CLIQ Digital AG
XETRA:CLIQ
Income Statement
Earnings Waterfall
CLIQ Digital AG
Revenue
|
326.4m
EUR
|
Cost of Revenue
|
-241.7m
EUR
|
Gross Profit
|
84.6m
EUR
|
Operating Expenses
|
-38.8m
EUR
|
Operating Income
|
45.9m
EUR
|
Other Expenses
|
-14m
EUR
|
Net Income
|
31.8m
EUR
|
Income Statement
CLIQ Digital AG
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
82
N/A
|
107
+30%
|
123
+15%
|
150
+22%
|
203
+35%
|
256
+26%
|
333
+30%
|
275
-17%
|
435
+58%
|
478
+10%
|
484
+1%
|
326
-33%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(57)
|
(72)
|
(80)
|
(99)
|
(137)
|
(180)
|
(235)
|
(201)
|
(318)
|
(352)
|
(358)
|
(242)
|
|
Gross Profit |
25
N/A
|
35
+38%
|
43
+24%
|
51
+18%
|
66
+29%
|
77
+16%
|
98
+28%
|
74
-25%
|
118
+60%
|
126
+8%
|
127
+0%
|
85
-33%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(16)
|
(20)
|
(23)
|
(25)
|
(32)
|
(36)
|
(45)
|
(33)
|
(51)
|
(55)
|
(55)
|
(39)
|
|
Selling, General & Administrative |
(11)
|
(15)
|
(17)
|
(19)
|
(23)
|
(26)
|
(31)
|
(22)
|
(34)
|
(35)
|
(36)
|
(25)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(9)
|
(15)
|
(16)
|
(15)
|
(9)
|
|
Operating Income |
9
N/A
|
15
+63%
|
20
+34%
|
26
+29%
|
34
+30%
|
41
+19%
|
53
+29%
|
41
-23%
|
66
+62%
|
72
+9%
|
72
+0%
|
46
-36%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
9
N/A
|
14
+68%
|
19
+34%
|
25
+32%
|
33
+31%
|
40
+22%
|
52
+30%
|
41
-22%
|
65
+58%
|
70
+8%
|
69
0%
|
45
-35%
|
|
Net Income | |||||||||||||
Tax Provision |
(2)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(15)
|
(12)
|
(19)
|
(20)
|
(20)
|
(13)
|
|
Income from Continuing Operations |
7
|
10
|
14
|
18
|
24
|
29
|
38
|
29
|
46
|
49
|
49
|
32
|
|
Income to Minority Interest |
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
5
N/A
|
7
+50%
|
12
+61%
|
18
+55%
|
24
+33%
|
29
+23%
|
38
+30%
|
29
-23%
|
46
+58%
|
49
+7%
|
49
+0%
|
32
-35%
|
|
EPS (Diluted) |
0.75
N/A
|
1.16
+55%
|
1.77
+53%
|
2.71
+53%
|
3.63
+34%
|
4.46
+23%
|
5.79
+30%
|
4.45
-23%
|
6.98
+57%
|
7.52
+8%
|
7.58
+1%
|
4.89
-35%
|