SmartPay Holdings Ltd
ASX:SMP
SmartPay Holdings Ltd
ASX:SMP
Price:
1.045
AUD
Market Closed
Market Cap:
AU$253m
Income Statement
Earnings Waterfall
SmartPay Holdings Ltd
SmartPay Holdings Ltd
Income Statement
SmartPay Holdings Ltd
SmartPay Holdings Ltd
Currency: NZD
| Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
3
|
4
|
5
|
6
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Revenue |
34
N/A
|
52
+51%
|
41
-20%
|
39
-6%
|
34
-12%
|
34
-1%
|
39
+17%
|
43
+10%
|
47
+10%
|
33
-30%
|
16
-52%
|
16
+1%
|
17
+4%
|
21
+25%
|
23
+10%
|
23
+2%
|
22
-5%
|
20
-8%
|
20
+0%
|
21
+4%
|
21
-1%
|
21
-1%
|
21
0%
|
20
-1%
|
21
+4%
|
24
+16%
|
28
+16%
|
29
+4%
|
34
+15%
|
40
+19%
|
35
-12%
|
78
+120%
|
89
+15%
|
97
+8%
|
100
+4%
|
105
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33)
|
(49)
|
(39)
|
(37)
|
(32)
|
(29)
|
(28)
|
(27)
|
(27)
|
(14)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(3)
|
(8)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(15)
|
(18)
|
(21)
|
(22)
|
(26)
|
(32)
|
(24)
|
(52)
|
(66)
|
(69)
|
(72)
|
(80)
|
|
| Gross Profit |
1
N/A
|
2
+70%
|
2
-19%
|
2
+10%
|
2
-17%
|
5
+160%
|
11
+143%
|
16
+45%
|
21
+29%
|
18
-10%
|
0
N/A
|
6
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11
N/A
|
19
+74%
|
12
-36%
|
8
-34%
|
9
+6%
|
9
+2%
|
9
+2%
|
10
+12%
|
9
-7%
|
6
-31%
|
7
+5%
|
7
+10%
|
7
-3%
|
8
+5%
|
8
+5%
|
11
+44%
|
26
+126%
|
23
-10%
|
28
+20%
|
28
+2%
|
25
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(12)
|
(17)
|
(18)
|
(16)
|
(20)
|
(17)
|
(15)
|
(17)
|
(17)
|
(18)
|
(15)
|
(9)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(17)
|
(14)
|
(18)
|
(21)
|
(23)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(9)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(9)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(3)
|
(6)
|
(9)
|
(9)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
(8)
|
(9)
|
(9)
|
(12)
|
(12)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
|
| Operating Income |
(1)
N/A
|
(2)
-89%
|
(2)
-12%
|
(3)
-74%
|
(4)
-11%
|
(1)
+59%
|
(1)
+61%
|
(1)
-149%
|
3
N/A
|
2
-18%
|
(4)
N/A
|
(3)
+27%
|
1
N/A
|
4
+190%
|
5
+42%
|
5
-11%
|
4
-11%
|
3
-34%
|
2
-28%
|
3
+29%
|
4
+37%
|
4
+3%
|
4
0%
|
3
-21%
|
(1)
N/A
|
(2)
-63%
|
(1)
+21%
|
(2)
-25%
|
(1)
+30%
|
(1)
+28%
|
3
N/A
|
9
+155%
|
10
+9%
|
10
+2%
|
7
-29%
|
2
-77%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(11)
|
(1)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(13)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| 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
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-55%
|
(3)
-31%
|
(4)
-44%
|
(5)
-25%
|
(2)
+52%
|
(3)
-16%
|
(5)
-99%
|
(1)
+86%
|
(2)
-180%
|
(13)
-529%
|
(12)
+8%
|
(4)
+66%
|
0
N/A
|
2
+287%
|
2
+32%
|
1
-37%
|
0
-94%
|
0
+7%
|
0
+390%
|
2
+314%
|
2
+7%
|
2
+7%
|
2
-32%
|
(2)
N/A
|
(3)
-44%
|
(5)
-54%
|
(13)
-162%
|
(15)
-14%
|
(5)
+64%
|
3
N/A
|
8
+167%
|
9
+14%
|
9
+2%
|
6
-35%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(0)
|
1
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(5)
|
0
|
(1)
|
(12)
|
(11)
|
(5)
|
(1)
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
(2)
|
(3)
|
(4)
|
(13)
|
(15)
|
(6)
|
3
|
8
|
8
|
8
|
7
|
(1)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-48%
|
(3)
-17%
|
(4)
-45%
|
(3)
+9%
|
(1)
+68%
|
(3)
-145%
|
(5)
-88%
|
0
N/A
|
(1)
N/A
|
(12)
-782%
|
(11)
+9%
|
(5)
+56%
|
(1)
+89%
|
2
N/A
|
2
+35%
|
2
-33%
|
0
-87%
|
0
+2%
|
1
+174%
|
2
+273%
|
3
+16%
|
3
+0%
|
2
-24%
|
(2)
N/A
|
(3)
-50%
|
(4)
-64%
|
(13)
-190%
|
(15)
-17%
|
(6)
+63%
|
3
N/A
|
8
+166%
|
8
-5%
|
8
+4%
|
7
-21%
|
(1)
N/A
|
|
| EPS (Diluted) |
-0.12
N/A
|
-0.17
-42%
|
-0.19
-12%
|
-0.11
+42%
|
-0.12
-9%
|
-0.05
+58%
|
-0.07
-40%
|
-0.13
-86%
|
0
N/A
|
-0.02
N/A
|
-0.2
-900%
|
-0.1
+50%
|
-0.04
+60%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.07
-133%
|
-0.07
N/A
|
-0.03
+57%
|
0.01
N/A
|
0.04
+300%
|
0.03
-25%
|
0.04
+33%
|
0.03
-25%
|
0
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
