International Money Express Inc
NASDAQ:IMXI
Income Statement
Earnings Waterfall
International Money Express Inc
Revenue
|
658.7m
USD
|
Operating Expenses
|
-563m
USD
|
Operating Income
|
95.7m
USD
|
Other Expenses
|
-36.2m
USD
|
Net Income
|
59.5m
USD
|
Income Statement
International Money Express Inc
Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
0
N/A
|
216
N/A
|
272
+26%
|
342
+26%
|
414
+21%
|
274
-34%
|
286
+5%
|
299
+4%
|
311
+4%
|
320
+3%
|
329
+3%
|
331
+1%
|
341
+3%
|
357
+5%
|
375
+5%
|
406
+8%
|
431
+6%
|
459
+6%
|
479
+4%
|
500
+4%
|
520
+4%
|
547
+5%
|
578
+6%
|
610
+6%
|
641
+5%
|
659
+3%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(206)
|
(258)
|
(319)
|
(388)
|
(251)
|
(261)
|
(270)
|
(278)
|
(283)
|
(289)
|
(289)
|
(293)
|
(304)
|
(318)
|
(344)
|
(367)
|
(391)
|
(408)
|
(424)
|
(439)
|
(461)
|
(489)
|
(524)
|
(549)
|
(563)
|
|
Selling, General & Administrative |
0
|
(189)
|
(237)
|
(295)
|
(360)
|
(235)
|
(246)
|
(255)
|
(265)
|
(271)
|
(277)
|
(277)
|
(282)
|
(294)
|
(307)
|
(334)
|
(357)
|
(381)
|
(398)
|
(414)
|
(430)
|
(451)
|
(479)
|
(509)
|
(536)
|
(550)
|
|
Depreciation & Amortization |
0
|
(17)
|
(21)
|
(25)
|
(29)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
|
Other Operating Expenses |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
10
N/A
|
14
+44%
|
23
+64%
|
27
+18%
|
23
-12%
|
26
+10%
|
29
+13%
|
34
+15%
|
36
+8%
|
40
+9%
|
42
+5%
|
48
+15%
|
53
+11%
|
57
+7%
|
62
+10%
|
65
+4%
|
69
+6%
|
72
+4%
|
75
+5%
|
80
+6%
|
86
+7%
|
88
+2%
|
86
-2%
|
93
+8%
|
96
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
1
|
(12)
|
(15)
|
(19)
|
(23)
|
(18)
|
(17)
|
(16)
|
(15)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
|
Non-Reccuring Items |
0
|
(13)
|
(14)
|
(17)
|
(23)
|
(10)
|
(9)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(3)
|
(3)
|
0
|
(3)
|
(0)
|
|
Pre-Tax Income |
0
N/A
|
(15)
N/A
|
(16)
-3%
|
(13)
+16%
|
(19)
-46%
|
(5)
+72%
|
(0)
+93%
|
7
N/A
|
19
+183%
|
28
+49%
|
32
+13%
|
34
+8%
|
41
+20%
|
46
+14%
|
51
+9%
|
56
+11%
|
59
+4%
|
63
+8%
|
67
+6%
|
71
+6%
|
76
+6%
|
77
+2%
|
78
+1%
|
78
N/A
|
80
+3%
|
85
+6%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(0)
|
2
|
2
|
1
|
(6)
|
(2)
|
(3)
|
(5)
|
0
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(15)
|
(17)
|
(18)
|
(19)
|
(18)
|
(20)
|
(20)
|
(21)
|
(25)
|
(26)
|
|
Income from Continuing Operations |
0
|
(14)
|
(14)
|
(12)
|
(26)
|
(7)
|
(4)
|
2
|
19
|
20
|
22
|
24
|
30
|
34
|
37
|
41
|
43
|
47
|
50
|
52
|
57
|
57
|
58
|
57
|
55
|
60
|
|
Net Income (Common) |
0
N/A
|
(14)
N/A
|
(14)
-3%
|
(12)
+12%
|
(26)
-111%
|
(7)
+72%
|
(4)
+51%
|
2
N/A
|
19
+967%
|
20
+2%
|
22
+13%
|
24
+9%
|
30
+23%
|
34
+15%
|
37
+10%
|
41
+11%
|
43
+5%
|
47
+8%
|
50
+6%
|
52
+6%
|
57
+10%
|
57
0%
|
58
+0%
|
57
-1%
|
55
-3%
|
60
+8%
|
|
EPS (Diluted) |
0
N/A
|
-0.78
N/A
|
-0.8
-3%
|
-0.33
+59%
|
-0.82
-148%
|
-0.28
+66%
|
-0.09
+68%
|
0.04
N/A
|
0.52
+1 200%
|
0.52
N/A
|
0.59
+13%
|
0.64
+8%
|
0.78
+22%
|
0.88
+13%
|
0.97
+10%
|
1.07
+10%
|
1.11
+4%
|
1.2
+8%
|
1.27
+6%
|
1.34
+6%
|
1.48
+10%
|
1.48
N/A
|
1.53
+3%
|
1.54
+1%
|
1.52
-1%
|
1.63
+7%
|