EML Payments Ltd
ASX:EML
Income Statement
Earnings Waterfall
EML Payments Ltd
Revenue
|
288.7m
AUD
|
Cost of Revenue
|
-79.4m
AUD
|
Gross Profit
|
209.3m
AUD
|
Operating Expenses
|
-199.2m
AUD
|
Operating Income
|
10.1m
AUD
|
Other Expenses
|
-177.4m
AUD
|
Net Income
|
-167.3m
AUD
|
Income Statement
EML Payments Ltd
Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+14%
|
0
+88%
|
0
-17%
|
0
-76%
|
0
-33%
|
0
N/A
|
0
+175%
|
0
+82%
|
2
+775%
|
4
+115%
|
5
+20%
|
5
+11%
|
5
+0%
|
5
+3%
|
8
+52%
|
14
+84%
|
20
+38%
|
23
+17%
|
45
+94%
|
58
+28%
|
64
+10%
|
71
+11%
|
80
+13%
|
97
+22%
|
109
+12%
|
121
+11%
|
156
+29%
|
192
+23%
|
211
+10%
|
232
+10%
|
235
+1%
|
254
+8%
|
289
+14%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(10)
|
(14)
|
(16)
|
(18)
|
(21)
|
(24)
|
(26)
|
(33)
|
(47)
|
(64)
|
(75)
|
(75)
|
(73)
|
(81)
|
(79)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+150%
|
2
+705%
|
3
+111%
|
4
+20%
|
4
+7%
|
4
-3%
|
4
-4%
|
6
+42%
|
11
+96%
|
16
+39%
|
18
+16%
|
36
+95%
|
44
+25%
|
48
+7%
|
53
+12%
|
59
+11%
|
73
+24%
|
83
+14%
|
88
+6%
|
109
+24%
|
128
+17%
|
137
+6%
|
158
+16%
|
162
+3%
|
174
+7%
|
209
+21%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(8)
|
(12)
|
(13)
|
(10)
|
(9)
|
(10)
|
(10)
|
(17)
|
(21)
|
(19)
|
(35)
|
(47)
|
(46)
|
(47)
|
(53)
|
(59)
|
(69)
|
(83)
|
(100)
|
(124)
|
(146)
|
(159)
|
(168)
|
(185)
|
(199)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(9)
|
(8)
|
(14)
|
(16)
|
(15)
|
(27)
|
(35)
|
(35)
|
(37)
|
(41)
|
(46)
|
(53)
|
(53)
|
(64)
|
(83)
|
(104)
|
(111)
|
(122)
|
(130)
|
(148)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(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
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(7)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(19)
|
(27)
|
(30)
|
(30)
|
(30)
|
(32)
|
(35)
|
(33)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(10)
|
(9)
|
(11)
|
(12)
|
(18)
|
(13)
|
(20)
|
(18)
|
|
Operating Income |
(2)
N/A
|
(2)
-15%
|
(1)
+52%
|
(2)
-157%
|
(3)
-36%
|
(1)
+56%
|
(1)
+62%
|
(2)
-255%
|
(3)
-61%
|
(6)
-107%
|
(9)
-38%
|
(9)
-6%
|
(6)
+37%
|
(5)
+17%
|
(6)
-22%
|
(4)
+30%
|
(5)
-34%
|
(5)
+3%
|
(1)
+76%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
6
+193%
|
6
+7%
|
14
+117%
|
15
+7%
|
5
-64%
|
9
+75%
|
4
-52%
|
(9)
N/A
|
(1)
+86%
|
(6)
-337%
|
(11)
-95%
|
10
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(1)
|
3
|
(58)
|
(24)
|
6
|
6
|
27
|
23
|
2
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(17)
|
(13)
|
(3)
|
(6)
|
(5)
|
(141)
|
(292)
|
(168)
|
|
Total Other Income |
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
-15%
|
(1)
+53%
|
(2)
-157%
|
(3)
-36%
|
(1)
+56%
|
(1)
+62%
|
(2)
-255%
|
(5)
-174%
|
(9)
-66%
|
(10)
-22%
|
(9)
+12%
|
(6)
+37%
|
(5)
+17%
|
(6)
-21%
|
(4)
+25%
|
(6)
-33%
|
(5)
+8%
|
(2)
+67%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
5
+157%
|
3
-45%
|
9
+228%
|
10
+10%
|
(8)
N/A
|
(62)
-685%
|
(23)
+62%
|
(9)
+61%
|
(0)
+96%
|
(120)
-35 215%
|
(282)
-135%
|
(156)
+45%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
9
|
9
|
2
|
0
|
2
|
(1)
|
(3)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(11)
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(0)
|
(2)
|
(5)
|
(9)
|
(10)
|
(9)
|
(5)
|
(4)
|
(5)
|
(4)
|
3
|
4
|
0
|
1
|
0
|
1
|
2
|
3
|
8
|
10
|
(7)
|
(63)
|
(29)
|
(15)
|
(5)
|
(123)
|
(285)
|
(167)
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-15%
|
(1)
+53%
|
(2)
-157%
|
(3)
-36%
|
(1)
+56%
|
(0)
+72%
|
(2)
-346%
|
(5)
-196%
|
(9)
-66%
|
(10)
-18%
|
(9)
+12%
|
(5)
+39%
|
(4)
+27%
|
(5)
-39%
|
(4)
+32%
|
3
N/A
|
4
+37%
|
0
-98%
|
1
+848%
|
0
-99%
|
1
+7 233%
|
2
+235%
|
3
+24%
|
8
+208%
|
10
+21%
|
(7)
N/A
|
(63)
-778%
|
(29)
+54%
|
(15)
+48%
|
(5)
+68%
|
(123)
-2 454%
|
(285)
-132%
|
(167)
+41%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.16
+6%
|
-0.08
+50%
|
-0.21
-163%
|
-0.18
+14%
|
-0.08
+56%
|
-0.01
+88%
|
-0.06
-500%
|
-0.15
-150%
|
-0.13
+13%
|
-0.16
-23%
|
-0.09
+44%
|
-0.06
+33%
|
-0.04
+33%
|
-0.04
N/A
|
-0.03
+25%
|
0.02
N/A
|
0.03
+50%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
-0.02
N/A
|
-0.18
-800%
|
-0.08
+56%
|
-0.04
+50%
|
-0.01
+75%
|
-0.33
-3 200%
|
-0.76
-130%
|
-0.45
+41%
|