QANTM Intellectual Property Ltd
ASX:QIP
Income Statement
Earnings Waterfall
QANTM Intellectual Property Ltd
Income Statement
QANTM Intellectual Property Ltd
| Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
100
N/A
|
101
+1%
|
102
+1%
|
108
+6%
|
112
+4%
|
114
+2%
|
117
+2%
|
118
+1%
|
119
+1%
|
123
+3%
|
127
+3%
|
133
+5%
|
137
+3%
|
143
+4%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(83)
|
(82)
|
(85)
|
(89)
|
(93)
|
(95)
|
(99)
|
(100)
|
(101)
|
(109)
|
(113)
|
(119)
|
(120)
|
(121)
|
|
| Selling, General & Administrative |
(78)
|
(78)
|
(82)
|
(83)
|
(91)
|
(83)
|
(89)
|
(85)
|
(93)
|
(96)
|
(104)
|
(104)
|
(110)
|
(104)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
| Other Operating Expenses |
(3)
|
(2)
|
(1)
|
(4)
|
(0)
|
(7)
|
(3)
|
(8)
|
(1)
|
(5)
|
(1)
|
(7)
|
(3)
|
(10)
|
|
| Operating Income |
17
N/A
|
19
+11%
|
16
-12%
|
19
+15%
|
19
+1%
|
19
+1%
|
18
-5%
|
18
-1%
|
18
+1%
|
15
-19%
|
14
0%
|
15
+1%
|
17
+16%
|
22
+29%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
10
N/A
|
16
+57%
|
14
-12%
|
16
+16%
|
17
+3%
|
16
-3%
|
14
-12%
|
16
+9%
|
15
-5%
|
11
-22%
|
11
-4%
|
11
+0%
|
12
+9%
|
18
+47%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(3)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
|
| Income from Continuing Operations |
7
|
11
|
10
|
10
|
11
|
11
|
9
|
11
|
10
|
8
|
7
|
7
|
8
|
12
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7
N/A
|
11
+52%
|
10
-13%
|
10
+10%
|
11
+7%
|
11
-2%
|
10
-13%
|
11
+16%
|
10
-6%
|
8
-24%
|
7
-8%
|
7
0%
|
8
+8%
|
12
+51%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.08
+60%
|
0.07
-12%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.07
-12%
|
0.08
+14%
|
0.08
N/A
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
|