Clover Corporation Limited
ASX:CLV.AX
0.485 (AUD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.259 | 8.052 | 9.437 | 6.507 | 10.111 | 7.979 | 9.091 | 9.815 | 9.241 | -0.089 | 8.271 | 6.17 | 7.894 | 6.712 | 5.916 | 8.733 | 8.23 | 7.04 | 9.551 | 5.826 | 8.029 | 8.638 | 8.315 | 9.65 | 9.741 | 12.153 | 9.192 | 10.759 | 10.96 | 11.016 | 12.23 | 13.803 | 13.868 | 11.921 | 15.183 | 19.237 |
Short Term Investments
| 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 | 1.142 | 1.101 | 1.064 | 1.025 |
Cash and Short Term Investments
| 12.259 | 8.052 | 9.437 | 6.507 | 10.111 | 7.979 | 9.091 | 9.815 | 9.241 | -0.089 | 8.271 | 6.17 | 7.894 | 6.712 | 5.916 | 8.733 | 8.23 | 7.04 | 9.551 | 5.826 | 8.029 | 8.638 | 8.315 | 9.65 | 9.741 | 12.153 | 9.192 | 10.759 | 10.96 | 11.016 | 12.23 | 13.803 | 15.01 | 13.022 | 16.247 | 20.262 |
Net Receivables
| 13.711 | 13.082 | 11.948 | 17.613 | 19.562 | 13.435 | 13.696 | 9.654 | 16.781 | 13.663 | 17.419 | 13.906 | 13.91 | 12.622 | 11.655 | 6.561 | 10.219 | 11.094 | 4.778 | 7.206 | 6.443 | 6.924 | 12.001 | 9.162 | 10.148 | 8.162 | 5.452 | 5.28 | 4.663 | 3.242 | 2.522 | 2.356 | 1.558 | 2.212 | 2.094 | 1.308 |
Inventory
| 29.554 | 34.014 | 36.877 | 41.139 | 35.965 | 32.321 | 30.777 | 31.537 | 31.933 | 36.616 | 27.681 | 24.769 | 19.768 | 18.453 | 18.811 | 13.797 | 13.632 | 13.06 | 14.177 | 15.457 | 16.504 | 13.287 | 14.006 | 12.794 | 12.343 | 6.463 | 6.373 | 3.795 | 3.199 | 3.215 | 3.005 | 2.223 | 1.591 | 2.353 | 2.788 | 1.786 |
Other Current Assets
| 1.357 | 1.003 | 1.744 | 0.606 | 1.222 | 0.778 | 1.173 | 1.127 | 1.118 | 0.524 | 1.985 | 0.347 | 2.003 | 0.246 | 1.233 | 0.214 | 1.02 | 0.177 | 0.968 | 1.033 | 1.93 | 0.473 | 0.425 | 0.312 | 0.085 | 0.036 | 0.188 | 0.433 | 0.097 | 0.071 | 0.078 | 0.114 | 0.047 | 0.017 | 0.518 | 0.042 |
Total Current Assets
| 56.881 | 56.151 | 60.006 | 65.865 | 66.86 | 54.513 | 54.737 | 52.133 | 59.073 | 50.714 | 55.356 | 45.192 | 43.575 | 38.033 | 37.615 | 29.305 | 33.101 | 31.371 | 29.474 | 29.522 | 32.906 | 29.322 | 34.747 | 31.918 | 32.317 | 26.814 | 21.205 | 20.267 | 18.919 | 17.544 | 17.835 | 18.496 | 18.206 | 17.606 | 21.655 | 23.409 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12.537 | 12.359 | 11.341 | 9.17 | 9.177 | 8.671 | 8.102 | 6.295 | 5.849 | 6.1 | 5.777 | 5.899 | 6.062 | 6.119 | 2.262 | 2.902 | 2.695 | 2.885 | 3.087 | 2.84 | 2.974 | 3.148 | 3.262 | 3.36 | 3.491 | 2.088 | 2.172 | 2.146 | 1.92 | 1.765 | 1.572 | 1.966 | 2.356 | 2.825 | 3.224 | 4.142 |
Goodwill
