Xero Ltd
ASX:XRO
Income Statement
Earnings Waterfall
Xero Ltd
Revenue
|
1.5B
NZD
|
Cost of Revenue
|
-192.1m
NZD
|
Gross Profit
|
1.3B
NZD
|
Operating Expenses
|
-1.2B
NZD
|
Operating Income
|
144.6m
NZD
|
Other Expenses
|
-187.9m
NZD
|
Net Income
|
-43.3m
NZD
|
Income Statement
Xero Ltd
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 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+83%
|
2
+91%
|
3
+62%
|
6
+71%
|
10
+67%
|
14
+42%
|
20
+43%
|
28
+43%
|
39
+36%
|
53
+36%
|
72
+36%
|
96
+34%
|
124
+30%
|
162
+31%
|
207
+28%
|
251
+21%
|
295
+17%
|
346
+17%
|
407
+18%
|
475
+17%
|
553
+16%
|
635
+15%
|
718
+13%
|
789
+10%
|
849
+8%
|
945
+11%
|
1 097
+16%
|
1 250
+14%
|
1 400
+12%
|
1 541
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(25)
|
(32)
|
(37)
|
(42)
|
(50)
|
(59)
|
(69)
|
(73)
|
(75)
|
(82)
|
(91)
|
(97)
|
(107)
|
(115)
|
(119)
|
(126)
|
(139)
|
(160)
|
(178)
|
(192)
|
|
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
|
20
N/A
|
47
+133%
|
63
+34%
|
87
+39%
|
120
+37%
|
157
+31%
|
192
+22%
|
226
+18%
|
273
+21%
|
331
+21%
|
393
+19%
|
462
+18%
|
538
+17%
|
612
+14%
|
674
+10%
|
730
+8%
|
819
+12%
|
957
+17%
|
1 090
+14%
|
1 222
+12%
|
1 349
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(8)
|
(10)
|
(13)
|
(16)
|
(18)
|
(21)
|
(28)
|
(41)
|
(55)
|
(68)
|
(85)
|
(112)
|
(162)
|
(215)
|
(248)
|
(277)
|
(297)
|
(316)
|
(352)
|
(400)
|
(452)
|
(508)
|
(578)
|
(596)
|
(668)
|
(797)
|
(891)
|
(1 010)
|
(1 124)
|
(1 204)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(66)
|
(85)
|
(115)
|
(152)
|
(175)
|
(197)
|
(200)
|
(200)
|
(219)
|
(252)
|
(291)
|
(327)
|
(372)
|
(362)
|
(383)
|
(458)
|
(514)
|
(580)
|
(603)
|
(654)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(12)
|
(28)
|
(31)
|
(50)
|
0
|
(64)
|
(59)
|
(64)
|
(68)
|
(79)
|
(85)
|
0
|
(110)
|
(126)
|
(160)
|
(198)
|
(245)
|
(289)
|
(319)
|
(322)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
0
|
(7)
|
0
|
(17)
|
(12)
|
(27)
|
(18)
|
(39)
|
(53)
|
(65)
|
(70)
|
(76)
|
(86)
|
(98)
|
(108)
|
(121)
|
(141)
|
(162)
|
(183)
|
(208)
|
(232)
|
|
Other Operating Expenses |
(7)
|
(7)
|
(9)
|
(11)
|
(14)
|
(17)
|
(20)
|
(27)
|
(38)
|
(50)
|
(30)
|
0
|
1
|
0
|
(1)
|
(46)
|
1
|
1
|
1
|
0
|
1
|
(0)
|
(94)
|
3
|
(0)
|
(4)
|
0
|
31
