![Boku Inc Logo](https://ik.imagekit.io/kkbzr2uz4cp/stock/lse/boku.png?tr=w-200)
Boku Inc
LSE:BOKU
![Boku Inc Logo](https://ik.imagekit.io/kkbzr2uz4cp/stock/lse/boku.png)
Income Statement
Earnings Waterfall
Boku Inc
Revenue
|
82.7m
USD
|
Cost of Revenue
|
-2.1m
USD
|
Gross Profit
|
80.7m
USD
|
Operating Expenses
|
-71.1m
USD
|
Operating Income
|
9.6m
USD
|
Other Expenses
|
473k
USD
|
Net Income
|
10.1m
USD
|
Income Statement
Boku Inc
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
35
N/A
|
42
+19%
|
50
+20%
|
51
+2%
|
56
+10%
|
62
+11%
|
62
-1%
|
62
-1%
|
64
+3%
|
72
+12%
|
83
+16%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
33
N/A
|
38
+15%
|
45
+18%
|
46
+4%
|
51
+11%
|
58
+14%
|
61
+3%
|
60
0%
|
62
+3%
|
69
+12%
|
81
+16%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(34)
|
(41)
|
(48)
|
(47)
|
(47)
|
(71)
|
(50)
|
(50)
|
(52)
|
(66)
|
(71)
|
|
Selling, General & Administrative |
(31)
|
(39)
|
(39)
|
(42)
|
(35)
|
(64)
|
(38)
|
(44)
|
(41)
|
(60)
|
(64)
|
|
Depreciation & Amortization |
(3)
|
(2)
|
(9)
|
(5)
|
(12)
|
(7)
|
(13)
|
(6)
|
(11)
|
(6)
|
(8)
|
|
Operating Income |
(1)
N/A
|
(4)
-251%
|
(4)
-3%
|
(1)
+83%
|
4
N/A
|
(13)
N/A
|
10
N/A
|
10
+2%
|
10
-8%
|
4
-63%
|
10
+172%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(5)
|
(1)
|
2
|
|
Non-Reccuring Items |
(1)
|
(1)
|
3
|
2
|
(22)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(5)
-65%
|
(1)
+74%
|
1
N/A
|
(17)
N/A
|
(13)
+24%
|
10
N/A
|
9
-6%
|
4
-56%
|
3
-29%
|
11
+297%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
(1)
|
2
|
2
|
(1)
|
(2)
|
2
|
2
|
0
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(4)
|
(6)
|
0
|
3
|
(19)
|
(15)
|
12
|
11
|
4
|
3
|
10
|
|
Net Income (Common) |
(4)
N/A
|
(6)
-44%
|
0
N/A
|
3
+736%
|
(19)
N/A
|
(17)
+9%
|
6
N/A
|
33
+419%
|
29
-11%
|
3
-91%
|
10
+276%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
0
N/A
|
0.01
N/A
|
-0.07
N/A
|
-0.06
+14%
|
0.04
N/A
|
0.1
+150%
|
0.09
-10%
|
0.01
-89%
|
0.03
+200%
|