Cluey Ltd
ASX:CLU
Income Statement
Earnings Waterfall
Cluey Ltd
Income Statement
Cluey Ltd
| Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
34
N/A
|
39
+15%
|
40
+1%
|
36
-10%
|
30
-16%
|
26
-13%
|
26
-2%
|
25
-2%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(16)
|
(18)
|
(17)
|
(15)
|
(12)
|
(11)
|
(11)
|
(11)
|
|
| Gross Profit |
18
N/A
|
22
+19%
|
23
+6%
|
21
-8%
|
18
-16%
|
15
-13%
|
15
-4%
|
15
-2%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(39)
|
(43)
|
(41)
|
(38)
|
(29)
|
(24)
|
(20)
|
(20)
|
|
| Selling, General & Administrative |
(38)
|
(41)
|
(38)
|
(35)
|
(24)
|
(20)
|
(19)
|
(19)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(21)
N/A
|
(21)
0%
|
(18)
+13%
|
(17)
+4%
|
(11)
+36%
|
(9)
+21%
|
(5)
+38%
|
(6)
-1%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(21)
N/A
|
(21)
0%
|
(19)
+9%
|
(17)
+9%
|
(13)
+23%
|
(9)
+34%
|
(6)
+38%
|
(6)
-1%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(21)
|
(21)
|
(19)
|
(17)
|
(13)
|
(9)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(21)
N/A
|
(21)
-2%
|
(19)
+9%
|
(17)
+9%
|
(13)
+23%
|
(9)
+34%
|
(6)
+38%
|
(6)
-1%
|
|
| EPS (Diluted) |
-0.12
N/A
|
-0.13
-8%
|
-0.11
+15%
|
-0.09
+18%
|
-0.06
+33%
|
-0.04
+33%
|
-0.02
+50%
|
-0.02
N/A
|
|