Qleanair AB
STO:QAIR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Q
|
Qleanair AB
STO:QAIR
|
SE |
|
Shandong Jinling Mining Co Ltd
SZSE:000655
|
CN |
Income Statement
Earnings Waterfall
Qleanair AB
Income Statement
Qleanair AB
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
23
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
|
| Revenue |
457
N/A
|
377
-17%
|
405
+7%
|
510
+26%
|
493
-3%
|
459
-7%
|
434
-5%
|
442
+2%
|
451
+2%
|
455
+1%
|
451
-1%
|
450
0%
|
455
+1%
|
461
+1%
|
487
+6%
|
500
+3%
|
504
+1%
|
502
0%
|
482
-4%
|
471
-2%
|
450
-4%
|
447
-1%
|
451
+1%
|
445
-1%
|
455
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(161)
|
(132)
|
(140)
|
(174)
|
(157)
|
(143)
|
(131)
|
(127)
|
(133)
|
(132)
|
(130)
|
(130)
|
(144)
|
(147)
|
(159)
|
(170)
|
(159)
|
(162)
|
(162)
|
(163)
|
(157)
|
(157)
|
(152)
|
(145)
|
(143)
|
|
| Gross Profit |
296
N/A
|
246
-17%
|
266
+8%
|
336
+27%
|
336
+0%
|
316
-6%
|
303
-4%
|
314
+4%
|
318
+1%
|
324
+2%
|
321
-1%
|
320
0%
|
311
-3%
|
314
+1%
|
328
+5%
|
330
+0%
|
344
+4%
|
340
-1%
|
320
-6%
|
307
-4%
|
293
-5%
|
291
-1%
|
299
+3%
|
301
+1%
|
312
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(264)
|
(220)
|
(234)
|
(287)
|
(241)
|
(232)
|
(224)
|
(228)
|
(235)
|
(243)
|
(250)
|
(256)
|
(282)
|
(284)
|
(288)
|
(293)
|
(280)
|
(281)
|
(280)
|
(280)
|
(281)
|
(282)
|
(281)
|
(280)
|
(271)
|
|
| Selling, General & Administrative |
(105)
|
(84)
|
(93)
|
(120)
|
(120)
|
(118)
|
(113)
|
(112)
|
(117)
|
(116)
|
(119)
|
(124)
|
(132)
|
(136)
|
(136)
|
(137)
|
(134)
|
(130)
|
(128)
|
(125)
|
(125)
|
(125)
|
(129)
|
(134)
|
(132)
|
|
| Depreciation & Amortization |
(48)
|
(44)
|
(46)
|
(53)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(31)
|
|
| Other Operating Expenses |
(111)
|
(91)
|
(95)
|
(114)
|
(93)
|
(86)
|
(82)
|
(87)
|
(89)
|
(97)
|
(100)
|
(102)
|
(119)
|
(116)
|
(120)
|
(123)
|
(112)
|
(118)
|
(119)
|
(122)
|
(123)
|
(124)
|
(119)
|
(113)
|
(108)
|
|
| Operating Income |
32
N/A
|
26
-19%
|
31
+21%
|
49
+57%
|
95
+93%
|
84
-12%
|
79
-5%
|
86
+9%
|
83
-3%
|
81
-3%
|
71
-12%
|
64
-10%
|
29
-55%
|
30
+6%
|
40
+32%
|
37
-8%
|
64
+74%
|
59
-8%
|
40
-33%
|
27
-32%
|
12
-56%
|
9
-27%
|
18
+105%
|
21
+16%
|
41
+97%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(14)
|
(8)
|
(11)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(5)
|
(6)
|
(6)
|
(8)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(10)
|
(16)
|
(14)
|
(17)
|
(17)
|
(9)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
(9)
|
(4)
|
(7)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
9
N/A
|
11
+24%
|
22
+104%
|
38
+69%
|
86
+126%
|
79
-8%
|
72
-8%
|
78
+8%
|
76
-3%
|
74
-2%
|
66
-11%
|
59
-11%
|
21
-65%
|
17
-19%
|
28
+64%
|
27
-1%
|
56
+104%
|
52
-7%
|
30
-42%
|
11
-64%
|
(2)
N/A
|
(9)
-400%
|
1
N/A
|
12
+1 054%
|
35
+185%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(13)
|
(15)
|
(22)
|
(19)
|
(9)
|
(5)
|
(4)
|
(16)
|
(22)
|
(21)
|
(20)
|
(7)
|
(7)
|
(8)
|
(8)
|
(12)
|
(11)
|
(7)
|
(2)
|
0
|
2
|
0
|
(2)
|
(7)
|
|
| Income from Continuing Operations |
(8)
|
(2)
|
7
|
16
|
67
|
70
|
68
|
75
|
59
|
52
|
45
|
39
|
13
|
10
|
20
|
19
|
43
|
41
|
23
|
9
|
(1)
|
(7)
|
1
|
10
|
28
|
|
| 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
|
|
| Net Income (Common) |
(8)
N/A
|
(2)
+69%
|
7
N/A
|
16
+129%
|
67
+318%
|
70
+4%
|
68
-3%
|
75
+11%
|
59
-21%
|
52
-12%
|
45
-14%
|
39
-12%
|
13
-66%
|
10
-28%
|
20
+103%
|
19
-1%
|
43
+125%
|
41
-5%
|
23
-44%
|
9
-63%
|
(1)
N/A
|
(7)
-366%
|
1
N/A
|
10
+876%
|
28
+166%
|
|
| EPS (Diluted) |
-0.56
N/A
|
-0.15
+73%
|
0.46
N/A
|
1.06
+130%
|
4.47
+322%
|
4.63
+4%
|
4.5
-3%
|
4.88
+8%
|
3.93
-19%
|
3.44
-12%
|
2.87
-17%
|
2.62
-9%
|
0.87
-67%
|
0.62
-29%
|
1.31
+111%
|
1.3
-1%
|
2.74
+111%
|
2.61
-5%
|
1.47
-44%
|
0.57
-61%
|
-0.1
N/A
|
-0.42
-320%
|
0.06
N/A
|
0.7
+1 067%
|
1.88
+169%
|
|