Paysafe Ltd
NYSE:PSFE
Income Statement
Earnings Waterfall
Paysafe Ltd
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-663.2m
USD
|
Gross Profit
|
937.9m
USD
|
Operating Expenses
|
-771.6m
USD
|
Operating Income
|
166.4m
USD
|
Other Expenses
|
-186.6m
USD
|
Net Income
|
-20.3m
USD
|
Income Statement
Paysafe Ltd
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 |
1 427
N/A
|
1 444
+1%
|
1 488
+3%
|
1 486
0%
|
1 487
+0%
|
1 477
-1%
|
1 472
0%
|
1 484
+1%
|
1 496
+1%
|
1 516
+1%
|
1 540
+2%
|
1 570
+2%
|
1 601
+2%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(535)
|
(556)
|
(586)
|
(596)
|
(600)
|
(596)
|
(599)
|
(606)
|
(614)
|
(626)
|
(633)
|
(646)
|
(663)
|
|
Gross Profit |
892
N/A
|
888
0%
|
902
+2%
|
890
-1%
|
887
0%
|
882
-1%
|
873
-1%
|
878
+1%
|
882
+0%
|
890
+1%
|
906
+2%
|
924
+2%
|
938
+1%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(734)
|
(807)
|
(818)
|
(812)
|
(806)
|
(741)
|
(762)
|
(788)
|
(801)
|
(799)
|
(795)
|
(785)
|
(772)
|
|
Selling, General & Administrative |
(466)
|
(542)
|
(551)
|
(549)
|
(545)
|
(482)
|
(503)
|
(525)
|
(535)
|
(532)
|
(531)
|
(520)
|
(508)
|
|
Depreciation & Amortization |
(268)
|
(264)
|
(267)
|
(262)
|
(261)
|
(259)
|
(259)
|
(263)
|
(267)
|
(267)
|
(264)
|
(265)
|
(263)
|
|
Operating Income |
158
N/A
|
81
-48%
|
84
+3%
|
78
-6%
|
81
+3%
|
140
+74%
|
111
-21%
|
91
-18%
|
81
-11%
|
91
+13%
|
111
+22%
|
139
+25%
|
166
+19%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(208)
|
(143)
|
(105)
|
22
|
113
|
86
|
133
|
55
|
(39)
|
(65)
|
(130)
|
(166)
|
(151)
|
|
Non-Reccuring Items |
(138)
|
(102)
|
(98)
|
(390)
|
(391)
|
(1 565)
|
(2 278)
|
(1 945)
|
(1 941)
|
(724)
|
(3)
|
3
|
(8)
|
|
Total Other Income |
3
|
1
|
(1)
|
(1)
|
1
|
(5)
|
(9)
|
(10)
|
(16)
|
(3)
|
1
|
10
|
13
|
|
Pre-Tax Income |
(186)
N/A
|
(162)
+13%
|
(120)
+26%
|
(291)
-143%
|
(195)
+33%
|
(1 343)
-587%
|
(2 042)
-52%
|
(1 810)
+11%
|
(1 915)
-6%
|
(701)
+63%
|
(20)
+97%
|
(14)
+30%
|
21
N/A
|
|
Net Income | ||||||||||||||
Tax Provision |
59
|
44
|
25
|
87
|
85
|
123
|
156
|
72
|
53
|
5
|
(18)
|
(28)
|
(41)
|
|
Income from Continuing Operations |
(127)
|
(118)
|
(95)
|
(204)
|
(110)
|
(1 221)
|
(1 886)
|
(1 738)
|
(1 862)
|
(695)
|
(38)
|
(42)
|
(20)
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(127)
N/A
|
(118)
+7%
|
(96)
+19%
|
(205)
-114%
|
(111)
+46%
|
(1 222)
-1 000%
|
(1 887)
-54%
|
(1 739)
+8%
|
(1 863)
-7%
|
(695)
+63%
|
(38)
+94%
|
(42)
-9%
|
(20)
+52%
|
|
EPS (Diluted) |
-12.18
N/A
|
-1.95
+84%
|
-1.57
+19%
|
-3.39
-116%
|
-1.84
+46%
|
-20.24
-1 000%
|
-31.18
-54%
|
-28.68
+8%
|
-30.78
-7%
|
-11.39
+63%
|
-0.63
+94%
|
-0.69
-10%
|
-0.33
+52%
|