Stronghold Digital Mining Inc
NASDAQ:SDIG
Income Statement
Earnings Waterfall
Stronghold Digital Mining Inc
Income Statement
Stronghold Digital Mining Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue |
10
N/A
|
15
+51%
|
31
+108%
|
57
+83%
|
82
+45%
|
101
+23%
|
106
+5%
|
95
-10%
|
84
-12%
|
77
-8%
|
75
-2%
|
85
+14%
|
86
+1%
|
80
-8%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(9)
|
(13)
|
(29)
|
(46)
|
(68)
|
(90)
|
(86)
|
(81)
|
(71)
|
(58)
|
(61)
|
(61)
|
(61)
|
(57)
|
|
| Gross Profit |
1
N/A
|
2
+124%
|
2
+28%
|
11
+363%
|
15
+36%
|
10
-28%
|
20
+93%
|
14
-32%
|
13
-6%
|
18
+43%
|
14
-26%
|
24
+77%
|
25
+5%
|
23
-10%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(6)
|
(10)
|
(23)
|
(45)
|
(66)
|
(85)
|
(92)
|
(85)
|
(80)
|
(73)
|
(67)
|
(67)
|
(69)
|
(70)
|
|
| Selling, General & Administrative |
(4)
|
(8)
|
(15)
|
(25)
|
(34)
|
(42)
|
(45)
|
(42)
|
(41)
|
(37)
|
(31)
|
(30)
|
(31)
|
(33)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(8)
|
(19)
|
(31)
|
(42)
|
(47)
|
(43)
|
(39)
|
(36)
|
(35)
|
(37)
|
(38)
|
(37)
|
|
| Operating Income |
(5)
N/A
|
(8)
-57%
|
(20)
-147%
|
(34)
-68%
|
(51)
-50%
|
(74)
-45%
|
(71)
+4%
|
(71)
+0%
|
(67)
+6%
|
(55)
+19%
|
(53)
+2%
|
(43)
+20%
|
(44)
-3%
|
(47)
-7%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(17)
|
(35)
|
(81)
|
(117)
|
(131)
|
(112)
|
(72)
|
(39)
|
(10)
|
(11)
|
(7)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
2
|
1
|
9
|
9
|
(1)
|
12
|
5
|
2
|
|
| Pre-Tax Income |
(4)
N/A
|
(10)
-141%
|
(27)
-185%
|
(59)
-117%
|
(96)
-62%
|
(165)
-72%
|
(195)
-18%
|
(210)
-7%
|
(181)
+14%
|
(128)
+29%
|
(102)
+20%
|
(49)
+52%
|
(59)
-19%
|
(59)
-1%
|
|
| Net Income | |||||||||||||||
| Income from Continuing Operations |
(4)
|
(10)
|
(27)
|
(59)
|
(96)
|
(165)
|
(195)
|
(210)
|
(181)
|
(128)
|
(102)
|
(49)
|
(59)
|
(59)
|
|
| Income to Minority Interest |
2
|
7
|
16
|
35
|
56
|
96
|
106
|
105
|
85
|
46
|
30
|
11
|
11
|
9
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-80%
|
(11)
-293%
|
(25)
-119%
|
(40)
-64%
|
(70)
-73%
|
(89)
-28%
|
(104)
-17%
|
(96)
+8%
|
(82)
+15%
|
(51)
+38%
|
(17)
+66%
|
(27)
-55%
|
(29)
-9%
|
|
| EPS (Diluted) |
-0.79
N/A
|
-1.43
-81%
|
-5.6
-292%
|
-12.15
-117%
|
-19.82
-63%
|
-28.25
-43%
|
-34.34
-22%
|
-23.83
+31%
|
-15.58
+35%
|
-10.82
+31%
|
-7.46
+31%
|
-1.24
+83%
|
-1.88
-52%
|
-2.01
-7%
|
|