clearvise AG
XETRA:ABO
Income Statement
Earnings Waterfall
clearvise AG
Revenue
|
60.8m
EUR
|
Cost of Revenue
|
-368k
EUR
|
Gross Profit
|
60.5m
EUR
|
Operating Expenses
|
-40.6m
EUR
|
Operating Income
|
19.9m
EUR
|
Other Expenses
|
-12.4m
EUR
|
Net Income
|
7.5m
EUR
|
Income Statement
clearvise AG
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
33
N/A
|
33
0%
|
43
+32%
|
64
+47%
|
61
-5%
|
|
Gross Profit | ||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
33
N/A
|
33
0%
|
43
+32%
|
64
+48%
|
60
-5%
|
|
Operating Income | ||||||
Operating Expenses |
(28)
|
(30)
|
(32)
|
(38)
|
(41)
|
|
Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(18)
|
(19)
|
(20)
|
(23)
|
(24)
|
|
Other Operating Expenses |
(9)
|
(10)
|
(11)
|
(15)
|
(16)
|
|
Operating Income |
5
N/A
|
3
-40%
|
11
+274%
|
25
+133%
|
20
-21%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
Pre-Tax Income |
(0)
N/A
|
(2)
-5 790%
|
5
N/A
|
19
+280%
|
14
-26%
|
|
Net Income | ||||||
Tax Provision |
(1)
|
(1)
|
(3)
|
(7)
|
(6)
|
|
Income from Continuing Operations |
(2)
|
(3)
|
2
|
12
|
7
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(2)
N/A
|
(3)
-116%
|
2
N/A
|
12
+405%
|
8
-35%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.06
-100%
|
0.03
N/A
|
0.15
+400%
|
0.08
-47%
|