| 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 0 | 1.907 | 0 | 1.907 | 0 | 1.907 | 1.907 | 1.907 | 1.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 0.939 |
Intangible Assets
| 0 | 0 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.95 | 0.057 | 1.98 | 0.088 | 2.012 | 0.122 | 0.101 | 0.069 | 0.072 | 0.073 | 0.086 | 0.101 | 0.15 | 0.181 | 0.208 | 0.247 | 0.157 |
Goodwill and Intangible Assets
| 1.907 | 1.907 | 3.814 | 1.907 | 3.814 | 1.907 | 3.814 | 1.907 | 3.814 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.907 | 1.95 | 1.964 | 1.98 | 1.995 | 2.012 | 2.029 | 2.008 | 1.976 | 1.979 | 0.073 | 0.086 | 0.101 | 0.15 | 0.181 | 0.208 | 1.137 | 1.096 |
Long Term Investments
| 11.251 | 11.719 | 11.662 | 11.956 | 11.816 | 12.822 | 13.072 | 13.094 | 13.58 | 14.122 | 10.461 | 3.732 | 0.004 | 0.005 | 0.005 | 0.006 | 0.007 | 0.007 | 0.008 | 0.008 | 0.007 | 0.006 | 0.006 | 0.006 | 0.005 | 0.004 | 3.088 | 3.519 | 3.296 | 3.828 | 4.19 | 1.344 | 0.163 | 0.009 | 0.021 | 0.006 |
Tax Assets
| 1.816 | 2.734 | 1.286 | 1.515 | 0.844 | 0.865 | 0.914 | 1.201 | 1.077 | 1.251 | 1.25 | 0 | 0.502 | 0 | 0.852 | 0 | 2.111 | 0 | 2.084 | 0 | 1.647 | 0 | 1.474 | 0 | 1.217 | 0.832 | 1.522 | 1.939 | 0.047 | 0.063 | 0.037 | 0.085 | 0.032 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | -1.907 | 0 | -1.907 | 0 | -1.907 | -0 | -1.907 | -0 | -1.25 | 0.508 | -0.502 | 0.86 | -0.852 | 1.816 | -2.111 | 1.795 | -2.084 | 1.233 | -1.647 | 1.436 | 0 | -5.378 | 0 | 0 | 1.618 | 1.618 | 2.112 | 2.112 | 0.859 | 0.162 | 0 | 0 | 0.203 | 0.017 |
Total Non-Current Assets
| 27.511 | 28.719 | 26.196 | 24.548 | 23.744 | 24.265 | 23.995 | 22.497 | 22.413 | 23.38 | 18.145 | 12.046 | 7.973 | 8.891 | 4.174 | 6.631 | 4.609 | 6.594 | 5.002 | 6.031 | 4.945 | 6.57 | 6.737 | 5.378 | 6.742 | 4.932 | 10.376 | 11.201 | 7.448 | 7.854 | 6.759 | 3.707 | 2.732 | 3.042 | 4.585 | 5.261 |
Total Assets
| 84.392 | 84.87 | 86.202 | 90.413 | 90.604 | 78.778 | 78.732 | 74.63 | 81.486 | 74.094 | 74.751 | 57.238 | 52.05 | 46.924 | 42.641 | 35.936 | 39.821 | 37.965 | 36.56 | 35.553 | 39.498 | 35.892 | 41.484 | 38.563 | 39.059 | 31.746 | 31.581 | 31.468 | 26.367 | 25.398 | 24.594 | 22.203 | 20.938 | 20.648 | 26.24 | 28.67 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Account Payables
| 5.081 | 1.745 | 4.647 | 10.386 | 13.56 | 5.243 | 5.295 | 4.194 | 8.009 | 5.255 | 7.967 | 6.949 | 5.984 | 6.694 | 8.916 | 4.394 | 5.096 | 7.985 | 4.597 | 4.855 | 6.294 | 3.447 | 6.797 | 7.59 | 7.331 | 3.059 | 2.009 | 3.357 | 1.74 | 1.636 | 1.189 | 1.476 | 2.429 | 3.192 | 3.517 | 1.39 |
