CryptoStar Corp
XTSX:CSTR
Income Statement
Earnings Waterfall
CryptoStar Corp
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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| 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%
|
4
+2%
|
4
-5%
|
3
-15%
|
2
-30%
|
1
-41%
|
1
-55%
|
0
-50%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(16)
|
(0)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| 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
+2 172%
|
(0)
N/A
|
(2)
-5 216%
|
(3)
-20%
|
(4)
-41%
|
(4)
-3%
|
(3)
+22%
|
(2)
+31%
|
(1)
+50%
|
(0)
+70%
|
(0)
-22%
|
(1)
-29%
|
(1)
-85%
|
(1)
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(22)
|
(20)
|
(2)
|
(9)
|
(11)
|
(7)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(2)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(10)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
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%
|
(4)
+24%
|
(3)
+17%
|
(2)
+43%
|
(2)
-16%
|
(4)
-85%
|
(4)
-10%
|
(4)
0%
|
|
| 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)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(10)
|
(10)
|
6
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(5)
|
0
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
|
| 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)
|
0
|
(1)
|
(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)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| 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%
|
(5)
+18%
|
(4)
+15%
|
(3)
+21%
|
(5)
-44%
|
(4)
+5%
|
(4)
+7%
|
(4)
-6%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
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)
|
|
| Income from Continuing Operations |
(17)
|
(17)
|
(2)
|
(1)
|
(4)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(3)
|
(2)
|
(6)
|
(7)
|
(17)
|
(17)
|
(14)
|
(14)
|
(6)
|
(5)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| 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%
|
(5)
+18%
|
(4)
+15%
|
(3)
+21%
|
(5)
-50%
|
(4)
+5%
|
(4)
+7%
|
(4)
-6%
|
|
| 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%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|