Qualitech PCL
SET:QLT
Income Statement
Earnings Waterfall
Qualitech PCL
Income Statement
Qualitech PCL
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Revenue |
109
N/A
|
172
+57%
|
243
+41%
|
257
+6%
|
269
+5%
|
282
+5%
|
278
-1%
|
274
-2%
|
268
-2%
|
263
-2%
|
277
+5%
|
288
+4%
|
307
+7%
|
325
+6%
|
353
+9%
|
375
+6%
|
382
+2%
|
406
+6%
|
402
-1%
|
397
-1%
|
408
+3%
|
393
-4%
|
397
+1%
|
430
+8%
|
438
+2%
|
469
+7%
|
501
+7%
|
506
+1%
|
527
+4%
|
521
-1%
|
508
-2%
|
491
-4%
|
476
-3%
|
476
0%
|
446
-6%
|
459
+3%
|
428
-7%
|
397
-7%
|
385
-3%
|
353
-8%
|
362
+3%
|
352
-3%
|
365
+4%
|
363
-1%
|
382
+5%
|
425
+11%
|
470
+11%
|
495
+5%
|
586
+18%
|
560
-4%
|
422
-25%
|
512
+21%
|
396
-23%
|
401
+1%
|
390
-3%
|
394
+1%
|
408
+4%
|
425
+4%
|
455
+7%
|
468
+3%
|
458
-2%
|
437
-4%
|
428
-2%
|
421
-2%
|
446
+6%
|
456
+2%
|
423
-7%
|
411
-3%
|
386
-6%
|
368
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67)
|
(104)
|
(145)
|
(154)
|
(161)
|
(168)
|
(171)
|
(172)
|
(175)
|
(176)
|
(176)
|
(182)
|
(188)
|
(198)
|
(216)
|
(232)
|
(240)
|
(256)
|
(260)
|
(261)
|
(265)
|
(258)
|
(265)
|
(283)
|
(295)
|
(318)
|
(337)
|
(337)
|
(345)
|
(340)
|
(333)
|
(332)
|
(330)
|
(323)
|
(324)
|
(334)
|
(324)
|
(316)
|
(299)
|
(284)
|
(288)
|
(294)
|
(297)
|
(294)
|
(303)
|
(318)
|
(348)
|
(360)
|
(430)
|
(422)
|
(315)
|
(388)
|
(305)
|
(304)
|
(306)
|
(304)
|
(302)
|
(303)
|
(322)
|
(326)
|
(326)
|
(322)
|
(317)
|
(315)
|
(327)
|
(329)
|
(303)
|
(293)
|
(279)
|
(266)
|
|
| Gross Profit |
42
N/A
|
68
+61%
|
98
+45%
|
103
+5%
|
108
+5%
|
114
+5%
|
108
-5%
|
103
-5%
|
94
-9%
|
88
-6%
|
101
+15%
|
107
+6%
|
120
+12%
|
127
+7%
|
137
+7%
|
143
+5%
|
142
-1%
|
150
+6%
|
142
-6%
|
136
-4%
|
143
+5%
|
135
-5%
|
132
-2%
|
147
+12%
|
143
-3%
|
151
+5%
|
164
+9%
|
169
+3%
|
183
+8%
|
181
-1%
|
176
-3%
|
159
-10%
|
146
-8%
|
153
+5%
|
122
-20%
|
125
+2%
|
104
-16%
|
81
-22%
|
87
+7%
|
69
-21%
|
74
+7%
|
58
-21%
|
68
+17%
|
69
+1%
|
78
+14%
|
107
+37%
|
123
+15%
|
135
+10%
|
156
+15%
|
139
-11%
|
106
-23%
|
124
+16%
|
92
-26%
|
97
+6%
|
84
-14%
|
89
+7%
|
107
+20%
|
122
+14%
|
133
+9%
|
142
+7%
|
132
-7%
|
115
-13%
|
111
-4%
|
106
-4%
|
119
+12%
|
127
+7%
|
120
-6%
|
118
-2%
|
108
-9%
|
102
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(28)
|
(36)
|
(36)
|
(35)
|
(34)
|
(36)
|
(37)
|
(38)
|
(39)
|
(38)
|
(37)
|
(39)
|
(40)
|
(41)
|
(44)
|
(44)
|
(43)
|
(43)
|
(43)
|
(42)
|
(42)
|
(46)
|
(48)
|
(51)
|
(55)
|
(55)
|
(55)
|
(59)
|
(60)
|
(63)