|
42
|
6
|
4
|
|
Operating Income |
(7)
N/A
|
(7)
-4%
|
(8)
-7%
|
(10)
-23%
|
(10)
-8%
|
(8)
+19%
|
(7)
+13%
|
(9)
-19%
|
(12)
-42%
|
(16)
-32%
|
(26)
-60%
|
(38)
-48%
|
(49)
-28%
|
(75)
-54%
|
(95)
-26%
|
(91)
+4%
|
(85)
+6%
|
(71)
+17%
|
(42)
+40%
|
(21)
+52%
|
(7)
+68%
|
10
N/A
|
30
+206%
|
34
+12%
|
78
+129%
|
62
-21%
|
22
-65%
|
67
+206%
|
80
+20%
|
98
+22%
|
145
+48%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
7
|
8
|
8
|
10
|
4
|
4
|
1
|
(1)
|
(8)
|
(10)
|
(20)
|
(21)
|
(27)
|
(28)
|
(111)
|
(37)
|
(34)
|
(14)
|
6
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(18)
|
(19)
|
(2)
|
(1)
|
(0)
|
0
|
(3)
|
(25)
|
(48)
|
(157)
|
(131)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(5)
|
0
|
(2)
|
0
|
(77)
|
0
|
(2)
|
0
|
(2)
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(7)
-11%
|
(7)
-4%
|
(8)
-18%
|
(9)
-11%
|
(7)
+20%
|
(6)
+14%
|
(8)
-22%
|
(11)
-42%
|
(14)
-29%
|
(23)
-64%
|
(34)
-45%
|
(42)
-23%
|
(67)
-62%
|
(86)
-28%
|
(81)
+6%
|
(81)
0%
|
(67)
+17%
|
(43)
+37%
|
(24)
+44%
|
(33)
-38%
|
(23)
+30%
|
8
N/A
|
10
+23%
|
51
+414%
|
(44)
N/A
|
(92)
-109%
|
2
N/A
|
(2)
N/A
|
(76)
-2 961%
|
19
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(14)
|
64
|
71
|
(11)
|
(17)
|
(38)
|
(63)
|
|
Income from Continuing Operations |
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(11)
|
(15)
|
(24)
|
(35)
|
(43)
|
(70)
|
(89)
|
(82)
|
(82)
|
(69)
|
(45)
|
(25)
|
(34)
|
(27)
|
3
|
3
|
36
|
20
|
(21)
|
(9)
|
(19)
|
(114)
|
(43)
|
|
Net Income (Common) |
(6)
N/A
|
(7)
-11%
|
(7)
-4%
|
(8)
-18%
|
(9)
-11%
|
(8)
+19%
|
(7)
+13%
|
(8)
-22%
|
(11)
-42%
|
(15)
-29%
|
(25)
-70%
|
(36)
-44%
|
(43)
-21%
|
(70)
-62%
|
(89)
-29%
|
(82)
+8%
|
(82)
+1%
|
(69)
+16%
|
(45)
+35%
|
(25)
+44%
|
(34)
-36%
|
(27)
+20%
|
3
N/A
|
3
+21%
|
36
+994%
|
20
-46%
|
(21)
N/A
|
(9)
+56%
|
(19)
-112%
|
(114)
-488%
|
(43)
+62%
|
|
EPS (Diluted) |
-0.11
N/A
|
-0.12
-9%
|
-0.11
+8%
|
-0.1
+9%
|
-0.1
N/A
|
-0.08
+20%
|
-0.07
+13%
|
-0.08
-14%
|
-0.11
-38%
|
-0.13
-18%
|
-0.19
-46%
|
-0.28
-47%
|
-0.34
-21%
|
-0.55
-62%
|
-0.66
-20%
|
-0.6
+9%
|
-0.6
N/A
|
-0.5
+17%
|
-0.32
+36%
|
-0.18
+44%
|
-0.25
-39%
|
-0.19
+24%
|
0.02
N/A
|
0.02
N/A
|
0.25
+1 150%
|
0.14
-44%
|
-0.14
N/A
|
-0.06
+57%
|
-0.13
-117%
|
-0.76
-485%
|
-0.3
+61%
|