CryptoStar Corp
XTSX:CSTR
Income Statement
Earnings Waterfall
CryptoStar Corp
Revenue
|
3.6m
USD
|
Cost of Revenue
|
-6.8m
USD
|
Gross Profit
|
-3.2m
USD
|
Operating Expenses
|
-1.6m
USD
|
Operating Income
|
-4.8m
USD
|
Other Expenses
|
-817.8k
USD
|
Net Income
|
-5.6m
USD
|
Income Statement
CryptoStar Corp
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 |
11
N/A
|
11
-6%
|
10
-6%
|
8
-17%
|
5
-39%
|
2
-64%
|
1
-72%
|
0
-24%
|
1
+101%
|
2
+192%
|
5
+111%
|
6
+23%
|
7
+21%
|
7
-1%
|
5
-22%
|
5
-6%
|
4
-16%
|
4
-12%
|
4
-3%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(16)
|
(0)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
(6)
N/A
|
(0)
+96%
|
(0)
-72%
|
(1)
-34%
|
(4)
-467%
|
(4)
-15%
|
(5)
-9%
|
(4)
+4%
|
(0)
+96%
|
0
N/A
|
1
+2 173%
|
(0)
N/A
|
(2)
-5 218%
|
(3)
-20%
|
(4)
-41%
|
(4)
-3%
|
(3)
+22%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(22)
|
(20)
|
(2)
|
(9)
|
(11)
|
(7)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(2)
|
(2)
|
(2)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(2)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Depreciation & Amortization |
(10)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
0
|
(0)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Operating Income |
(11)
N/A
|
(9)
+15%
|
(8)
+12%
|
(1)
+87%
|
(7)
-512%
|
(6)
+6%
|
(5)
+21%
|
(5)
-7%
|
(6)
-17%
|
(6)
0%
|
(2)
+67%
|
(2)
-5%
|
(1)
+47%
|
(2)
-93%
|
(5)
-106%
|
(10)
-113%
|
(6)
+38%
|
(6)
+3%
|
(5)
+19%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
(10)
|
(10)
|
6
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(5)
|
0
|
(4)
|
(4)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
3
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
|
Pre-Tax Income |
(18)
N/A
|
(17)
+2%
|
(2)
+88%
|
(1)
+73%
|
(4)
-528%
|
(3)
+14%
|
(5)
-65%
|
(7)
-33%
|
(8)
-9%
|
(7)
+5%
|
(3)
+52%
|
(2)
+29%
|
(6)
-147%
|
(7)
-18%
|
(17)
-132%
|
(17)
-2%
|
(14)
+19%
|
(14)
+0%
|
(6)
+59%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(17)
|
(17)
|
(2)
|
(1)
|
(4)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(3)
|
(2)
|
(6)
|
(7)
|
(17)
|
(17)
|
(14)
|
(14)
|
(6)
|
|
Net Income (Common) |
(17)
N/A
|
(17)
0%
|
(2)
+88%
|
(1)
+73%
|
(4)
-528%
|
(3)
+14%
|
(5)
-65%
|
(7)
-33%
|
(8)
-9%
|
(7)
+5%
|
(3)
+52%
|
(2)
+28%
|
(6)
-145%
|
(7)
-18%
|
(17)
-132%
|
(17)
-2%
|
(14)
+19%
|
(14)
+0%
|
(6)
+59%
|
|
EPS (Diluted) |
-0.08
N/A
|
-0.08
N/A
|
-0.01
+88%
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.04
-100%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.01
+67%
|