|
(66)
|
(67)
|
(70)
|
(71)
|
(75)
|
(71)
|
(66)
|
(64)
|
(59)
|
(60)
|
(53)
|
(64)
|
(55)
|
(56)
|
(64)
|
(67)
|
(75)
|
(97)
|
(99)
|
(74)
|
(92)
|
(72)
|
(72)
|
(77)
|
(78)
|
(72)
|
(78)
|
(109)
|
(123)
|
(264)
|
(270)
|
(253)
|
(247)
|
(123)
|
(132)
|
(128)
|
(128)
|
(122)
|
(107)
|
|
| Selling, General & Administrative |
(19)
|
(29)
|
(38)
|
(38)
|
(38)
|
(36)
|
(37)
|
(39)
|
(39)
|
(41)
|
(40)
|
(40)
|
(42)
|
(44)
|
(45)
|
(47)
|
(48)
|
(47)
|
(47)
|
(47)
|
(46)
|
(46)
|
(50)
|
(52)
|
(56)
|
(60)
|
(60)
|
(63)
|
(66)
|
(68)
|
(70)
|
(70)
|
(70)
|
(73)
|
(75)
|
(77)
|
(74)
|
(69)
|
(67)
|
(63)
|
(63)
|
(66)
|
(67)
|
(67)
|
(69)
|
(68)
|
(71)
|
(78)
|
(101)
|
(103)
|
(77)
|
(96)
|
(75)
|
(75)
|
(79)
|
(80)
|
(75)
|
(81)
|
(111)
|
(126)
|
(267)
|
(274)
|
(256)
|
(250)
|
(125)
|
(134)
|
(131)
|
(130)
|
(124)
|
(109)
|
|
| Other Operating Expenses |
1
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
8
|
7
|
7
|
7
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
13
|
3
|
12
|
13
|
4
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
1
|
|
| Operating Income |
24
N/A
|
40
+65%
|
62
+54%
|
67
+9%
|
73
+8%
|
80
+9%
|
72
-10%
|
65
-9%
|
55
-15%
|
49
-12%
|
63
+30%
|
70
+10%
|
81
+16%
|
87
+7%
|
96
+10%
|
100
+4%
|
98
-2%
|
107
+9%
|
99
-8%
|
94
-5%
|
101
+7%
|
93
-8%
|
86
-7%
|
99
+15%
|
92
-7%
|
96
+4%
|
109
+13%
|
114
+5%
|
124
+9%
|
120
-3%
|
113
-6%
|
93
-18%
|
79
-14%
|
83
+4%
|
51
-39%
|
50
-2%
|
33
-34%
|
15
-55%
|
23
+53%
|
10
-57%
|
14
+42%
|
5
-67%
|
4
-11%
|
14
+241%
|
22
+61%
|
43
+92%
|
55
+30%
|
60
+9%
|
59
-3%
|
39
-33%
|
32
-18%
|
31
-3%
|
20
-37%
|
25
+29%
|
7
-72%
|
11
+59%
|
34
+201%
|
43
+26%
|
24
-44%
|
19
-20%
|
(132)
N/A
|
(155)
-18%
|
(142)
+8%
|
(140)
+1%
|
(4)
+97%
|
(5)
-15%
|
(8)
-80%
|
(10)
-22%
|
(14)
-47%
|
(6)
+60%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
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
|
|
| Total Other Income |
(1)
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
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
|
|
| Pre-Tax Income |
24
N/A
|
39
+65%
|
61
+55%
|
66
+9%
|
72
+9%
|
79
+9%
|
71
-10%
|
65
-9%
|
55
-15%
|
49
-12%
|
63
+30%
|
69
+10%
|
81
+16%
|
87
+7%
|
95
+10%
|
99
+4%
|
98
-1%
|
107
+9%
|
98
-8%
|
94
-5%
|
101
+7%
|
92
-8%
|
86
-7%
|
99
+15%
|
92
-7%
|
96
+4%
|
109
+14%
|
114
+5%
|
124
+9%
|
120
-3%
|
112
-7%
|
92
-18%
|
78
-14%
|
82
+4%
|
50
-39%
|
49
-2%
|
32
-34%
|
14
-56%
|
22
+55%
|
9
-59%
|
13
+46%
|
4
-70%
|
