Afterpay Ltd
ASX:APT
Income Statement
Earnings Waterfall
Afterpay Ltd
Revenue
|
924.7m
AUD
|
Cost of Revenue
|
-249.6m
AUD
|
Gross Profit
|
675.1m
AUD
|
Operating Expenses
|
-747.6m
AUD
|
Operating Income
|
-72.5m
AUD
|
Other Expenses
|
-83.8m
AUD
|
Net Income
|
-156.3m
AUD
|
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%
|