Cloudpoint Technology Bhd
KLSE:CLOUDPT
Income Statement
Earnings Waterfall
Cloudpoint Technology Bhd
Income Statement
Cloudpoint Technology Bhd
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
59
N/A
|
73
+25%
|
79
+8%
|
110
+39%
|
125
+14%
|
117
-7%
|
124
+6%
|
145
+17%
|
146
+1%
|
160
+10%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(42)
|
(54)
|
(57)
|
(79)
|
(93)
|
(86)
|
(92)
|
(107)
|
(104)
|
(114)
|
|
| Gross Profit |
16
N/A
|
19
+15%
|
22
+17%
|
31
+40%
|
32
+4%
|
31
-2%
|
32
+2%
|
38
+19%
|
42
+12%
|
46
+10%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(5)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(14)
|
(17)
|
|
| Selling, General & Administrative |
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(9)
|
(9)
|
(12)
|
(14)
|
(17)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
11
N/A
|
12
+6%
|
14
+25%
|
21
+46%
|
22
+3%
|
22
+3%
|
23
+3%
|
26
+15%
|
29
+9%
|
30
+4%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
11
N/A
|
12
+6%
|
15
+25%
|
22
+51%
|
23
+4%
|
24
+3%
|
24
+3%
|
28
+13%
|
30
+6%
|
31
+4%
|
|
| Net Income | |||||||||||
| Tax Provision |
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
|
| Income from Continuing Operations |
8
|
8
|
11
|
16
|
17
|
18
|
19
|
21
|
22
|
23
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
8
N/A
|
8
+3%
|
11
+35%
|
16
+53%
|
17
+4%
|
18
+5%
|
19
+4%
|
20
+10%
|
21
+4%
|
22
+1%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.05
+67%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
|