Solana P&L Report
Report prepared for Flipside Crypto | [email protected]
Validator Name
Flipside
ACTIVE
DMPhN...4cJ1q
📊 Validator Snapshot
Current Stake
43,233 SOL
$4.39M USD
Commission Rate
5%
Competitive rate
Current Epoch
920
Feb 1-2, 2026
Vote Pubkey
DMPhN...4cJ1q
Active validator
💰 Earnings Analysis (Last 30 Epochs)
Total Earnings
45.66 SOL
$5,271 USD Stable
Avg Per Epoch
1.52 SOL
$176 USD per epoch
Monthly Run Rate
67 SOL/mo
$7,730/month
Breakdown by Source:
🏦 Commission Revenue
21.96 SOL ($2,534)
Validator's cut of inflation rewards (5% commission on staking rewards)
Total Stake × 5.86% gross APY × 5% commission
⚡ Block Leader Rewards
23.61 SOL ($2,725)
Transaction fees earned when validator produces blocks (proportional to stake weight)
Leader Slots × Avg Fee Per Slot (~0.00515 SOL/SOL staked/year)
🚀 MEV Commission
0.09 SOL ($11)
Validator's commission on Jito MEV tips (started earning in epoch 893)
Note: MEV commission rate recently increased from 0%. Historical data shows minimal MEV commission earnings.
Note: MEV commission represents only the validator's fee (commission %) on MEV tips paid to delegators. The validator recently started charging an MEV commission (previously 0%). Total MEV tips distributed to delegators were higher but are paid to stakers, not the validator operator.
⚡ Performance Metrics (Last 30 Epochs)
98.5%
Vote Success Rate
3.1%
Skip Rate
98.5%
Uptime
5%
Commission Rate
4.50%
Delegator APY
99.2%
Credit Score
1,204
Leader Slots Assigned
Top 400
Stake Rank
1,166
Blocks Produced
📈 Revenue Breakdown (Last 30 Epochs)
48.1%
Commission Revenue
21.96 SOL
51.7%
Block Leader Rewards
23.61 SOL
0.2%
MEV Commission
0.09 SOL
Total Validator Earnings (30 epochs)
45.66 SOL
≈ $5,271 USD
💵 Profit & Loss Estimate
| Category | Annual (SOL) | Annual (USD) |
|---|---|---|
| Commission Revenue | 126.6 SOL | $14,606 |
| Block Leader Rewards | 136.2 SOL | $15,713 |
| MEV Commission | 0.5 SOL | $65 |
| Total Revenue | 263.3 SOL | $30,384 |
| Vote Transaction Costs | -394.0 SOL | -$45,500 |
| Infrastructure Costs | -260.0 SOL | -$30,000 |
| Other Fees (monitoring, tools) | -10.4 SOL | -$1,200 |
| Total Costs | -664.4 SOL | -$76,700 |
| Net Profit/Loss | -401.1 SOL | -$46,316 |
Key Profitability Metrics
Breakeven Threshold:
114,971 SOL
Current Stake:
43,233 SOL
Gap to Breakeven:
-71,738 SOL
Current Profit Margin:
-152%
Below Breakeven - Operating at Loss
Need 2.66x more stake to reach profitability
Assumptions: Based on $2,000-$2,999/month hardware costs ($2,500/mo = $30,000/year). Vote costs are fixed at ~394 SOL/year (~64.8 SOL per month for 30 epochs). Gross inflation APY assumed at 5.86%. Current SOL price: $115.42. Revenue per SOL delegated: ~0.00609 SOL/year (inflation commission + block fees + MEV commission).
Want to Know More?
This report provides a snapshot of your current earnings and profitability. Request a demo to see:
📊 20-Epoch P&L Projection: Forward-looking earnings forecast with confidence intervals
📈 Price Scenario Analysis: How do bull/bear markets affect your P&L?
🎯 Staking Opportunities: Identify stake pools and programs to grow your delegation
⚙️ Commission Optimization: What's your optimal commission rate?
💡 Cost Optimization: Are there ways to reduce your infrastructure costs?
🏆 Competitive Benchmarking: How do you compare to similar validators?
📋 Report Methodology
This report is powered by Flipside's enterprise-grade blockchain data infrastructure. Our curated datasets provide institutional-quality analytics covering validator performance, staking economics, and network metrics across major proof-of-stake networks.
Analysis Period
Last 30 Epochs
Dec 4, 2025 - Feb 1, 2026
Current SOL Price
$115.42
Used for USD calculations
Hardware Cost
$2,500/mo
As provided ($2,000-$2,999)
Data Freshness
Every 30 min
Last updated: Feb 2, 2026