Arcane Crypto AB
OTC:ARCNF
Income Statement
Earnings Waterfall
Arcane Crypto AB
Income Statement
Arcane Crypto AB
| Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
18
|
27
|
14
|
15
|
16
|
3
|
0
|
0
|
0
|
|
| Revenue |
143
N/A
|
154
+8%
|
264
+72%
|
420
+59%
|
642
+53%
|
958
+49%
|
1 259
+31%
|
1 472
+17%
|
2 155
+46%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(135)
|
(145)
|
(246)
|
(397)
|
(617)
|
(929)
|
(1 235)
|
(1 448)
|
(2 126)
|
|
| Gross Profit |
8
N/A
|
9
+24%
|
19
+99%
|
23
+23%
|
25
+7%
|
29
+20%
|
25
-15%
|
24
-5%
|
29
+23%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(55)
|
(80)
|
(76)
|
(69)
|
(67)
|
(31)
|
(33)
|
(38)
|
(40)
|
|
| Selling, General & Administrative |
(20)
|
(18)
|
(17)
|
(17)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
| Depreciation & Amortization |
(17)
|
(49)
|
(47)
|
(44)
|
(42)
|
(8)
|
(8)
|
(8)
|
(11)
|
|
| Other Operating Expenses |
(18)
|
(13)
|
(12)
|
(9)
|
(9)
|
(8)
|
(10)
|
(14)
|
(14)
|
|
| Operating Income |
(48)
N/A
|
(71)
-49%
|
(58)
+19%
|
(47)
+19%
|
(42)
+9%
|
(1)
+97%
|
(8)
-530%
|
(15)
-86%
|
(11)
+22%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(5)
|
(19)
|
(2)
|
(6)
|
(11)
|
(3)
|
(4)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(3)
|
0
|
0
|
|
| Pre-Tax Income |
(53)
N/A
|
(90)
-71%
|
(59)
+34%
|
(55)
+7%
|
(56)
-1%
|
(4)
+92%
|
(14)
-229%
|
(16)
-16%
|
(13)
+21%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(53)
|
(90)
|
(59)
|
(55)
|
(56)
|
(4)
|
(14)
|
(16)
|
(13)
|
|
| Net Income (Common) |
(53)
N/A
|
(90)
-71%
|
(59)
+34%
|
(55)
+7%
|
(56)
-1%
|
(4)
+92%
|
(14)
-229%
|
(16)
-16%
|
(13)
+21%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|