Paysign Inc
NASDAQ:PAYS
Income Statement
Earnings Waterfall
Paysign Inc
Revenue
|
47.3m
USD
|
Cost of Revenue
|
-23.1m
USD
|
Gross Profit
|
24.1m
USD
|
Operating Expenses
|
-24.3m
USD
|
Operating Income
|
-167.3k
USD
|
Other Expenses
|
6.6m
USD
|
Net Income
|
6.5m
USD
|
Income Statement
Paysign Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | 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 |
10
N/A
|
9
-8%
|
11
+11%
|
11
+3%
|
8
-25%
|
9
+7%
|
9
+1%
|
10
+9%
|
10
+9%
|
11
+10%
|
12
+9%
|
14
+10%
|
15
+11%
|
17
+10%
|
19
+12%
|
21
+13%
|
23
+11%
|
26
+11%
|
29
+12%
|
32
+9%
|
35
+9%
|
38
+10%
|
36
-6%
|
27
-26%
|
24
-9%
|
20
-18%
|
20
+1%
|
28
+40%
|
29
+5%
|
31
+7%
|
33
+6%
|
36
+8%
|
38
+5%
|
40
+5%
|
42
+6%
|
44
+4%
|
47
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(16)
|
(16)
|
(15)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(20)
|
(22)
|
(23)
|
|
Gross Profit |
6
N/A
|
6
+1%
|
7
+14%
|
7
+7%
|
4
-41%
|
5
+11%
|
4
-4%
|
5
+4%
|
5
+15%
|
5
+2%
|
6
+8%
|
6
+10%
|
7
+6%
|
8
+13%
|
9
+14%
|
10
+14%
|
11
+16%
|
13
+13%
|
15
+19%
|
18
+15%
|
19
+9%
|
21
+10%
|
19
-8%
|
11
-45%
|
9
-13%
|
6
-31%
|
6
-2%
|
14
+118%
|
15
+8%
|
17
+15%
|
18
+9%
|
20
+10%
|
21
+4%
|
21
+0%
|
22
+4%
|
23
+3%
|
24
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
3
N/A
|
2
-13%
|
3
+28%
|
3
-10%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
1
N/A
|
1
+46%
|
2
+21%
|
2
+5%
|
2
N/A
|
2
+2%
|
2
+5%
|
2
+16%
|
2
+13%
|
2
+2%
|
3
+13%
|
4
+33%
|
5
+41%
|
6
+16%
|
7
+11%
|
5
-33%
|
(6)
N/A
|
(8)
-36%
|
(11)
-44%
|
(11)
+1%
|
(4)
+69%
|
(3)
+22%
|
(1)
+47%
|
(1)
+47%
|
0
N/A
|
0
+162%
|
(0)
N/A
|
(0)
-475%
|
(0)
-7%
|
(0)
+66%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
3
N/A
|
2
-13%
|
3
+30%
|
0
-95%
|
(3)
N/A
|
(2)
+19%
|
(2)
-14%
|
1
N/A
|
1
+53%
|
2
+24%
|
2
+5%
|
2
+2%
|
2
+4%
|
2
+3%
|
2
+20%
|
3
+14%
|
3
+3%
|
3
+17%
|
4
+34%
|
6
+39%
|
7
+16%
|
7
+9%
|
5
-34%
|
(6)
N/A
|
(8)
-36%
|
(11)
-37%
|
(12)
-3%
|
(3)
+70%
|
(3)
+22%
|
(1)
+48%
|
(1)
+52%
|
0
N/A
|
1
+133%
|
1
+13%
|
1
+12%
|
2
+22%
|
2
+34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
|
Income from Continuing Operations |
3
|
2
|
3
|
0
|
(3)
|
(2)
|
(2)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
6
|
(3)
|
(9)
|
(12)
|
(13)
|
(7)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
2
|
6
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
3
N/A
|
2
-14%
|
3
+30%
|
0
-90%
|
(2)
N/A
|
(2)
+22%
|
(2)
-13%
|
1
N/A
|
1
+44%
|
2
+21%
|
2
+2%
|
2
+1%
|
2
+2%
|
2
+2%
|
2
+19%
|
2
+14%
|
3
+4%
|
3
+17%
|
4
+33%
|
6
+53%
|
7
+20%
|
8
+9%
|
6
-24%
|
(3)
N/A
|
(9)
-210%
|
(12)
-35%
|
(13)
-6%
|
(7)
+45%
|
(3)
+62%
|
(1)
+49%
|
(1)
+50%
|
0
N/A
|
1
+145%
|
1
+14%
|
1
+11%
|
2
+19%
|
6
+317%
|
|
EPS (Diluted) |
0.07
N/A
|
0.06
-14%
|
0.08
+33%
|
0.02
-75%
|
-0.06
N/A
|
-0.04
+33%
|
-0.05
-25%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.07
+40%
|
0.08
+14%
|
0.11
+38%
|
0.14
+27%
|
0.14
N/A
|
0.11
-21%
|
-0.06
N/A
|
-0.19
-217%
|
-0.24
-26%
|
-0.26
-8%
|
-0.15
+42%
|
-0.05
+67%
|
-0.04
+20%
|
-0.02
+50%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.12
+300%
|