Income Statement

Revenue

+30%

+25%

10Y

Currency: NOK

	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
Revenue
Revenue	665 N/A	606 -9%	636 +5%	675 +6%	681 +1%	789 +16%	811 +3%	803 -1%	850 +6%	767 -10%	786 +3%	836 +6%	810 -3%	877 +8%	866 -1%	878 +1%	914 +4%	973 +7%	942 -3%	927 -2%	912 -2%	889 -3%	908 +2%	933 +3%	958 +3%	962 +0%	941 -2%	913 -3%	880 -4%	889 +1%	879 -1%	909 +3%	903 -1%	860 -5%	884 +3%	845 -4%	856 +1%	949 +11%	978 +3%	1 054 +8%	1 144 +9%
Gross Profit
Cost of Revenue	(248)	(225)	(241)	(260)	(255)	(282)	(270)	(237)	(228)	(222)	(232)	(256)	(265)	(296)	(296)	(312)	(312)	(288)	(278)	(277)	(298)	(319)	(349)	(382)	(402)	(423)	(400)	(373)	(347)	(344)	(330)	(345)	(335)	(310)	(329)	(295)	(301)	(357)	(379)	(430)	(493)
Gross Profit	416 N/A	381 -8%	395 +4%	415 +5%	427 +3%	506 +19%	542 +7%	567 +5%	622 +10%	545 -12%	555 +2%	580 +5%	546 -6%	581 +6%	570 -2%	567 -1%	602 +6%	686 +14%	665 -3%	650 -2%	614 -6%	569 -7%	558 -2%	551 -1%	556 +1%	539 -3%	540 +0%	540 0%	533 -1%	545 +2%	549 +1%	564 +3%	568 +1%	550 -3%	555 +1%	550 -1%	555 +1%	592 +7%	598 +1%	624 +4%	651 +4%
Operating Income
Operating Expenses	(461)	(476)	(436)	(453)	(473)	(498)	(537)	(572)	(628)	(640)	(711)	(732)	(737)	(640)	(617)	(603)	(609)	(660)	(658)	(632)	(582)	(545)	(549)	(555)	(552)	(535)	(549)	(544)	(533)	(533)	(515)	(520)	(525)	(502)	(509)	(505)	(524)	(560)	(565)	(591)	(610)
Selling, General & Administrative	(210)	(197)	(175)	(181)	(191)	(231)	(242)	(258)	(282)	(260)	(274)	(288)	(297)	(308)	(301)	(298)	(284)	(319)	(314)	(320)	(328)	(332)	(335)	(339)	(336)	(329)	(343)	(339)	(334)	(331)	(321)	(327)	(332)	(321)	(316)	(311)	(321)	(345)	(354)	(367)	(376)
Depreciation & Amortization	(59)	(63)	(64)	(67)	(70)	(76)	(82)	(84)	(87)	(84)	(131)	(123)	(115)	(55)	(53)	(54)	(54)	(56)	(76)	(74)	(71)	(47)	(54)	(60)	(67)	(69)	(65)	(64)	(60)	(64)	(63)	(62)	(62)	(58)	(57)	(55)	(52)	(54)	(70)	(72)	(75)
Other Operating Expenses	(192)	(216)	(196)	(205)	(211)	(191)	(213)	(230)	(259)	(296)	(306)	(322)	(325)	(277)	(264)	(252)	(271)	(284)	(268)	(239)	(183)	(166)	(160)	(156)	(149)	(138)	(141)	(141)	(138)	(138)	(131)	(131)	(132)	(124)	(136)	(139)	(151)	(161)	(141)	(152)	(160)
Operating Income	(45) N/A	(95) -112%	(40) +57%	(39) +5%	(46) -18%	8 N/A	5 -47%	(6) N/A	(6) -7%	(95) -1 506%	(156) -65%	(153) +2%	(192) -26%	(59) +69%	(48) +19%	(37) +23%	(7) +81%	26 N/A	6 -77%	18 +195%	31 +75%	24 -24%	10 -60%	(4) N/A	4 N/A	4 -5%	(9) N/A	(4) +55%	1 N/A	12 +2 046%	34 +191%	44 +28%	42 -4%	48 +13%	46 -4%	45 -2%	31 -31%	32 +5%	33 +3%	33 -1%	41 +24%
Pre-Tax Income
