Target Hospitality Corp
NASDAQ:TH
Income Statement
Earnings Waterfall
Target Hospitality Corp
Income Statement
Target Hospitality Corp
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
4
|
14
|
24
|
33
|
39
|
40
|
39
|
40
|
40
|
39
|
39
|
39
|
38
|
38
|
38
|
38
|
37
|
33
|
30
|
27
|
24
|
24
|
24
|
23
|
24
|
19
|
14
|
|
| Revenue |
0
N/A
|
0
N/A
|
82
N/A
|
163
+99%
|
245
+50%
|
321
+31%
|
311
-3%
|
283
-9%
|
250
-12%
|
225
-10%
|
199
-12%
|
220
+11%
|
261
+19%
|
291
+11%
|
326
+12%
|
361
+11%
|
431
+20%
|
502
+16%
|
569
+13%
|
603
+6%
|
590
-2%
|
564
-4%
|
522
-7%
|
480
-8%
|
429
-11%
|
386
-10%
|
349
-10%
|
310
-11%
|
315
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(44)
|
(86)
|
(130)
|
(174)
|
(174)
|
(178)
|
(171)
|
(168)
|
(157)
|
(160)
|
(179)
|
(190)
|
(208)
|
(218)
|
(239)
|
(255)
|
(268)
|
(273)
|
(255)
|
(250)
|
(242)
|
(235)
|
(225)
|
(208)
|
(202)
|
(211)
|
(242)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
38
N/A
|
77
+104%
|
116
+50%
|
147
+27%
|
136
-7%
|
105
-23%
|
79
-26%
|
57
-27%
|
42
-27%
|
60
+46%
|
82
+36%
|
101
+23%
|
118
+16%
|
143
+22%
|
192
+34%
|
247
+28%
|
301
+22%
|
331
+10%
|
335
+1%
|
313
-6%
|
281
-10%
|
245
-13%
|
203
-17%
|
178
-12%
|
147
-17%
|
100
-32%
|
73
-27%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(12)
|
(26)
|
(42)
|
(54)
|
(63)
|
(64)
|
(61)
|
(53)
|
(56)
|
(57)
|
(61)
|
(64)
|
(64)
|
(63)
|
(69)
|
(73)
|
(77)
|
(80)
|
(76)
|
(73)
|
(71)
|
(71)
|
(69)
|
(70)
|
(70)
|
(69)
|
(70)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(8)
|
(19)
|
(30)
|
(39)
|
(42)
|
(41)
|
(38)
|
(38)
|
(39)
|
(41)
|
(45)
|
(47)
|
(47)
|
(46)
|
(53)
|
(58)
|
(61)
|
(64)
|
(60)
|
(56)
|
(56)
|
(56)
|
(54)
|
(54)
|
(54)
|
(53)
|
(53)
|
|
| Depreciation & Amortization |
0
|
0
|
(4)
|
(8)
|
(12)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
(6)
|
(6)
|
(6)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(2)
-220%
|
26
N/A
|
51
+95%
|
74
+46%
|
93
+26%
|
73
-22%
|
42
-43%
|
18
-57%
|
4
-77%
|
(14)
N/A
|
3
N/A
|
21
+533%
|
37
+78%
|
54
+45%
|
81
+50%
|
124
+54%
|
174
+41%
|
224
+28%
|
251
+12%
|
259
+3%
|
241
-7%
|
209
-13%
|
174
-17%
|
134
-23%
|
108
-19%
|
77
-29%
|
30
-60%
|
2
-92%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(4)
|
(14)
|
(24)
|
(33)
|
(38)
|
(38)
|
(37)
|
(40)
|
(40)
|
(42)
|
(41)
|
(40)
|
(40)
|
(37)
|
(58)
|
(68)
|
(61)
|
(57)
|
(33)
|
(23)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(13)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
(39)
|
(39)
|
(39)
|
(46)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
|
| Total Other Income |
4
|
6
|
5
|
4
|
0
|
6
|
6
|
6
|
6
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
9
|
5
|
5
|
8
|
1
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
4
+21%
|
(13)
N/A
|
2
N/A
|
12
+629%
|
20
+58%
|
41
+110%
|
10
-75%
|
(13)
N/A
|
(34)
-155%
|
(51)
-53%
|
(36)
+29%
|
(17)
+52%
|
(3)
+84%
|
14
N/A
|
44
+222%
|
66
+52%
|
106
+60%
|
161
+51%
|
192
+19%
|
221
+15%
|
225
+2%
|
195
-13%
|
160
-18%
|
124
-22%
|
93
-25%
|
59
-37%
|
15
-74%
|
(9)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
2
|
(2)
|
(6)
|
(8)
|
(10)
|
(3)
|
3
|
9
|
10
|
8
|
3
|
(2)
|
(5)
|
(11)
|
(21)
|
(32)
|
(44)
|
(51)
|
(54)
|
(51)
|
(45)
|
(38)
|
(28)
|
(21)
|
(14)
|
(4)
|
(0)
|
|
| Income from Continuing Operations |
3
|
4
|
(11)
|
(1)
|
7
|
12
|
32
|
7
|
(10)
|
(25)
|
(41)
|
(29)
|
(14)
|
(5)
|
9
|
33
|
45
|
74
|
117
|
141
|
168
|
174
|
150
|
122
|
97
|
71
|
45
|
11
|
(10)
|
|
| Income to Minority Interest |
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)
|
|
| Net Income (Common) |
3
N/A
|
4
+21%
|
(11)
N/A
|
(1)
+94%
|
7
N/A
|
12
+76%
|
32
+163%
|
7
-77%
|
(10)
N/A
|
(25)
-151%
|
(41)
-65%
|
(29)
+31%
|
(14)
+50%
|
(5)
+68%
|
9
N/A
|
33
+262%
|
45
+37%
|
74
+63%
|
117
+59%
|
141
+20%
|
168
+19%
|
174
+4%
|
150
-13%
|
122
-19%
|
97
-21%
|
71
-26%
|
44
-38%
|
11
-75%
|
(10)
N/A
|
|
| EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
-0.13
N/A
|
0
N/A
|
0.06
N/A
|
0.13
+117%
|
0.33
+154%
|
0.08
-76%
|
-0.1
N/A
|
-0.26
-160%
|
-0.43
-65%
|
-0.3
+30%
|
-0.15
+50%
|
-0.05
+67%
|
0.1
N/A
|
0.35
+250%
|
0.48
+37%
|
0.74
+54%
|
1.1
+49%
|
1.34
+22%
|
1.59
+19%
|
1.65
+4%
|
1.46
-12%
|
1.2
-18%
|
0.94
-22%
|
0.7
-26%
|
0.44
-37%
|
0.11
-75%
|
-0.1
N/A
|
|