Great Ajax Corp
NYSE:AJX
Income Statement
Earnings Waterfall
Great Ajax Corp
Revenue
|
50.2m
USD
|
Cost of Revenue
|
-77.5m
USD
|
Gross Profit
|
-27.2m
USD
|
Operating Expenses
|
-15.1m
USD
|
Operating Income
|
-42.4m
USD
|
Other Expenses
|
-6.4m
USD
|
Net Income
|
-48.7m
USD
|
Income Statement
Great Ajax Corp
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 |
38
N/A
|
49
+30%
|
58
+19%
|
64
+10%
|
68
+6%
|
72
+6%
|
77
+7%
|
83
+7%
|
89
+8%
|
94
+5%
|
100
+6%
|
105
+5%
|
108
+3%
|
113
+4%
|
116
+3%
|
125
+7%
|
126
+1%
|
124
-1%
|
119
-4%
|
108
-10%
|
103
-5%
|
101
-2%
|
99
-1%
|
98
-1%
|
97
-1%
|
96
-2%
|
91
-5%
|
84
-8%
|
80
-5%
|
70
-12%
|
65
-7%
|
58
-11%
|
55
-5%
|
50
-9%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(20)
|
(25)
|
(30)
|
(33)
|
(37)
|
(40)
|
(45)
|
(50)
|
(55)
|
(61)
|
(65)
|
(68)
|
(72)
|
(75)
|
(78)
|
(80)
|
(78)
|
(75)
|
(73)
|
(70)
|
(68)
|
(65)
|
(61)
|
(57)
|
(56)
|
(55)
|
(55)
|
(58)
|
(62)
|
(68)
|
(74)
|
(77)
|
(77)
|
|
Gross Profit |
23
N/A
|
29
+28%
|
33
+16%
|
35
+4%
|
35
+0%
|
35
+1%
|
37
+5%
|
38
+3%
|
40
+4%
|
39
-2%
|
39
0%
|
40
+2%
|
40
+2%
|
41
+2%
|
41
+0%
|
47
+15%
|
47
-1%
|
46
-1%
|
44
-5%
|
35
-21%
|
32
-7%
|
33
+2%
|
34
+4%
|
38
+10%
|
40
+7%
|
39
-2%
|
36
-8%
|
29
-20%
|
22
-25%
|
8
-62%
|
(3)
N/A
|
(16)
-484%
|
(22)
-40%
|
(27)
-23%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(14)
|
(9)
|
(4)
|
5
|
16
|
16
|
16
|
13
|
11
|
7
|
5
|
2
|
(1)
|
(0)
|
(3)
|
(15)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(9)
|
(4)
|
1
|
9
|
20
|
20
|
20
|
16
|
15
|
11
|
9
|
6
|
2
|
4
|
2
|
(10)
|
|
Operating Income |
20
N/A
|
26
+29%
|
30
+16%
|
31
+4%
|
31
0%
|
30
-5%
|
30
+1%
|
31
+4%
|
31
0%
|
31
+3%
|
30
-5%
|
32
+7%
|
33
+2%
|
32
-1%
|
32
-1%
|
38
+18%
|
37
-1%
|
37
0%
|
30
-19%
|
26
-13%
|
29
+11%
|
38
+31%
|
50
+33%
|
54
+7%
|
56
+4%
|
52
-7%
|
47
-9%
|
36
-24%
|
27
-25%
|
10
-62%
|
(4)
N/A
|
(16)
-285%
|
(25)
-57%
|
(42)
-70%
|
|
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
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(11)
|
(10)
|
(8)
|
(5)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(3)
|
(12)
|
(11)
|
(11)
|
(8)
|
0
|
0
|
|
Pre-Tax Income |
20
N/A
|
26
+29%
|
30
+16%
|
31
+4%
|
31
0%
|
29
-7%
|
30
+3%
|
30
+1%
|
30
-1%
|
30
+2%
|
30
-1%
|
31
+4%
|
31
-1%
|
31
+2%
|
31
0%
|
37
+17%
|
37
+2%
|
37
0%
|
30
-19%
|
25
-16%
|
26
+2%
|
34
+28%
|
43
+28%
|
45
+5%
|
47
+4%
|
42
-11%
|
37
-12%
|
21
-43%
|
3
-86%
|
(12)
N/A
|
(25)
-106%
|
(31)
-26%
|
(30)
+5%
|
(47)
-56%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
20
|
26
|
30
|
31
|
31
|
29
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
37
|
37
|
37
|
30
|
26
|
26
|
34
|
43
|
45
|
47
|
42
|
37
|
21
|
1
|
(15)
|
(28)
|
(35)
|
(31)
|
(47)
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
0
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
19
N/A
|
25
+30%
|
29
+16%
|
30
+4%
|
30
0%
|
28
-7%
|
28
+2%
|
29
+1%
|
28
-1%
|
29
+1%
|
28
-3%
|
29
+2%
|
28
-3%
|
28
+1%
|
28
-1%
|
33
+20%
|
34
+3%
|
34
+0%
|
28
-20%
|
21
-24%
|
18
-11%
|
23
+22%
|
29
+29%
|
33
+14%
|
37
+12%
|
34
-9%
|
30
-10%
|
11
-64%
|
(14)
N/A
|
(28)
-98%
|
(40)
-40%
|
(42)
-7%
|
(32)
+24%
|
(49)
-50%
|
|
EPS (Diluted) |
1.15
N/A
|
1.5
+30%
|
1.73
+15%
|
1.76
+2%
|
1.54
-13%
|
1.48
-4%
|
1.45
-2%
|
1.19
-18%
|
1.08
-9%
|
1.15
+6%
|
0.98
-15%
|
1
+2%
|
0.98
-2%
|
1.01
+3%
|
0.96
-5%
|
1.15
+20%
|
1.17
+2%
|
1.18
+1%
|
1.24
+5%
|
0.9
-27%
|
0.8
-11%
|
1
+25%
|
1.27
+27%
|
1.1
-13%
|
1.22
+11%
|
1.12
-8%
|
1.32
+18%
|
0.48
-64%
|
-0.63
N/A
|
-1.24
-97%
|
-1.75
-41%
|
-1.71
+2%
|
-1.35
+21%
|
-2.01
-49%
|