Quantum Thinking Ltd
HKEX:8050
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Q
|
Quantum Thinking Ltd
HKEX:8050
|
HK |
|
J
|
Japan Business Systems Inc
TSE:5036
|
JP |
|
L
|
Laffans Petrochemicals Ltd
BSE:524522
|
IN |
|
Ihlas Holding AS
IST:IHLAS.E
|
TR |
|
A
|
Addi Industries Ltd
BSE:507852
|
IN |
Income Statement
Earnings Waterfall
Quantum Thinking Ltd
Income Statement
Quantum Thinking Ltd
| Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
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
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
56
N/A
|
55
-3%
|
72
+31%
|
71
0%
|
73
+3%
|
75
+3%
|
80
+6%
|
85
+6%
|
90
+6%
|
97
+8%
|
101
+4%
|
100
0%
|
102
+1%
|
102
N/A
|
97
-4%
|
93
-5%
|
87
-6%
|
84
-4%
|
89
+7%
|
91
+3%
|
96
+5%
|
101
+5%
|
102
+1%
|
87
-15%
|
65
-25%
|
40
-39%
|
16
-61%
|
14
-14%
|
16
+17%
|
38
+143%
|
54
+40%
|
59
+10%
|
56
-6%
|
39
-31%
|
37
-6%
|
33
-11%
|
34
+4%
|
40
+18%
|
164
+314%
|
229
+40%
|
351
+53%
|
439
+25%
|
317
-28%
|
253
-20%
|
137
-46%
|
43
-69%
|
29
-33%
|
24
-15%
|
18
-26%
|
13
-29%
|
17
+35%
|
19
+12%
|
20
+2%
|
20
+0%
|
12
-38%
|
10
-21%
|
11
+9%
|
17
+60%
|
27
+57%
|
35
+33%
|
41
+16%
|
42
+2%
|
41
-1%
|
41
-1%
|
41
+1%
|
40
-4%
|
33
-17%
|
28
-14%
|
23
-20%
|
18
-18%
|
18
-1%
|
16
-11%
|
17
+1%
|
16
-2%
|
38
+135%
|
40
+4%
|
40
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(14)
|
(18)
|
(18)
|
(18)
|
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(30)
|
(31)
|
(33)
|
(35)
|
(36)
|
(37)
|
(36)
|
(35)
|
(30)
|
(24)
|
(17)
|
(10)
|
(11)
|
(13)
|
(34)
|
(50)
|
(56)
|
(52)
|
(35)
|
(28)
|
(24)
|
(25)
|
(30)
|
(133)
|
(188)
|
(290)
|
(360)
|
(272)
|
(219)
|
(119)
|
(42)
|
(47)
|
(42)
|
(37)
|
(33)
|
(11)
|
(11)
|
(13)
|
(15)
|
(8)
|
(8)
|
(9)
|
(16)
|
(25)
|
(33)
|
(38)
|
(39)
|
(38)
|
(37)
|
(38)
|
(36)
|
(29)
|
(24)
|
(19)
|
(15)
|
(16)
|
(15)
|
(16)
|
(15)
|
(37)
|
(39)
|
(39)
|
|
| Gross Profit |
41
N/A
|
41
-1%
|
53
+31%
|
53
N/A
|
55
+3%
|
55
+1%
|
58
+5%
|
61
+4%
|
65
+6%
|
72
+11%
|
75
+4%
|
74
-1%
|
73
0%
|
72
-1%
|
66
-8%
|
62
-6%
|
56
-10%
|
51
-10%
|
54
+7%
|
55
+3%
|
59
+7%
|
65
+10%
|
67
+4%
|
57
-16%
|
41
-28%
|
23
-45%
|
6
-75%
|
3
-48%
|
3
+14%
|
4
+24%
|
3
-17%
|
3
N/A
|
4
+3%
|
4
+3%
|
9
+136%
|
9
+6%
|
9
-3%
|
9
+8%
|
30
+224%
|
41
+34%
|
60
+48%
|
79
+30%
|
44
-43%
|
34
-25%
|
18
-48%
|
0
-98%
|
(18)
N/A
|
(18)
+1%
|
(20)
-9%
|
(20)
-5%
|
7
N/A
|
8
+25%
|
6
-24%
|
5
-23%
|
4
-22%
|
2
-57%
|
1
-20%
|
1
-6%
|
2
+27%
|
2
+52%
|
3
+26%
|
3
+2%
|
3
+12%
|
3
0%
|
3
-3%
|
3
+3%
|
4
+13%
|
4
-3%
|
4
-1%
|
3
-20%
|
2
-39%
|
1
-22%
|
1
-37%
|
1
-16%
|
1
+53%
|
1
-36%
|
1
+35%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(36)
|
(37)
|
(53)
|
(52)
|
(55)
|
(53)
|
(55)
|
(56)
|
(57)
|
(60)
|
(56)
|
(55)
|
(55)
|
(58)
|
(64)
|
(66)
|
(67)
|
(67)
|
(67)
|
(68)
|
(69)
|
(72)
|
(74)
|
(61)
|
(45)
|
(27)
|
(10)
|
(9)
|
(11)
|
(14)
|