Short Term Debt
| 3.846 | 3.81 | 2.129 | 1.895 | 1.781 | 1.846 | 1.736 | 1.663 | 1.713 | 1.625 | 1.473 | 1.473 | 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.024 | 0.069 |
Tax Payables
| 0 | 0.086 | 0.594 | 1.405 | 1.039 | 0 | 0 | 0 | 0.584 | 2.938 | 2.97 | 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 |
Deferred Revenue
| 0 | 0.086 | 0.594 | 1.405 | 1.039 | 0 | 0 | 0 | 0.584 | 2.938 | -1.473 | 0 | -0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.722 | 0.329 | 0 |
Other Current Liabilities
| 0.904 | -0.97 | -4.322 | -10.904 | -13.732 | -4.462 | -4.488 | -3.528 | -7.963 | -7.692 | -1.341 | -4.717 | -1.82 | -5.625 | -7.915 | -3.462 | -0.766 | -7.521 | -2.218 | -4.281 | -3.431 | -2.809 | -4.929 | -6.984 | -6.764 | -0.271 | -0.957 | -2.564 | -0.881 | -0.714 | -0.041 | 0.187 | -1.315 | -3.075 | -3.347 | -1.095 |
Total Current Liabilities
| 9.831 | 6.502 | 8.289 | 14.573 | 17.247 | 7.87 | 7.838 | 6.523 | 10.936 | 10.319 | 17.563 | 10.654 | 10.148 | 8.213 | 9.917 | 5.326 | 9.426 | 8.449 | 6.976 | 5.429 | 9.157 | 4.085 | 8.665 | 8.196 | 8.93 | 5.847 | 3.061 | 4.15 | 2.599 | 2.558 | 2.337 | 3.139 | 3.543 | 4.057 | 4.04 | 1.754 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.541 | 10.166 | 7.69 | 8.473 | 9.243 | 10.399 | 11.454 | 12.153 | 12.904 | 14.308 | 11.986 | 5.965 | 3.737 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.045 | 0.036 |
Deferred Revenue Non-Current
| 0 | 1.706 | 1.893 | 1.047 | 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 |
Deferred Tax Liabilities Non-Current
| 0.892 | 1.142 | 1.142 | 0.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0.146 | 0 | 0.172 | 0 | 0.159 | 0 | 0.346 | 0 | 0.167 | 0.2 | 0.183 | 0.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.058 | 0.048 | 0.037 | 0.031 | 1.074 | 1.125 | 1.024 | 0.056 | 0.077 | 0.08 | -11.986 | 0.043 | -3.737 | 0.14 | 0.028 | 0 | 0.035 | 0 | 0.024 | 0 | 0.048 | 0 | 0.064 | -0.3 | 0.062 | 0.072 | 0.063 | 0.126 | 0.1 | 0.079 | 0.032 | 0.051 | 0.037 | 0.018 | 0.029 | 0.018 |
Total Non-Current Liabilities
| 7.491 | 13.062 | 10.762 | 10.475 | 10.317 | 11.524 | 12.478 | 12.209 | 12.981 | 14.388 | 11.986 | 6.008 | 3.737 | 4.102 | 0.148 | 0 | 0.181 | 0 | 0.196 | 0 | 0.207 | 0 | 0.41 | 0.3 | 0.229 | 0.272 | 0.246 | 0.361 | 0.1 | 0.079 | 0.032 | 0.051 | 0.037 | 0.037 | 0.074 | 0.054 |
Total Liabilities
