Ioupay Ltd
ASX:IOU
Income Statement
Earnings Waterfall
Ioupay Ltd
Revenue
|
8.8m
AUD
|
Cost of Revenue
|
-5.7m
AUD
|
Gross Profit
|
3.1m
AUD
|
Operating Expenses
|
-13.2m
AUD
|
Operating Income
|
-10.1m
AUD
|
Other Expenses
|
3.2m
AUD
|
Net Income
|
-6.9m
AUD
|
Income Statement
Ioupay Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
-65%
|
0
+165%
|
1
+29%
|
0
-31%
|
0
+10%
|
1
+48%
|
1
+11%
|
1
-28%
|
0
-54%
|
2
+583%
|
2
+43%
|
3
+18%
|
3
+3%
|
2
-42%
|
1
-51%
|
0
-88%
|
0
+20%
|
0
-42%
|
0
N/A
|
0
-43%
|
3
+7 175%
|
8
+182%
|
9
+12%
|
9
-7%
|
10
+17%
|
10
-3%
|
9
-10%
|
8
-14%
|
8
+6%
|
9
+16%
|
8
-19%
|
7
-12%
|
7
+2%
|
6
-5%
|
6
-9%
|
7
+28%
|
10
+30%
|
9
-6%
|
9
-3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
|
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
N/A
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+251%
|
4
+18%
|
4
+15%
|
6
+41%
|
6
-1%
|
5
-24%
|
3
-26%
|
4
+30%
|
5
+21%
|
3
-37%
|
3
-20%
|
3
+1%
|
2
-38%
|
1
-32%
|
1
+31%
|
3
+76%
|
3
+19%
|
3
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(15)
|
(14)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(17)
|
(5)
|
(5)
|
(6)
|
(6)
|
(3)
|
(4)
|
(6)
|
(11)
|
(14)
|
(13)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(10)
|
(13)
|
(11)
|
|
Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(15)
|
(14)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(13)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Operating Income |
(2)
N/A
|
(4)
-46%
|
(4)
-12%
|
(5)
-15%
|
(5)
+1%
|
(4)
+14%
|
(15)
-269%
|
(14)
+6%
|
(3)
+78%
|
(4)
-29%
|
(2)
+38%
|
(2)
0%
|
(5)
-94%
|
(6)
-39%
|
(4)
+43%
|
(0)
+91%
|
(1)
-88%
|
(0)
+35%
|
(0)
-26%
|
(1)
-71%
|
(1)
+14%
|
0
N/A
|
2
+471%
|
1
-25%
|
0
-67%
|
1
+263%
|
1
+3%
|
0
-77%
|
(0)
N/A
|
(13)
-5 829%
|
(0)
+99%
|
(2)
-1 060%
|
(3)
-59%
|
(3)
+14%
|
(1)
+49%
|
(3)
-98%
|
(5)
-56%
|
(9)
-90%
|
(11)
-32%
|
(10)
+10%
|
|
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
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(4)
-45%
|
(4)
-12%
|
(5)
-15%
|
(5)
+1%
|
(4)
+14%
|
(15)
-268%
|
(14)
+6%
|
(3)
+78%
|
(4)
-29%
|
(2)
+38%
|
(2)
+0%
|
(5)
-95%
|
(9)
-95%
|
(6)
+32%
|
(0)
+97%
|
(1)
-233%
|
(0)
+35%
|
(0)
-26%
|
(1)
-71%
|
(1)
+14%
|
0
N/A
|
2
+471%
|
1
-25%
|
0
-68%
|
2
+287%
|
1
-2%
|
0
-69%
|
(13)
N/A
|
(12)
+5%
|
(0)
+99%
|
(2)
-1 434%
|
(5)
-91%
|
(4)
+6%
|
(2)
+44%
|
(2)
+1%
|
(5)
-99%
|
(9)
-84%
|
(10)
-13%
|
(7)
+31%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(14)
|
(13)
|
(3)
|
(4)
|
(2)
|
(2)
|
(5)
|
(9)
|
(6)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
2
|
1
|
0
|
2
|
2
|
0
|
(14)
|
(13)
|
(1)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(5)
|
(9)
|
(10)
|
(7)
|
|
Net Income (Common) |
(2)
N/A
|
(4)
-64%
|
(4)
-2%
|
(4)
-17%
|
(4)
-1%
|
(4)
+15%
|
(14)
-288%
|
(13)
+6%
|
(3)
+79%
|
(4)
-31%
|
(2)
+41%
|
(2)
+12%
|
(5)
-132%
|
(9)
-101%
|
(1)
+92%
|
5
N/A
|
(1)
N/A
|
(0)
+35%
|
(0)
-26%
|
(1)
-71%
|
(1)
+14%
|
0
N/A
|
2
+468%
|
1
-44%
|
(0)
N/A
|
2
N/A
|
2
+5%
|
0
-93%
|
(14)
N/A
|
(13)
+4%
|
(1)
+95%
|
(3)
-345%
|
(5)
-60%
|
(4)
+11%
|
(3)
+38%
|
(2)
+6%
|
(5)
-96%
|
(9)
-84%
|
(10)
-13%
|
(7)
+31%
|
|
EPS (Diluted) |
-73
N/A
|
-120
-64%
|
-122.66
-2%
|
-143
-17%
|
-144
-1%
|
-91.99
+36%
|
-356.75
-288%
|
-447
-25%
|
-70.75
+84%
|
-92.99
-31%
|
-55
+41%
|
-48.5
+12%
|
-112.5
-132%
|
-181.2
-61%
|
-3.04
+98%
|
4.67
N/A
|
-0.13
N/A
|
-0.14
-8%
|
-0.13
+7%
|
-0.23
-77%
|
-0.19
+17%
|
0.01
N/A
|
0.11
+1 000%
|
0.02
-82%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.09
N/A
|
-0.08
+11%
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|