(15)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(23)
|
(27)
|
(33)
|
(40)
|
(46)
|
(53)
|
(48)
|
(43)
|
(38)
|
(43)
|
(47)
|
(42)
|
(40)
|
(23)
|
(21)
|
(20)
|
(16)
|
(23)
|
(46)
|
(44)
|
(50)
|
(47)
|
(37)
|
(32)
|
(48)
|
(47)
|
(19)
|
(19)
|
(1)
|
(1)
|
(25)
|
(23)
|
(20)
|
(18)
|
(19)
|
(18)
|
(16)
|
(15)
|
(20)
|
(13)
|
4
|
|
| Selling, General & Administrative |
0
|
0
|
(50)
|
0
|
0
|
0
|
(53)
|
(13)
|
(27)
|
(42)
|
(55)
|
(56)
|
(56)
|
(58)
|
(61)
|
(63)
|
(65)
|
(65)
|
(66)
|
(67)
|
(69)
|
(72)
|
(75)
|
(63)
|
(47)
|
(28)
|
(10)
|
(9)
|
(11)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(21)
|
(23)
|
(28)
|
(34)
|
(43)
|
(49)
|
(57)
|
(48)
|
(45)
|
(41)
|
(47)
|
(48)
|
(43)
|
(41)
|
(22)
|
(22)
|
(23)
|
(26)
|
(33)
|
(46)
|
(51)
|
(49)
|
(46)
|
(39)
|
(32)
|
(49)
|
(48)
|
(26)
|
(27)
|
(9)
|
(8)
|
(26)
|
(23)
|
(21)
|
(19)
|
(19)
|
(18)
|
(17)
|
(15)
|
(20)
|
(13)
|
(11)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(36)
|
(37)
|
(3)
|
(52)
|
(54)
|
(53)
|
(3)
|
(43)
|
(30)
|
(18)
|
(1)
|
1
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
0
|
2
|
2
|
4
|
0
|
1
|
1
|
(1)
|
0
|
4
|
11
|
11
|
0
|
8
|
1
|
2
|
1
|
(1)
|
1
|
3
|
8
|
9
|
8
|
7
|
2
|
1
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
16
|
|
| Operating Income |
5
N/A
|
4
-19%
|
1
-79%
|
2
+100%
|
1
-61%
|
2
+214%
|
3
+32%
|
4
+52%
|
7
+68%
|
12
+64%
|
18
+51%
|
19
+1%
|
18
-2%
|
15
-19%
|
3
-82%
|
(3)
N/A
|
(11)
-228%
|
(16)
-53%
|
(13)
+19%
|
(13)
+3%
|
(10)
+24%
|
(7)
+29%
|
(7)
-1%
|
(5)
+35%
|
(4)
+4%
|
(4)
+5%
|
(4)
-7%
|
(6)
-30%
|
(7)
-30%
|
(10)
-35%
|
(12)
-18%
|
(13)
-8%
|
(14)
-12%
|
(15)
-1%
|
(11)
+27%
|
(11)
-6%
|
(14)
-25%
|
(18)
-26%
|
(3)
+83%
|
1
N/A
|
14
+1 650%
|
26
+82%
|
(4)
N/A
|
(10)
-148%
|
(21)
-118%
|
(43)
-108%
|
(65)
-52%
|
(60)
+9%
|
(60)
+0%
|
(44)
+27%
|
(15)
+67%
|
(11)
+25%
|
(9)
+18%
|
(17)
-94%
|
(42)
-139%
|
(43)
-2%
|
(49)
-15%
|
(46)
+6%
|
(36)
+22%
|
(30)
+16%
|
(45)
-49%
|
(44)
+3%
|
(15)
+65%
|
(15)
-1%
|
2
N/A
|
3
+11%
|
(21)
N/A
|
(19)
+10%
|
(16)
+14%
|
(15)
+7%
|
(17)
-13%
|
(16)
+5%
|
(16)
+4%
|
(14)
+10%
|
(19)
-32%
|
(12)
+35%
|
5
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
1
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
(0)
|
(0)
|
(0)
|
3
|
2
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
53
|
53
|
21
|
20
|
(33)
|
(33)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
19
|
20
|
20
|
(1)
|
(3)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
4
N/A
|
3
-29%
|
2
-37%
|
2
-21%
|
1
-27%
|
3
+127%
|
4
+52%
|
5
+34%
|
8
+55%
|
13
+63%
|
19
+47%
|
19
-3%
|
18
-2%
|
15
-19%
|
3
-78%
|
(3)
N/A
|
(10)
-243%
|
(16)
-54%
|
(13)
+19%
|
(13)
+2%
|
(10)
+24%
|
(7)
+29%
|
(7)
N/A
|
6
N/A
|
7
+3%
|
7
+3%
|
6
-4%
|
(6)
N/A
|
(7)
-30%
|
(10)
-35%
|
(12)
-19%
|
(13)
-8%
|
(14)
-12%
|
(15)
-1%
|
(10)
+28%
|
(11)
-8%
|
(14)
-25%
|
(18)
-26%
|
(2)
+92%
|
