Payoneer Global Inc
NASDAQ:PAYO
Income Statement
Earnings Waterfall
Payoneer Global Inc
Revenue
|
831.1m
USD
|
Operating Expenses
|
-727.2m
USD
|
Operating Income
|
103.9m
USD
|
Other Expenses
|
-10.6m
USD
|
Net Income
|
93.3m
USD
|
Income Statement
Payoneer Global Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
212
N/A
|
334
+58%
|
473
+42%
|
510
+8%
|
547
+7%
|
583
+7%
|
628
+8%
|
683
+9%
|
741
+9%
|
790
+7%
|
831
+5%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(232)
|
(361)
|
(504)
|
(545)
|
(566)
|
(601)
|
(649)
|
(683)
|
(706)
|
(721)
|
(727)
|
|
Selling, General & Administrative |
(80)
|
(125)
|
(179)
|
(198)
|
(209)
|
(226)
|
(255)
|
(277)
|
(290)
|
(301)
|
(298)
|
|
Research & Development |
(35)
|
(55)
|
(81)
|
(90)
|
(98)
|
(108)
|
(115)
|
(118)
|
(120)
|
(117)
|
(119)
|
|
Depreciation & Amortization |
(9)
|
(13)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(22)
|
(22)
|
(24)
|
(28)
|
|
Other Operating Expenses |
(108)
|
(167)
|
(226)
|
(240)
|
(241)
|
(247)
|
(259)
|
(266)
|
(274)
|
(279)
|
(283)
|
|
Operating Income |
(20)
N/A
|
(27)
-32%
|
(30)
-13%
|
(35)
-18%
|
(19)
+46%
|
(17)
+10%
|
(22)
-26%
|
0
N/A
|
36
N/A
|
69
+95%
|
104
+50%
|
|
Pre-Tax Income | ||||||||||||
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
|
Total Other Income |
0
|
8
|
5
|
34
|
33
|
6
|
24
|
(3)
|
7
|
19
|
29
|
|
Pre-Tax Income |
(20)
N/A
|
(19)
+8%
|
(25)
-35%
|
(1)
+95%
|
14
N/A
|
(12)
N/A
|
2
N/A
|
(3)
N/A
|
42
N/A
|
89
+111%
|
133
+49%
|
|
Net Income | ||||||||||||
Tax Provision |
(5)
|
(6)
|
(9)
|
(9)
|
(7)
|
(9)
|
(14)
|
(21)
|
(25)
|
(33)
|
(39)
|
|
Income from Continuing Operations |
(25)
|
(24)
|
(34)
|
(10)
|
7
|
(21)
|
(12)
|
(24)
|
17
|
56
|
93
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(25)
N/A
|
(24)
+4%
|
(34)
-40%
|
(10)
+70%
|
7
N/A
|
(21)
N/A
|
(12)
+42%
|
(24)
-103%
|
17
N/A
|
56
+235%
|
93
+67%
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.07
N/A
|
-0.17
-143%
|
-0.03
+82%
|
0.02
N/A
|
-0.06
N/A
|
-0.03
+50%
|
-0.08
-167%
|
0.03
N/A
|
0.14
+367%
|
0.24
+71%
|