Star Equity Holdings Inc
NASDAQ:STRR
Income Statement
Earnings Waterfall
Star Equity Holdings Inc
Revenue
|
45.8m
USD
|
Cost of Revenue
|
-33.9m
USD
|
Gross Profit
|
11.9m
USD
|
Operating Expenses
|
-16.3m
USD
|
Operating Income
|
-4.3m
USD
|
Other Expenses
|
27.6m
USD
|
Net Income
|
23.2m
USD
|
Income Statement
Star Equity Holdings Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
49
N/A
|
51
+3%
|
53
+3%
|
54
+3%
|
56
+3%
|
56
+2%
|
57
+2%
|
59
+3%
|
61
+2%
|
78
+29%
|
95
+21%
|
110
+16%
|
126
+14%
|
120
-4%
|
115
-4%
|
109
-5%
|
105
-4%
|
104
0%
|
105
+0%
|
105
0%
|
104
0%
|
103
-2%
|
101
-1%
|
104
+3%
|
73
-30%
|
68
-6%
|
57
-17%
|
50
-12%
|
78
+57%
|
81
+4%
|
93
+14%
|
100
+8%
|
107
+6%
|
109
+2%
|
100
-8%
|
83
-18%
|
112
+36%
|
72
-35%
|
64
-11%
|
64
-1%
|
46
-28%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(42)
|
(43)
|
(55)
|
(66)
|
(78)
|
(90)
|
(88)
|
(87)
|
(84)
|
(83)
|
(84)
|
(85)
|
(86)
|
(86)
|
(85)
|
(84)
|
(86)
|
(56)
|
(52)
|
(42)
|
(37)
|
(64)
|
(68)
|
(80)
|
(88)
|
(91)
|
(92)
|
(83)
|
(65)
|
(86)
|
(53)
|
(45)
|
(45)
|
(34)
|
|
Gross Profit |
14
N/A
|
15
+4%
|
15
+5%
|
16
+4%
|
17
+3%
|
17
+2%
|
17
+2%
|
18
+2%
|
18
+2%
|
23
+30%
|
28
+21%
|
32
+12%
|
36
+12%
|
32
-10%
|
28
-13%
|
25
-10%
|
21
-16%
|
20
-5%
|
20
-1%
|
19
-5%
|
18
-4%
|
18
-4%
|
17
-3%
|
18
+5%
|
17
-4%
|
16
-5%
|
15
-11%
|
13
-10%
|
14
+7%
|
14
-1%
|
12
-12%
|
12
+1%
|
15
+24%
|
17
+11%
|
18
+5%
|
17
-4%
|
26
+52%
|
19
-26%
|
19
+1%
|
18
-5%
|
12
-35%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(21)
|
(26)
|
(30)
|
(32)
|
(30)
|
(29)
|
(27)
|
(26)
|
(25)
|
(22)
|
(22)
|
(21)
|
(19)
|
(21)
|
(21)
|
(17)
|
(17)
|
(16)
|
(16)
|
(21)
|
(21)
|
(23)
|
(23)
|
(24)
|
(26)
|
(23)
|
(21)
|
(29)
|
(18)
|
(19)
|
(20)
|
(16)
|
|
Selling, General & Administrative |
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(20)
|
(25)
|
(28)
|
(30)
|
(28)
|
(27)
|
(25)
|
(25)
|
(24)
|
(20)
|
(20)
|
(19)
|
(18)
|
(19)
|
(19)
|
(16)
|
(16)
|
(15)
|
(14)
|
(19)
|
(19)
|
(21)
|
(21)
|
(23)
|
(24)
|
(22)
|
(20)
|
(27)
|
(17)
|
(18)
|
(18)
|
(15)
|
|
Research & Development |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
0
N/A
|
2
+512%
|
3
+49%
|
3
+6%
|
3
+1%
|
3
-3%
|
3
+6%
|
3
-5%
|
3
-11%
|
2
-26%
|
2
+15%
|
2
-11%
|
3
+61%
|
2
-36%
|
(1)
N/A
|
(2)
-85%
|
(5)
-193%
|
(5)