1
N/A
|
14
+1 886%
|
25
+83%
|
(2)
N/A
|
(10)
-510%
|
(21)
-118%
|
(43)
-108%
|
(66)
-54%
|
(60)
+10%
|
(60)
+0%
|
(44)
+27%
|
(13)
+71%
|
(11)
+13%
|
(9)
+18%
|
(17)
-94%
|
(34)
-96%
|
(43)
-25%
|
(49)
-15%
|
(46)
+6%
|
(33)
+28%
|
(28)
+15%
|
10
N/A
|
11
+17%
|
6
-45%
|
5
-17%
|
(30)
N/A
|
(30)
0%
|
(22)
+28%
|
(20)
+11%
|
(17)
+14%
|
(16)
+7%
|
(17)
-8%
|
(17)
+1%
|
3
N/A
|
6
+118%
|
1
-78%
|
(14)
N/A
|
2
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
1
|
(0)
|
0
|
1
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
4
|
3
|
3
|
3
|
2
|
3
|
6
|
7
|
10
|
14
|
20
|
20
|
19
|
16
|
3
|
(3)
|
(10)
|
(15)
|
(13)
|
(13)
|
(10)
|
(7)
|
(7)
|
6
|
7
|
7
|
6
|
(6)
|
(7)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(10)
|
(11)
|
(14)
|
(18)
|
(2)
|
(0)
|
12
|
21
|
(5)
|
(13)
|
(24)
|
(42)
|
(67)
|
(59)
|
(59)
|
(45)
|
(12)
|
(11)
|
(9)
|
(17)
|
(34)
|
(43)
|
(49)
|
(46)
|
(33)
|
(28)
|
10
|
12
|
6
|
5
|
(30)
|
(30)
|
(22)
|
(20)
|
(17)
|
(16)
|
(17)
|
(17)
|
3
|
6
|
1
|
(14)
|
2
|
|
| Income to Minority Interest |
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
2
|
5
|
8
|
17
|
27
|
24
|
24
|
17
|
4
|
5
|
4
|
7
|
12
|
13
|
13
|
11
|
6
|
5
|
3
|
3
|
10
|
11
|
11
|
11
|
4
|
3
|
3
|
2
|
7
|
6
|
6
|
1
|
1
|
0
|
0
|
|
| Net Income (Common) |
4
N/A
|
3
-19%
|
3
-13%
|
2
-12%
|
2
-13%
|
3
+45%
|
6
+97%
|
7
+23%
|
10
+41%
|
15
+47%
|
20
+37%
|
20
-3%
|
19
-3%
|
15
-19%
|
3
-78%
|
(3)
N/A
|
(10)
-241%
|
(15)
-54%
|
(13)
+16%
|
(13)
+2%
|
(10)
+24%
|
(7)
+31%
|
(7)
-3%
|
6
N/A
|
6
+5%
|
7
+5%
|
6
-6%
|
(6)
N/A
|
(8)
-32%
|
(10)
-36%
|
(12)
-17%
|
(13)
-8%
|
(14)
-12%
|
(15)
-2%
|
(11)
+28%
|
(11)
-8%
|
(14)
-25%
|
(18)
-25%
|
(3)
+84%
|
(2)
+40%
|
10
N/A
|
18
+84%
|
(4)
N/A
|
(9)
-119%
|
(17)
-84%
|
(26)
-54%
|
(40)
-50%
|
(35)
+12%
|
(34)
+2%
|
(28)
+19%
|
(9)
+69%
|
(6)
+26%
|
(4)
+29%
|
(11)
-135%
|
(23)
-118%
|
(30)
-29%
|
(36)
-23%
|
(35)
+3%
|
(27)
+24%
|
(23)
+13%
|
14
N/A
|
15
+9%
|
17
+12%
|
16
-5%
|
(19)
N/A
|
(19)
+1%
|
(18)
+6%
|
(16)
+11%
|
(14)
+14%
|
(13)
+6%
|
(10)
+23%
|
(10)
-2%
|
9
N/A
|
7
-27%
|
2
-68%
|
(13)
N/A
|
2
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.04
N/A
|
0.01
-75%
|
0.02
+100%
|
0.03
+50%
|
0.15
+400%
|
0.03
-80%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.09
-125%
|
-0.02
+78%
|
-0.01
+50%
|
0
N/A
|
-0.05
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.08
N/A
|
-0.01
+88%
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.14
-600%
|
-0.03
+79%
|
-0.03
N/A
|
-0.02
+33%
|
-0.03
-50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.08
-700%
|
-0.02
+75%
|
-0.03
-50%
|
-0.03
N/A
|
-0.09
-200%
|
-0.02
+78%
|
0.01
N/A
|
0.01
N/A
|
0.06
+500%
|
0.01
-83%
|
-0.01
N/A
|
-0.01
N/A
|
-0.06
-500%
|
-0.01
+83%
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.01
+75%
|
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
-0.05
-400%
|
0.01
N/A
|
|