13
+225%
|
13
+3%
|
22
+61%
|
42
+94%
|
55
+31%
|
60
+9%
|
58
-3%
|
38
-33%
|
31
-18%
|
30
-4%
|
19
-38%
|
24
+30%
|
6
-74%
|
11
+66%
|
34
+214%
|
42
+25%
|
19
-54%
|
13
-32%
|
(138)
N/A
|
(161)
-17%
|
(143)
+11%
|
(140)
+2%
|
(4)
+97%
|
(5)
-20%
|
(10)
-108%
|
(12)
-18%
|
(17)
-38%
|
(8)
+52%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(5)
|
(6)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
7
|
10
|
2
|
1
|
(6)
|
(8)
|
(0)
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
22
|
36
|
57
|
64
|
70
|
77
|
70
|
63
|
54
|
48
|
61
|
67
|
78
|
85
|
93
|
97
|
95
|
104
|
95
|
90
|
97
|
90
|
83
|
96
|
89
|
93
|
105
|
110
|
119
|
116
|
105
|
85
|
71
|
73
|
45
|
44
|
29
|
13
|
20
|
9
|
12
|
2
|
11
|
12
|
18
|
39
|
51
|
56
|
56
|
38
|
31
|
30
|
17
|
23
|
7
|
11
|
33
|
41
|
18
|
12
|
(131)
|
(151)
|
(141)
|
(139)
|
(10)
|
(13)
|
(10)
|
(11)
|
(15)
|
(7)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
22
N/A
|
36
+68%
|
57
+57%
|
64
+12%
|
70
+10%
|
77
+9%
|
70
-9%
|
63
-10%
|
54
-15%
|
48
-11%
|
61
+28%
|
67
+10%
|
78
+16%
|
84
+8%
|
93
+10%
|
97
+4%
|
94
-3%
|
103
+9%
|
94
-9%
|
89
-5%
|
97
+9%
|
90
-7%
|
84
-7%
|
96
+15%
|
89
-7%
|
92
+4%
|
105
+14%
|
109
+4%
|
119
+9%
|
116
-3%
|
104
-10%
|
83
-20%
|
69
-17%
|
72
+3%
|
45
-38%
|
43
-3%
|
33
-25%
|
18
-44%
|
26
+45%
|
16
-41%
|
15
-6%
|
1
-94%
|
10
+1 036%
|
10
-4%
|
17
+73%
|
39
+132%
|
51
+31%
|
56
+11%
|
57
+1%
|
39
-32%
|
32
-18%
|
30
-5%
|
17
-42%
|
22
+28%
|
7
-71%
|
11
+68%
|
33
+202%
|
41
+23%
|
18
-57%
|
12
-34%
|
(131)
N/A
|
(151)
-15%
|
(141)
+7%
|
(139)
+1%
|
(10)
+93%
|
(12)
-21%
|
(10)
+18%
|
(11)
-6%
|
(15)
-40%
|
(7)
+54%
|
|
| EPS (Diluted) |
0.29
N/A
|
0.49
+69%
|
0.78
+59%
|
0.86
+10%
|
0.87
+1%
|
0.81
-7%
|
0.82
+1%
|
0.66
-20%
|
0.57
-14%
|
0.5
-12%
|
0.65
+30%
|
0.71
+9%
|
0.83
+17%
|
0.9
+8%
|
0.99
+10%
|
1.03
+4%
|
1
-3%
|
1.08
+8%
|
0.98
-9%
|
0.94
-4%
|
0.99
+5%
|
0.94
-5%
|
0.86
-9%
|
0.99
+15%
|
0.92
-7%
|
0.95
+3%
|
1.08
+14%
|
1.12
+4%
|
1.22
+9%
|
1.18
-3%
|
1.05
-11%
|
0.83
-21%
|
0.69
-17%
|
0.72
+4%
|
0.46
-36%
|
0.46
N/A
|
0.31
-33%
|
0.18
-42%
|
0.26
+44%
|
0.15
-42%
|
0.14
-7%
|
0
N/A
|
0.11
N/A
|
0.11
N/A
|
0.18
+64%
|
0.39
+117%
|
0.52
+33%
|
0.57
+10%
|
0.57
N/A
|
0.39
-32%
|
0.32
-18%
|
0.3
-6%
|
0.18
-40%
|
0.23
+28%
|
0.07
-70%
|
0.11
+57%
|
0.34
+209%
|
0.42
+24%
|
0.18
-57%
|
0.12
-33%
|
-1.33
N/A
|
-1.53
-15%
|
-1.43
+7%
|
-1.41
+1%
|
-0.1
+93%
|
-0.13
-30%
|
-0.1
+23%
|
-0.11
-10%
|
-0.15
-36%
|
-0.07
+53%
|
|