Payoneer Global Inc
NASDAQ:PAYO
Income Statement
Earnings Waterfall
Payoneer Global Inc
Income Statement
Payoneer Global Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
212
N/A
|
334
+58%
|
473
+42%
|
510
+8%
|
547
+7%
|
583
+7%
|
628
+8%
|
683
+9%
|
741
+9%
|
790
+7%
|
831
+5%
|
867
+4%
|
900
+4%
|
940
+4%
|
978
+4%
|
996
+2%
|
1 017
+2%
|
1 040
+2%
|
1 053
+1%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(152)
|
(82)
|
(123)
|
(166)
|
(165)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
709
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
826
N/A
|
426
-48%
|
646
+52%
|
874
+35%
|
888
+2%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(232)
|
(361)
|
(504)
|
(545)
|
(566)
|
(601)
|
(649)
|
(683)
|
(706)
|
(721)
|
(605)
|
(740)
|
(760)
|
(793)
|
(675)
|
(774)
|
(770)
|
(749)
|
(761)
|
|
| Selling, General & Administrative |
(80)
|
(125)
|
(179)
|
(198)
|
(209)
|
(226)
|
(255)
|
(277)
|
(290)
|
(301)
|
(298)
|
(297)
|
(304)
|
(312)
|
(325)
|
(336)
|
(353)
|
(367)
|
(377)
|
|
| Research & Development |
(35)
|
(55)
|
(81)
|
(90)
|
(98)
|
(108)
|
(115)
|
(118)
|
(120)
|
(117)
|
(119)
|
(122)
|
(122)
|
(129)
|
(135)
|
(140)
|
(150)
|
(155)
|
(155)
|
|
| Depreciation & Amortization |
(9)
|
(13)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(22)
|
(22)
|
(24)
|
(28)
|
(31)
|
(36)
|
(41)
|
(45)
|
(50)
|
(55)
|
(59)
|
(64)
|
|
| Other Operating Expenses |
(108)
|
(167)
|
(226)
|
(240)
|
(241)
|
(247)
|
(259)
|
(266)
|
(274)
|
(279)
|
(161)
|
(290)
|
(299)
|
(311)
|
(170)
|
(246)
|
(210)
|
(168)
|
(165)
|
|
| Operating Income |
(20)
N/A
|
(27)
-32%
|
(30)
-13%
|
(35)
-18%
|
(19)
+46%
|
(17)
+10%
|
(22)
-26%
|
0
N/A
|
36
N/A
|
69
+95%
|
104
+50%
|
127
+22%
|
140
+10%
|
147
+5%
|
151
+2%
|
140
-7%
|
124
-12%
|
125
+1%
|
127
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
|
| Total Other Income |
0
|
8
|
5
|
34
|
33
|
6
|
24
|
(3)
|
7
|
19
|
29
|
31
|
15
|
9
|
(10)
|
(16)
|
(18)
|
(11)
|
(9)
|
|
| Pre-Tax Income |
(20)
N/A
|
(19)
+8%
|
(25)
-35%
|
(1)
+95%
|
14
N/A
|
(12)
N/A
|
2
N/A
|
(3)
N/A
|
42
N/A
|
89
+111%
|
133
+49%
|
158
+19%
|
155
-2%
|
155
0%
|
139
-10%
|
124
-11%
|
106
-15%
|
114
+8%
|
116
+1%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(5)
|
(6)
|
(9)
|
(9)
|
(7)
|
(9)
|
(14)
|
(21)
|
(25)
|
(33)
|
(39)
|
(44)
|
(54)
|
(25)
|
(18)
|
(12)
|
(6)
|
(42)
|
(42)
|
|
| Income from Continuing Operations |
(25)
|
(24)
|
(34)
|
(10)
|
7
|
(21)
|
(12)
|
(24)
|
17
|
56
|
93
|
114
|
101
|
130
|
121
|
113
|
100
|
72
|
73
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(25)
N/A
|
(24)
+4%
|
(34)
-40%
|
(10)
+70%
|
7
N/A
|
(21)
N/A
|
(12)
+42%
|
(24)
-103%
|
17
N/A
|
56
+235%
|
93
+67%
|
114
+22%
|
101
-11%
|
130
+28%
|
121
-7%
|
113
-7%
|
100
-11%
|
72
-28%
|
73
+1%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.07
N/A
|
-0.17
-143%
|
-0.03
+82%
|
0.02
N/A
|
-0.06
N/A
|
-0.03
+50%
|
-0.08
-167%
|
0.03
N/A
|
0.14
+367%
|
0.24
+71%
|
0.29
+21%
|
0.26
-10%
|
0.34
+31%
|
0.31
-9%
|
0.3
-3%
|
0.26
-13%
|
0.19
-27%
|
0.19
N/A
|
|