-4%
|
(2)
+67%
|
(2)
-38%
|
(3)
-7%
|
(2)
+31%
|
(3)
-94%
|
(3)
+18%
|
0
N/A
|
(1)
N/A
|
(2)
-142%
|
(3)
-81%
|
(7)
-142%
|
(7)
-3%
|
(10)
-49%
|
(11)
-4%
|
(9)
+17%
|
(9)
-1%
|
(5)
+45%
|
(4)
+28%
|
(3)
+15%
|
1
N/A
|
(0)
N/A
|
(1)
-605%
|
(4)
-208%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
|
Non-Reccuring Items |
(0)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
3
|
4
|
7
|
7
|
(1)
|
(2)
|
(5)
|
(6)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
|
Pre-Tax Income |
0
N/A
|
2
+1 195%
|
4
+59%
|
3
-36%
|
3
0%
|
3
+14%
|
3
+12%
|
3
-3%
|
3
-19%
|
2
-40%
|
1
-8%
|
0
-74%
|
2
+428%
|
1
-42%
|
(3)
N/A
|
(3)
-15%
|
(7)
-113%
|
(7)
-4%
|
(5)
+34%
|
(6)
-22%
|
(5)
+8%
|
(5)
+3%
|
(6)
-23%
|
(6)
+1%
|
(3)
+54%
|
(4)
-24%
|
(3)
+24%
|
(3)
-3%
|
(5)
-84%
|
(3)
+34%
|
(4)
-29%
|
(5)
-13%
|
(9)
-80%
|
(11)
-24%
|
(11)
0%
|
(10)
+8%
|
(5)
+50%
|
(1)
+76%
|
(1)
+40%
|
(2)
-120%
|
(3)
-53%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
19
|
19
|
31
|
31
|
13
|
12
|
(1)
|
(1)
|
(7)
|
(16)
|
(15)
|
(15)
|
(8)
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
1
|
|
Income from Continuing Operations |
0
|
3
|
4
|
2
|
3
|
3
|
4
|
22
|
22
|
33
|
32
|
13
|
14
|
0
|
(3)
|
(10)
|
(23)
|
(23)
|
(20)
|
(14)
|
(4)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(9)
|
(12)
|
(12)
|
(10)
|
(5)
|
(0)
|
(0)
|
(2)
|
(2)
|
|
Net Income (Common) |
0
N/A
|
3
+873%
|
4
+57%
|
2
-37%
|
3
+0%
|
3
+35%
|
4
+8%
|
22
+496%
|
22
-1%
|
33
+51%
|
32
0%
|
13
-60%
|
14
+10%
|
1
-96%
|
(3)
N/A
|
(12)
-274%
|
(36)
-203%
|
(30)
+17%
|
(27)
+8%
|
(20)
+28%
|
1
N/A
|
(5)
N/A
|
(6)
-17%
|
(6)
-1%
|
(5)
+13%
|
(7)
-35%
|
(8)
-8%
|
(8)
-10%
|
(8)
-1%
|
0
N/A
|
(1)
N/A
|
(1)
-71%
|
(5)
-421%
|
(14)
-186%
|
(14)
+2%
|
(13)
+2%
|
(7)
+47%
|
(3)
+58%
|
24
N/A
|
23
-3%
|
23
-1%
|
|
EPS (Diluted) |
0.12
N/A
|
1.36
+1 033%
|
2.1
+54%
|
1.31
-38%
|
1.31
N/A
|
1.74
+33%
|
1.85
+6%
|
10.97
+493%
|
10.8
-2%
|
16.33
+51%
|
16.2
-1%
|
6.63
-59%
|
7.15
+8%
|
0.31
-96%
|
-1.57
N/A
|
-5.88
-275%
|
-17.85
-204%
|
-14.69
+18%
|
-13.49
+8%
|
-9.72
+28%
|
0.35
N/A
|
-2.47
N/A
|
-2.88
-17%
|
-2.9
-1%
|
-2.6
+10%
|
-3.39
-30%
|
-2.48
+27%
|
-1.75
+29%
|
-2.27
-30%
|
0
N/A
|
-0.1
N/A
|
-0.18
-80%
|
-0.96
-433%
|
-1.1
-15%
|
-0.89
+19%
|
-0.87
+2%
|
-0.49
+44%
|
-0.19
+61%
|
1.55
N/A
|
1.49
-4%
|
1.48
-1%
|