| 17.322 | 19.564 | 19.051 | 25.048 | 27.564 | 19.394 | 20.316 | 18.732 | 23.917 | 24.707 | 29.61 | 16.662 | 13.905 | 12.315 | 10.065 | 5.326 | 9.607 | 8.449 | 7.172 | 5.429 | 9.364 | 4.085 | 9.075 | 8.709 | 9.159 | 6.119 | 3.307 | 4.511 | 2.699 | 2.637 | 2.369 | 3.19 | 3.58 | 4.094 | 4.114 | 1.808 |
Equity: | ||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.145 | 0.158 | 0.125 | 0.204 | 0 | 0.166 | 0 | 0.018 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 36.27 | 36.27 | 36.27 | 36.27 | 35.603 | 35.603 | 35.603 | 35.368 | 35.368 | 35.368 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 28.994 | 28.699 | 28.499 | 28.499 | 28.39 |
Retained Earnings
| 31.999 | 29.841 | 31.736 | 30.422 | 28.448 | 24.156 | 22.979 | 20.318 | 21.964 | 14.111 | 12.387 | 7.801 | 5.383 | 1.814 | -0.14 | -2.329 | -2.54 | -3.54 | -3.514 | -2.902 | -2.788 | -1.565 | -0.451 | -3.042 | -2.812 | -7.243 | -4.624 | -6.054 | -10.189 | -10.824 | -11.135 | -10.247 | -13.859 | -14.32 | -8.748 | -3.903 |
Accumulated Other Comprehensive Income/Loss
| -1.199 | -0.805 | -0.855 | -1.327 | -1.011 | -0.376 | -0.166 | 0.212 | 0.237 | -0.092 | -0.166 | -0.145 | -0.158 | -0.125 | -0.204 | -0.232 | -0.166 | -0.076 | -0.018 | -0.063 | 0.002 | 0.224 | -0.06 | 0 | -0.208 | -0.05 | -0.022 | 0.091 | 0 | 0 | 0 | 0 | 2.375 | 2.375 | 2.375 | 2.375 |
Other Total Stockholders Equity
| -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.166 | -0.29 | -0.158 | -0.25 | -0.204 | -0 | -0.166 | 0 | -0.018 | 0 | 0 | 0 | -0.06 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 67.07 | 65.306 | 67.151 | 65.365 | 63.04 | 59.383 | 58.416 | 55.898 | 57.569 | 49.387 | 45.141 | 40.576 | 38.145 | 34.609 | 32.576 | 30.359 | 30.214 | 29.304 | 29.388 | 29.955 | 30.134 | 31.579 | 32.409 | 29.854 | 29.9 | 25.627 | 28.274 | 26.957 | 22.731 | 22.096 | 21.785 | 18.747 | 17.215 | 16.554 | 22.126 | 26.862 |
Total Equity
| 67.07 | 65.306 | 67.151 | 65.365 | 63.04 | 59.383 | 58.416 | 55.898 | 57.569 | 49.387 | 45.141 | 40.576 | 38.145 | 34.609 | 32.576 | 30.359 | 30.214 | 29.304 | 29.388 | 29.955 | 30.134 | 31.579 | 32.409 | 29.854 | 29.9 | 25.627 | 28.274 | 26.957 | 23.668 | 22.761 | 22.225 | 19.013 | 17.358 | 16.554 | 22.126 | 26.862 |
Total Liabilities & Shareholders Equity
| 84.392 | 84.87 | 86.202 | 90.413 | 90.604 | 78.777 | 78.732 | 74.63 | 81.486 | 74.094 | 74.751 | 57.238 | 52.05 | 46.924 | 42.641 | 35.685 | 39.821 | 37.965 | 36.56 | 35.553 | 39.498 | 35.892 | 41.484 | 0 | 39.059 | 31.746 | 31.581 | 31.468 | 26.367 | 25.398 | 24.594 | 22.203 | 20.938 | 20.648 | 26.24 | 28.67 |