MoneyLion Inc
NYSE:ML
Income Statement
Earnings Waterfall
MoneyLion Inc
Revenue
|
423.4m
USD
|
Cost of Revenue
|
-126.4m
USD
|
Gross Profit
|
297.1m
USD
|
Operating Expenses
|
-302.4m
USD
|
Operating Income
|
-5.3m
USD
|
Other Expenses
|
-39.2m
USD
|
Net Income
|
-44.6m
USD
|
Income Statement
MoneyLion Inc
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 |
79
N/A
|
96
+21%
|
117
+22%
|
138
+18%
|
171
+24%
|
208
+21%
|
257
+24%
|
301
+17%
|
341
+13%
|
365
+7%
|
384
+5%
|
405
+6%
|
423
+4%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(4)
|
(13)
|
(23)
|
(33)
|
(44)
|
(55)
|
(74)
|
(92)
|
(106)
|
(115)
|
(118)
|
(122)
|
(126)
|
|
Gross Profit |
75
N/A
|
83
+10%
|
94
+14%
|
106
+12%
|
127
+20%
|
152
+20%
|
183
+20%
|
209
+15%
|
234
+12%
|
250
+7%
|
266
+7%
|
284
+7%
|
297
+5%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(110)
|
(118)
|
(144)
|
(176)
|
(200)
|
(256)
|
(299)
|
(325)
|
(333)
|
(458)
|
(312)
|
(305)
|
(302)
|
|
Selling, General & Administrative |
(66)
|
(68)
|
(80)
|
(100)
|
(118)
|
(146)
|
(170)
|
(180)
|
(191)
|
(188)
|
(179)
|
(175)
|
(165)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(43)
|
(50)
|
(65)
|
(76)
|
(82)
|
(109)
|
(129)
|
(144)
|
(142)
|
(270)
|
(134)
|
(130)
|
(137)
|
|
Operating Income |
(35)
N/A
|
(36)
-2%
|
(50)
-41%
|
(70)
-40%
|
(73)
-5%
|
(103)
-41%
|
(117)
-13%
|
(116)
+1%
|
(99)
+15%
|
(208)
-111%
|
(46)
+78%
|
(21)
+55%
|
(5)
+75%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(7)
|
(41)
|
(53)
|
(47)
|
(49)
|
(14)
|
(10)
|
(24)
|
(30)
|
(31)
|
(31)
|
(30)
|
(29)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(137)
|
0
|
(164)
|
(164)
|
(26)
|
|
Total Other Income |
0
|
(31)
|
(46)
|
(51)
|
(47)
|
(18)
|
8
|
25
|
51
|
54
|
50
|
42
|
14
|
|
Pre-Tax Income |
(42)
N/A
|
(108)
-160%
|
(149)
-37%
|
(168)
-13%
|
(169)
-1%
|
(134)
+21%
|
(118)
+12%
|
(115)
+3%
|
(215)
-87%
|
(186)
+14%
|
(191)
-3%
|
(173)
+9%
|
(46)
+73%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
28
|
28
|
28
|
26
|
(3)
|
(3)
|
(3)
|
1
|
|
Income from Continuing Operations |
(42)
|
(108)
|
(149)
|
(168)
|
(170)
|
(106)
|
(90)
|
(86)
|
(189)
|
(188)
|
(193)
|
(176)
|
(45)
|
|
Income to Minority Interest |
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(10)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(67)
N/A
|
(135)
-101%
|
(177)
-31%
|
(141)
+20%
|
(140)
+1%
|
(70)
+50%
|
(48)
+32%
|
(95)
-99%
|
(196)
-107%
|
(196)
0%
|
(196)
+0%
|
(177)
+9%
|
(45)
+75%
|
|
EPS (Diluted) |
-7.63
N/A
|
-15.31
-101%
|
-442
-2 787%
|
-19.27
+96%
|
-43.59
-126%
|
-9.03
+79%
|
-6.02
+33%
|
-11.53
-92%
|
-24.18
-110%
|
-22.54
+7%
|
-21.3
+6%
|
-17.39
+18%
|
-4.63
+73%
|