PagSeguro Digital Ltd
NYSE:PAGS
Income Statement
Earnings Waterfall
PagSeguro Digital Ltd
Revenue
|
15.9B
BRL
|
Cost of Revenue
|
-8.1B
BRL
|
Gross Profit
|
7.8B
BRL
|
Operating Expenses
|
-2.2B
BRL
|
Operating Income
|
5.7B
BRL
|
Other Expenses
|
-4B
BRL
|
Net Income
|
1.7B
BRL
|
Income Statement
PagSeguro Digital Ltd
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 |
675
N/A
|
779
+15%
|
869
+12%
|
960
+11%
|
1 138
+19%
|
1 376
+21%
|
1 682
+22%
|
2 073
+23%
|
2 523
+22%
|
3 003
+19%
|
3 447
+15%
|
3 898
+13%
|
4 335
+11%
|
4 658
+7%
|
5 046
+8%
|
5 372
+6%
|
5 707
+6%
|
6 043
+6%
|
6 011
-1%
|
6 329
+5%
|
6 815
+8%
|
7 295
+7%
|
8 307
+14%
|
9 301
+12%
|
10 449
+12%
|
11 809
+13%
|
13 350
+13%
|
14 609
+9%
|
15 335
+5%
|
15 658
+2%
|
15 573
-1%
|
15 564
0%
|
15 948
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(382)
|
(451)
|
(500)
|
(545)
|
(624)
|
(751)
|
(930)
|
(1 107)
|
(1 324)
|
(1 526)
|
(1 682)
|
(1 884)
|
(2 145)
|
(2 318)
|
(2 519)
|
(2 653)
|
(2 762)
|
(2 913)
|
(3 022)
|
(3 395)
|
(3 772)
|
(4 150)
|
(4 651)
|
(5 096)
|
(5 776)
|
(6 369)
|
(6 975)
|
(7 335)
|
(7 471)
|
(7 661)
|
(7 687)
|
(7 858)
|
(8 133)
|
|
Gross Profit |
292
N/A
|
328
+12%
|
369
+13%
|
415
+13%
|
515
+24%
|
625
+21%
|
752
+20%
|
966
+29%
|
1 199
+24%
|
1 477
+23%
|
1 766
+20%
|
2 014
+14%
|
2 190
+9%
|
2 340
+7%
|
2 527
+8%
|
2 719
+8%
|
2 945
+8%
|
3 130
+6%
|
2 989
-5%
|
2 935
-2%
|
3 042
+4%
|
3 145
+3%
|
3 655
+16%
|
4 205
+15%
|
4 673
+11%
|
5 439
+16%
|
6 375
+17%
|
7 275
+14%
|
7 864
+8%
|
7 997
+2%
|
7 886
-1%
|
7 706
-2%
|
7 816
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(224)
|
(237)
|
(248)
|
(238)
|
(284)
|
(336)
|
(363)
|
(416)
|
(399)
|
(598)
|
(713)
|
(868)
|
(933)
|
(805)
|
(843)
|
(887)
|
(993)
|
(1 093)
|
(1 056)
|
(1 106)
|
(1 182)
|
(1 464)
|
(1 848)
|
(2 140)
|
(2 401)
|
(2 490)
|
(2 604)
|
(2 679)
|
(2 615)
|
(2 458)
|
(2 280)
|
(2 148)
|
(2 163)
|
|
Selling, General & Administrative |
(223)
|
(237)
|
(248)
|
(239)
|
(284)
|
(336)
|
(364)
|
(416)
|
(398)
|
(597)
|
(712)
|
(866)
|
(931)
|
(802)
|
(839)
|
(882)
|
(986)
|
(1 085)
|
(1 037)
|
(1 080)
|
(1 147)
|
(1 420)
|
(1 809)
|
(2 099)
|
(2 356)
|
(2 445)
|
(2 555)
|
(2 628)
|
(2 564)
|
(2 406)
|
(2 227)
|
(2 094)
|
(2 163)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(20)
|
(27)
|
(34)
|
(44)
|
(39)
|
(41)
|
(45)
|
(45)
|
(49)
|
(51)
|
(51)
|
(52)
|
(53)
|
(55)
|
0
|
|
Other Operating Expenses |
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
|
|
Operating Income |
69
N/A
|
90
+31%
|
121
+34%
|
177
+47%
|
230
+30%
|
289
+26%
|
388
+34%
|
551
+42%
|
800
+45%
|
879
+10%
|
1 052
