Nayax Ltd
NASDAQ:NYAX
Income Statement
Earnings Waterfall
Nayax Ltd
Revenue
|
173.5m
USD
|
Cost of Revenue
|
-113.5m
USD
|
Gross Profit
|
60m
USD
|
Operating Expenses
|
-92.3m
USD
|
Operating Income
|
-32.2m
USD
|
Other Expenses
|
-5.3m
USD
|
Net Income
|
-37.5m
USD
|
Income Statement
Nayax Ltd
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
79
N/A
|
83
+6%
|
100
+20%
|
109
+9%
|
119
+9%
|
130
+10%
|
141
+8%
|
157
+12%
|
174
+11%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(42)
|
(44)
|
(55)
|
(62)
|
(71)
|
(80)
|
(89)
|
(102)
|
(113)
|
|
Gross Profit |
37
N/A
|
39
+5%
|
45
+16%
|
47
+4%
|
48
+2%
|
51
+5%
|
52
+2%
|
55
+7%
|
60
+9%
|
|
Operating Income | ||||||||||
Operating Expenses |
(39)
|
(42)
|
(52)
|
(60)
|
(69)
|
(78)
|
(82)
|
(88)
|
(92)
|
|
Selling, General & Administrative |
(25)
|
(28)
|
(33)
|
(39)
|
(43)
|
(52)
|
(57)
|
(61)
|
(64)
|
|
Research & Development |
(9)
|
(8)
|
(11)
|
(13)
|
(18)
|
(21)
|
(22)
|
(22)
|
(22)
|
|
Depreciation & Amortization |
(6)
|
(4)
|
(3)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
0
|
(3)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
|
Operating Income |
(2)
N/A
|
(3)
-48%
|
(6)
-94%
|
(13)
-102%
|
(21)
-59%
|
(27)
-30%
|
(31)
-15%
|
(33)
-6%
|
(32)
+2%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(7)
-15%
|
(11)
-61%
|
(18)
-58%
|
(24)
-36%
|
(32)
-31%
|
(36)
-14%
|
(39)
-8%
|
(37)
+5%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(6)
|
(7)
|
(11)
|
(18)
|
(25)
|
(32)
|
(37)
|
(40)
|
(38)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(6)
N/A
|
(7)
-14%
|
(11)
-60%
|
(18)
-57%
|
(25)
-39%
|
(32)
-31%
|
(37)
-14%
|
(40)
-8%
|
(38)
+6%
|
|
EPS (Diluted) |
-0.19
N/A
|
-0.02
+89%
|
-0.35
-1 650%
|
-0.54
-54%
|
-0.82
-52%
|
-1.07
-30%
|
-1.12
-5%
|
-1.21
-8%
|
-1.14
+6%
|