Interest Income Expense	3	(1)	(1)	(0)	(0)	(19)	(49)	(31)	(34)	(16)	(1)	(9)	(13)	(9)	7	(8)	(12)	(7)	(19)	(18)	(16)	1	(26)	(25)	(0)	7	26	25	(7)	(20)	(36)	(34)	(17)	(8)	(9)	(9)	(12)	(13)	(10)	(12)	(17)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	(56)	0	0	0	0	0	0	0	(22)	0	(0)	(0)	(0)	(0)	0	0	(58)	(58)	(58)	(58)	(21)	(20)	(20)	(18)	2	2	2	0	0	0	0	0
Total Other Income	0	(2)	0	0	0	(6)	0	0	0	(6)	0	0	0	12	0	0	0	(7)	(1)	0	(1)	(26)	(0)	(1)	(2)	(3)	(3)	(6)	(5)	(3)	(2)	1	(1)	(3)	0	(0)	(2)	(7)	(8)	(10)	(11)
Pre-Tax Income	(42) N/A	(98) -134%	(41) +58%	(39) +6%	(46) -19%	(16) +64%	(44) -171%	(37) +18%	(39) -7%	(172) -337%	(157) +9%	(162) -3%	(204) -27%	(56) +73%	(41) +26%	(45) -7%	(19) +57%	(10) +50%	(13) -40%	(1) +91%	15 N/A	(1) N/A	(17) -1 455%	(31) -76%	2 N/A	(50) N/A	(45) +11%	(43) +4%	(69) -61%	(32) +53%	(24) +26%	(10) +61%	7 N/A	40 +473%	39 -3%	38 -2%	18 -53%	12 -30%	16 +26%	10 -33%	13 +25%
Net Income
Tax Provision	14	(13)	(27)	(27)	(27)	(11)	(12)	(15)	(20)	(16)	(10)	(12)	1	2	(4)	(1)	(5)	(2)	(1)	(4)	(7)	(7)	(5)	(7)	(8)	0	(1)	(3)	1	(9)	(8)	(3)	(7)	19	19	25	29	(10)	(7)	(14)	(15)
Income from Continuing Operations	(28)	(111)	(68)	(66)	(73)	(27)	(57)	(51)	(59)	(188)	(167)	(173)	(203)	(53)	(46)	(45)	(24)	(11)	(15)	(5)	8	(8)	(22)	(37)	(6)	(50)	(45)	(46)	(68)	(41)	(32)	(12)	(0)	59	57	63	47	3	9	(4)	(2)
Income to Minority Interest	(2)	(1)	(1)	(2)	(2)	0	(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
Net Income (Common)	(29) N/A	(112) -281%	(70) +38%	(67) +4%	(75) -11%	(29) +62%	(58) -102%	(52) +11%	(59) -14%	(195) -229%	(173) +11%	(179) -3%	(210) -17%	(84) +60%	(76) +9%	(77) -1%	(54) +29%	(21) +62%	(24) -17%	(14) +41%	(2) +87%	(8) -331%	(22) -178%	(37) -66%	(6) +85%	(50) -787%	(45) +9%	(46) -1%	(68) -49%	(41) +40%	(32) +23%	(8) +74%	4 N/A	59 +1 492%	57 -2%	63 +10%	47 -26%	3 -94%	9 +219%	(4) N/A	(2) +53%
EPS (Diluted)	-0.44 N/A	-1.65 -275%	-1.04 +37%	-0.97 +7%	-1.08 -11%	-0.42 +61%	-0.84 -100%	-0.75 +11%	-0.85 -13%	-2.79 -228%	-2.47 +11%	-2.49 -1%	-2.93 -18%	-1.1 +62%	-0.85 +23%	-0.85 N/A	-0.6 +29%	-0.23 +62%	-0.27 -17%	-0.15 +44%	-0.02 +87%	-0.09 -350%	-0.25 -178%	-0.41 -64%	-0.06 +85%	-0.56 -833%	-0.5 +11%	-0.54 -8%	-0.67 -24%	-0.46 +31%	-0.38 +17%	-0.07 +82%	0.03 N/A	0.52 +1 633%	0.52 N/A	0.56 +8%	0.42 -25%	0.02 -95%	0.08 +300%	-0.03 N/A	-0.02 +33%

Income Statement Balance Sheet Cash Flow Statement

Q-Free ASA
OSE:QFR

Income Statement

Earnings Waterfall
Q-Free ASA

Income Statement
Q-Free ASA

See Also

Company

Help

Tools

Stocks

Q-Free ASA OSE:QFR

Income Statement

Earnings Waterfall Q-Free ASA

Income Statement Q-Free ASA

See Also

Company

Help

Tools

Stocks

Q-Free ASA
OSE:QFR

Earnings Waterfall
Q-Free ASA

Income Statement
Q-Free ASA