Clover Corporation Ltd
ASX:CLV
Income Statement
Earnings Waterfall
Clover Corporation Ltd
Revenue
|
62.8m
AUD
|
Cost of Revenue
|
-45.6m
AUD
|
Gross Profit
|
17.2m
AUD
|
Operating Expenses
|
-13.2m
AUD
|
Operating Income
|
4.1m
AUD
|
Other Expenses
|
-2.1m
AUD
|
Net Income
|
1.9m
AUD
|
Income Statement
Clover Corporation Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12
N/A
|
16
+32%
|
18
+14%
|
17
-7%
|
16
-7%
|
15
-1%
|
19
+22%
|
20
+4%
|
18
-10%
|
19
+10%
|
23
+18%
|
23
-2%
|
23
+2%
|
30
+29%
|
35
+18%
|
33
-7%
|
18
-45%
|
38
+114%
|
41
+6%
|
44
+9%
|
39
-12%
|
27
-30%
|
28
+4%
|
30
+5%
|
34
+12%
|
43
+28%
|
43
-1%
|
48
+12%
|
59
+24%
|
63
+6%
|
66
+5%
|
77
+16%
|
80
+4%
|
88
+10%
|
80
-9%
|
61
-24%
|
61
+0%
|
71
+16%
|
85
+21%
|
80
-6%
|
63
-21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8)
|
(11)
|
(13)
|
(11)
|
(10)
|
(9)
|
(12)
|
(12)
|
(11)
|
(12)
|
(14)
|
(13)
|
(13)
|
(19)
|
(22)
|
(19)
|
(11)
|
(23)
|
(25)
|
(29)
|
(26)
|
(19)
|
(22)
|
(24)
|
(27)
|
(34)
|
(33)
|
(36)
|
(44)
|
(45)
|
(46)
|
(53)
|
(55)
|
(59)
|
(53)
|
(42)
|
(42)
|
(49)
|
(59)
|
(56)
|
(46)
|
|
Gross Profit |
4
N/A
|
5
+15%
|
5
+13%
|
6
+6%
|
6
+8%
|
6
+2%
|
7
+13%
|
7
+3%
|
7
-3%
|
7
+6%
|
9
+18%
|
9
+4%
|
10
+5%
|
10
+1%
|
13
+39%
|
13
0%
|
7
-45%
|
15
+108%
|
15
+2%
|
15
+0%
|
13
-16%
|
8
-39%
|
7
-17%
|
6
-8%
|
6
+2%
|
9
+41%
|
10
+11%
|
12
+21%
|
15
+33%
|
18
+18%
|
20
+12%
|
24
+17%
|
25
+4%
|
30
+19%
|
27
-9%
|
18
-32%
|
18
+1%
|
22
+17%
|
26
+22%
|
24
-10%
|
17
-28%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(10)
|
(5)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(11)
|
(12)
|
(11)
|
(11)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(13)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(9)
|
(9)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
|
Operating Income |
1
N/A
|
1
+56%
|
2
+41%
|
2
-14%
|
1
-30%
|
1
+2%
|
1
+21%
|
2
+9%
|
2
+20%
|
2
+31%
|
3
+38%
|
4
+28%
|
5
+16%
|
6
+14%
|
4
-26%
|
4
-8%
|
3
-32%
|
6
+135%
|
7
+19%
|
8
+7%
|
6
-28%
|
1
-77%
|
0
-85%
|
(0)
N/A
|
(0)
-81%
|
3
N/A
|
4
+17%
|
5
+54%
|
8
+51%
|
10
+20%
|
12
+24%
|
13
+7%
|
13
+1%
|
18
+36%
|
16
-13%
|
10
-40%
|
8
-13%
|
11
+32%
|
13
+22%
|
10
-28%
|
4
-58%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
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
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
+62%
|
2
+44%
|
2
-16%
|
1
-32%
|
1
-5%
|
1
+1%
|
1
-9%
|
1
+37%
|
2
+58%
|
3
+49%
|
4
+29%
|
4
+13%
|
5
+14%
|
2
-69%
|
2
-1%
|
3
+81%
|
6
+127%
|
7
+17%
|
9
+15%
|
7
-23%
|
1
-81%
|
0
-78%
|
0
-99%
|
0
+4 150%
|
3
+1 728%
|
3
+11%
|
5
+46%
|
8
+59%
|
11
+33%
|
12
+17%
|
14
+12%
|
14
+1%
|
18
+25%
|
15
-17%
|
8
-44%
|
8
-6%
|
10
+28%
|
12
+23%
|
8
-31%
|
3
-69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
Income from Continuing Operations |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
4
|
5
|
3
|
3
|
(1)
|
(1)
|
2
|
4
|
5
|
6
|
5
|
1
|
0
|
0
|
0
|
2
|
2
|
4
|
6
|
8
|
9
|
10
|
10
|
12
|
10
|
6
|
6
|
7
|
9
|
6
|
2
|
|
Income to Minority Interest |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
0
N/A
|
1
+11%
|
1
+143%
|
1
+8%
|
1
-43%
|
1
+3%
|
0
-42%
|
0
-84%
|
1
+814%
|
1
+95%
|
4
+231%
|
5
+22%
|
3
-39%
|
3
+10%
|
(1)
N/A
|
(1)
+4%
|
2
N/A
|
4
+157%
|
5
+22%
|
6
+14%
|
5
-21%
|
1
-80%
|
0
-68%
|
0
-68%
|
0
+90%
|
2
+1 065%
|
2
+11%
|
4
+49%
|
6
+59%
|
8
+31%
|
9
+17%
|
10
+14%
|
10
+1%
|
12
+22%
|
10
-17%
|
6
-42%
|
6
-8%
|
7
+30%
|
9
+23%
|
6
-29%
|
2
-69%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.01
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.04
-33%
|
0.03
-25%
|
0.04
+33%
|
0.05
+25%
|
0.04
-20%
|
0.01
-75%
|