Qt Group Oyj
OMXH:QTCOM
Income Statement
Earnings Waterfall
Qt Group Oyj
Revenue
|
185.9m
EUR
|
Cost of Revenue
|
-4.3m
EUR
|
Gross Profit
|
181.6m
EUR
|
Operating Expenses
|
-131.1m
EUR
|
Operating Income
|
50.5m
EUR
|
Other Expenses
|
-11.8m
EUR
|
Net Income
|
38.7m
EUR
|
Income Statement
Qt Group Oyj
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 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
27
N/A
|
28
+3%
|
30
+8%
|
31
+3%
|
32
+5%
|
34
+5%
|
34
0%
|
35
+4%
|
36
+4%
|
38
+5%
|
43
+12%
|
45
+5%
|
46
+2%
|
59
+29%
|
72
+23%
|
76
+5%
|
58
-23%
|
91
+57%
|
101
+11%
|
106
+4%
|
79
-25%
|
103
+29%
|
100
-2%
|
108
+8%
|
121
+12%
|
129
+7%
|
133
+2%
|
141
+6%
|
155
+10%
|
164
+5%
|
170
+4%
|
173
+2%
|
181
+5%
|
186
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
(5)
|
(6)
|
(7)
|
(9)
|
(6)
|
(5)
|
(6)
|
(15)
|
(7)
|
(7)
|
(7)
|
(17)
|
(6)
|
(6)
|
(5)
|
(12)
|
(4)
|
|
Gross Profit |
24
N/A
|
27
+10%
|
29
+8%
|
30
+2%
|
28
-4%
|
31
+10%
|
31
+0%
|
33
+4%
|
33
+1%
|
37
+13%
|
42
+12%
|
43
+4%
|
41
-5%
|
56
+36%
|
69
+22%
|
72
+5%
|
52
-29%
|
86
+67%
|
95
+10%
|
99
+5%
|
70
-29%
|
97
+38%
|
95
-2%
|
102
+7%
|
106
+4%
|
123
+15%
|
126
+3%
|
134
+7%
|
139
+3%
|
157
+14%
|
164
+4%
|
168
+2%
|
169
+1%
|
182
+8%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(25)
|
(29)
|
(31)
|
(30)
|
(34)
|
(34)
|
(36)
|
(36)
|
(40)
|
(43)
|
(45)
|
(44)
|
(59)
|
(73)
|
(75)
|
(51)
|
(84)
|
(87)
|
(86)
|
(53)
|
(75)
|
(68)
|
(75)
|
(77)
|
(94)
|
(99)
|
(106)
|
(102)
|
(119)
|
(125)
|
(127)
|
(121)
|
(131)
|
|
Selling, General & Administrative |
(20)
|
(18)
|
(20)
|
(21)
|
(25)
|
(25)
|
(24)
|
(26)
|
(31)
|
(29)
|
(31)
|
(32)
|
(37)
|
(42)
|
(52)
|
(54)
|
(43)
|
(59)
|
(62)
|
(62)
|
(45)
|
(54)
|
(49)
|
(53)
|
(65)
|
(66)
|
(68)
|
(72)
|
(81)
|
(80)
|
(84)
|
(86)
|
(95)
|
(90)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
Other Operating Expenses |
(2)
|
(7)
|
(8)
|
(9)
|
(4)
|
(9)
|
(8)
|
(9)
|
(4)
|
(11)
|
(11)
|
(12)
|
(5)
|
(15)
|
(18)
|
(19)
|
(6)
|
(20)
|
(21)
|
(20)
|
(6)
|
(18)
|
(16)
|
(18)
|
(8)
|
(23)
|
(25)
|
(27)
|
(13)
|
(29)
|
(30)
|
(30)
|
(15)
|
(30)
|
|
Operating Income |
2
N/A
|
2
-9%
|
0
-89%
|
(1)
N/A
|
(2)
-30%
|
(3)
-73%
|
(2)
+20%
|
(3)
-17%
|
(3)
-14%
|
(3)
+2%
|
(2)
+48%
|
(1)
+16%
|
(2)
-69%
|
(3)
-27%
|
(4)
-38%
|
(3)
+27%
|
0
N/A
|
2
+1 026%
|
8
+227%
|
13
+62%
|
17
+30%
|
22
+28%
|
27
+22%
|
27
+1%
|
29
+7%
|
29
-1%
|
27
-6%
|
28
+4%
|
37
+31%
|
38
+3%
|
39
+4%
|
40
+2%
|
47
+18%
|
51
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
3
|
1
|
2
|
0
|
(1)
|
(2)
|
(0)
|
|
Total Other Income |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
|
Pre-Tax Income |
2
N/A
|
1
-17%
|
(0)
N/A
|
(2)
-529%
|
(2)
-17%
|
(4)
-60%
|
(3)
+20%
|
(3)
-12%
|
(4)
-13%
|
(4)
+4%
|
(2)
+43%
|
(2)
+13%
|
(3)
-43%
|
(3)
-28%
|
(4)
-35%
|
(3)
+26%
|
0
N/A
|
2
+1 860%
|
8
+240%
|
13
+65%
|
16
+27%
|
21
+30%
|
26
+23%
|
27
+2%
|
29
+10%
|
29
+0%
|
29
+0%
|
31
+7%
|
38
+20%
|
38
+1%
|
38
-1%
|
37
-1%
|
45
+21%
|
49
+9%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(9)
|
(10)
|
|
Income from Continuing Operations |
1
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(0)
|
1
|
5
|
10
|
13
|
17
|
21
|
21
|
22
|
22
|
24
|
27
|
34
|
35
|
33
|
31
|
35
|
39
|
|
Net Income (Common) |
1
N/A
|
1
-30%
|
(1)
N/A
|
(2)
-141%
|
(2)
+19%
|
(3)
-67%
|
(2)
+23%
|
(3)
-18%
|
(3)
-22%
|
(3)
+5%
|
(2)
+48%
|
(2)
-4%
|
(2)
-44%
|
(3)
-38%
|
(4)
-34%
|
(3)
+24%
|
(0)
+90%
|
1
N/A
|
5
+408%
|
10
+76%
|
13
+34%
|
17
+30%
|
21
+23%
|
21
+2%
|
22
+7%
|
22
+0%
|
24
+9%
|
27
+10%
|
34
+28%
|
35
+2%
|
33
-7%
|
31
-4%
|
35
+14%
|
39
+9%
|
|
EPS (Diluted) |
0.05
N/A
|
0.03
-40%
|
-0.04
N/A
|
-0.1
-150%
|
-0.08
+20%
|
-0.14
-75%
|
-0.11
+21%
|
-0.12
-9%
|
-0.14
-17%
|
-0.13
+7%
|
-0.07
+46%
|
-0.07
N/A
|
-0.1
-43%
|
-0.13
-30%
|
-0.18
-38%
|
-0.17
+6%
|
-0.01
+94%
|
0.05
N/A
|
0.22
+340%
|
0.39
+77%
|
0.51
+31%
|
0.67
+31%
|
0.81
+21%
|
0.82
+1%
|
0.88
+7%
|
0.87
-1%
|
0.95
+9%
|
1.05
+11%
|
1.36
+30%
|
1.37
+1%
|
1.28
-7%
|
1.24
-3%
|
1.39
+12%
|
1.52
+9%
|