Afterpay Ltd
ASX:APT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Afterpay Ltd
ASX:APT
|
AU |
|
M
|
Midland Holdings Ltd
HKEX:1200
|
HK |
|
E
|
Element Lifestyle Retirement Inc
XTSX:ELM
|
CA |
|
I
|
ICON PLC
SWB:IJF
|
IE |
|
P
|
Paradox Interactive AB (publ)
STO:PDX
|
SE |
|
BCE Inc
TSX:BCE
|
CA |
|
Sarcos Technology and Robotics Corp
NASDAQ:PDYN
|
US |
|
W
|
World Fuel Services Corp
F:WFK
|
US |
|
Anhui Sierte Fertilizer Industry Ltd Co
SZSE:002538
|
CN |
|
E
|
EROAD Ltd
ASX:ERD
|
NZ |
|
Fenix Resources Ltd
ASX:FEX
|
AU |
|
Red Cat Holdings Inc
NASDAQ:RCAT
|
PR |
|
8
|
888 Holdings PLC
OTC:EIHDF
|
GI |
|
C
|
Cartrade Tech Ltd
NSE:CARTRADE
|
IN |
|
Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
|
RU |
|
C
|
Czerwona Torebka SA
WSE:CZT
|
PL |
|
A
|
Argent Minerals Ltd
XBER:AR8
|
AU |
|
N
|
NTT Data Group Corp
DUS:NT5
|
JP |
|
Doumob
HKEX:1917
|
CN |
|
B
|
Belluscura PLC
LSE:BELL
|
UK |
|
F
|
Fusion Micro Finance Ltd
NSE:FUSION
|
IN |
Income Statement
Earnings Waterfall
Afterpay Ltd
Income Statement
Afterpay Ltd
| Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
29
N/A
|
83
+184%
|
142
+72%
|
194
+36%
|
264
+36%
|
372
+41%
|
519
+40%
|
716
+38%
|
925
+29%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(5)
|
(17)
|
(28)
|
(41)
|
(60)
|
(89)
|
(134)
|
(189)
|
(250)
|
|
| Gross Profit |
24
N/A
|
65
+176%
|
114
+74%
|
153
+34%
|
205
+34%
|
283
+38%
|
385
+36%
|
527
+37%
|
675
+28%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(38)
|
(74)
|
(114)
|
(176)
|
(239)
|
(321)
|
(404)
|
(522)
|
(748)
|
|
| Selling, General & Administrative |
(13)
|
(47)
|
(90)
|
(143)
|
(207)
|
(284)
|
(356)
|
(468)
|
(684)
|
|
| Depreciation & Amortization |
(3)
|
(6)
|
(17)
|
(24)
|
(22)
|
(25)
|
(30)
|
(34)
|
(39)
|
|
| Other Operating Expenses |
(22)
|
(21)
|
(7)
|
(9)
|
(10)
|
(12)
|
(17)
|
(20)
|
(25)
|
|
| Operating Income |
(14)
N/A
|
(9)
+35%
|
0
N/A
|
(23)
N/A
|
(35)
-52%
|
(38)
-8%
|
(19)
+50%
|
5
N/A
|
(73)
N/A
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
(3)
|
(6)
|
(6)
|
(8)
|
(15)
|
(4)
|
(69)
|
(117)
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
(0)
|
0
|
(4)
|
(4)
|
(3)
|
(5)
|
|
| Pre-Tax Income |
(14)
N/A
|
(12)
+18%
|
(8)
+36%
|
(30)
-293%
|
(43)
-44%
|
(57)
-33%
|
(27)
+53%
|
(67)
-151%
|
(194)
-189%
|
|
| Net Income | ||||||||||
| Tax Provision |
5
|
3
|
(1)
|
(1)
|
(1)
|
4
|
4
|
(3)
|
35
|
|
| Income from Continuing Operations |
(10)
|
(9)
|
(9)
|
(30)
|
(44)
|
(53)
|
(23)
|
(71)
|
(159)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
|
| Net Income (Common) |
(10)
N/A
|
(9)
+7%
|
(9)
0%
|
(30)
-237%
|
(43)
-42%
|
(50)
-16%
|
(20)
+60%
|
(67)
-241%
|
(156)
-132%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.13
-225%
|
-0.18
-38%
|
-0.2
-11%
|
-0.07
+65%
|
-0.24
-243%
|
-0.54
-125%
|
|