Incentiapay Ltd
ASX:INP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Incentiapay Ltd
ASX:INP
|
AU |
|
Jubilant Ingrevia Ltd
NSE:JUBLINGREA
|
IN |
|
Atrae Inc
TSE:6194
|
JP |
|
K
|
Kuala Lumpur Kepong Bhd
KLSE:KLK
|
MY |
|
N
|
Northbaze Group AB
STO:NBZ
|
SE |
Income Statement
Earnings Waterfall
Incentiapay Ltd
Income Statement
Incentiapay Ltd
| 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 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
48
N/A
|
50
+4%
|
81
+62%
|
110
+36%
|
88
-20%
|
76
-14%
|
87
+15%
|
65
-26%
|
43
-34%
|
42
-1%
|
30
-30%
|
19
-35%
|
19
+0%
|
20
+2%
|
19
-4%
|
17
-10%
|
17
-3%
|
17
+0%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(14)
|
(12)
|
(28)
|
(41)
|
(42)
|
(45)
|
(55)
|
(42)
|
(24)
|
(24)
|
(15)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
|
| Gross Profit |
34
N/A
|
39
+12%
|
53
+37%
|
69
+31%
|
46
-34%
|
31
-32%
|
32
+2%
|
23
-28%
|
19
-17%
|
18
-3%
|
14
-21%
|
10
-28%
|
10
-3%
|
10
-4%
|
9
-9%
|
8
-11%
|
8
+3%
|
8
+1%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(25)
|
(30)
|
(42)
|
(57)
|
(46)
|
(41)
|
(38)
|
(36)
|
(42)
|
(33)
|
(21)
|
(21)
|
(22)
|
(22)
|
(18)
|
(14)
|
(12)
|
(13)
|
|
| Selling, General & Administrative |
(26)
|
(24)
|
(33)
|
(43)
|
(33)
|
(29)
|
(27)
|
(27)
|
(31)
|
(23)
|
(14)
|
(16)
|
(19)
|
(19)
|
(15)
|
(12)
|
(11)
|
(13)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
2
|
(5)
|
(8)
|
(12)
|
(9)
|
(8)
|
(9)
|
(7)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Operating Income |
9
N/A
|
9
-7%
|
11
+22%
|
12
+14%
|
(1)
N/A
|
(10)
-1 564%
|
(6)
+40%
|
(13)
-114%
|
(23)
-78%
|
(15)
+37%
|
(7)
+54%
|
(10)
-51%
|
(12)
-21%
|
(12)
+4%
|
(9)
+23%
|
(7)
+27%
|
(4)
+36%
|
(5)
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(5)
|
(12)
|
(7)
|
(15)
|
(16)
|
(5)
|
(2)
|
2
|
1
|
(3)
|
(15)
|
(12)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
9
N/A
|
8
-13%
|
10
+22%
|
11
+15%
|
(6)
N/A
|
(23)
-276%
|
(13)
+42%
|
(27)
-103%
|
(40)
-47%
|
(21)
+48%
|
(9)
+56%
|
(9)
+7%
|
(12)
-45%
|
(16)
-26%
|
(25)
-62%
|
(20)
+19%
|
(7)
+66%
|
(8)
-10%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
(2)
|
(1)
|
2
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
8
|
7
|
9
|
10
|
(6)
|
(21)
|
(15)
|
(28)
|
(38)
|
(25)
|
(13)
|
(8)
|
(12)
|
(16)
|
(25)
|
(20)
|
(7)
|
(8)
|
|
| Net Income (Common) |
8
N/A
|
7
-10%
|
9
+28%
|
10
+10%
|
(35)
N/A
|
(62)
-76%
|
(34)
+45%
|
(38)
-11%
|
(43)
-14%
|
(25)
+43%
|
(13)
+47%
|
(8)
+36%
|
(12)
-48%
|
(16)
-26%
|
(25)
-62%
|
(20)
+19%
|
(7)
+66%
|
(8)
-10%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.11
-21%
|
0.15
+36%
|
0.11
-27%
|
-0.15
N/A
|
-0.26
-73%
|
-0.14
+46%
|
-0.15
-7%
|
-0.15
N/A
|
-0.08
+47%
|
-0.03
+63%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
|