+20%
|
1 146
+9%
|
1 257
+10%
|
1 535
+22%
|
1 683
+10%
|
1 831
+9%
|
1 953
+7%
|
2 038
+4%
|
1 933
-5%
|
1 829
-5%
|
1 861
+2%
|
1 681
-10%
|
1 807
+8%
|
2 065
+14%
|
2 271
+10%
|
2 949
+30%
|
3 771
+28%
|
4 596
+22%
|
5 249
+14%
|
5 539
+6%
|
5 607
+1%
|
5 558
-1%
|
5 653
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(34)
|
(37)
|
(51)
|
(68)
|
(81)
|
(96)
|
(93)
|
(105)
|
(102)
|
(81)
|
(67)
|
(31)
|
(21)
|
(20)
|
(19)
|
(38)
|
(78)
|
(94)
|
(103)
|
(109)
|
(108)
|
(224)
|
(418)
|
(791)
|
(1 367)
|
(1 989)
|
(2 700)
|
(3 152)
|
(3 344)
|
(3 384)
|
(3 283)
|
(3 270)
|
|
Total Other Income |
1
|
1
|
(1)
|
(2)
|
(7)
|
(6)
|
(5)
|
(6)
|
(12)
|
(13)
|
(10)
|
(12)
|
(8)
|
(11)
|
(11)
|
(12)
|
(2)
|
(0)
|
72
|
70
|
23
|
66
|
(19)
|
(14)
|
7
|
(38)
|
(134)
|
(243)
|
(338)
|
(416)
|
(401)
|
(366)
|
(367)
|
|
Pre-Tax Income |
40
N/A
|
57
+43%
|
83
+45%
|
124
+49%
|
155
+25%
|
203
+31%
|
287
+41%
|
453
+58%
|
684
+51%
|
764
+12%
|
961
+26%
|
1 066
+11%
|
1 218
+14%
|
1 504
+23%
|
1 652
+10%
|
1 800
+9%
|
1 913
+6%
|
1 959
+2%
|
1 911
-2%
|
1 795
-6%
|
1 775
-1%
|
1 639
-8%
|
1 565
-5%
|
1 634
+4%
|
1 488
-9%
|
1 544
+4%
|
1 649
+7%
|
1 653
+0%
|
1 759
+6%
|
1 779
+1%
|
1 821
+2%
|
1 908
+5%
|
2 017
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(10)
|
(17)
|
(27)
|
(28)
|
(41)
|
(68)
|
(124)
|
(205)
|
(198)
|
(249)
|
(270)
|
(307)
|
(432)
|
(486)
|
(522)
|
(546)
|
(545)
|
(523)
|
(486)
|
(482)
|
(432)
|
(382)
|
(393)
|
(322)
|
(299)
|
(309)
|
(255)
|
(255)
|
(254)
|
(279)
|
(335)
|
(363)
|
|
Income from Continuing Operations |
35
|
47
|
66
|
97
|
128
|
162
|
219
|
329
|
479
|
567
|
712
|
796
|
910
|
1 072
|
1 167
|
1 278
|
1 367
|
1 414
|
1 388
|
1 309
|
1 292
|
1 207
|
1 182
|
1 241
|
1 166
|
1 245
|
1 340
|
1 398
|
1 505
|
1 525
|
1 543
|
1 573
|
1 654
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
35
N/A
|
47
+33%
|
66
+41%
|
97
+47%
|
127
+31%
|
162
+28%
|
219
+35%
|
328
+50%
|
479
+46%
|
567
+18%
|
712
+26%
|
796
+12%
|
909
+14%
|
1 070
+18%
|
1 165
+9%
|
1 276
+10%
|
1 366
+7%
|
1 413
+3%
|
1 387
-2%
|
1 308
-6%
|
1 292
-1%
|
1 206
-7%
|
1 182
-2%
|
1 240
+5%
|
1 166
-6%
|
1 245
+7%
|
1 340
+8%
|
1 399
+4%
|
1 505
+8%
|
1 525
+1%
|
1 543
+1%
|
1 573
+2%
|
1 654
+5%
|
|
EPS (Diluted) |
0.11
N/A
|
0.15
+36%
|
0.21
+40%
|
0.31
+48%
|
0.41
+32%
|
0.53
+29%
|
0.72
+36%
|
1.08
+50%
|
1.83
+69%
|
1.89
+3%
|
2.32
+23%
|
2.54
+9%
|
2.86
+13%
|
3.36
+17%
|
3.54
+5%
|
3.86
+9%
|
4.15
+8%
|
4.28
+3%
|
4.2
-2%
|
3.96
-6%
|
3.92
-1%
|
3.66
-7%
|
3.58
-2%
|
3.75
+5%
|
3.51
-6%
|
3.75
+7%
|
4.03
+7%
|
4.25
+5%
|
4.57
+8%
|
4.65
+2%
|
4.73
+2%
|
4.85
+3%
|
5.1
+5%
|