Qrf NV
XBRU:QRF
Income Statement
Earnings Waterfall
Qrf NV
Income Statement
Qrf NV
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
2
|
1
|
1
|
2
|
1
|
2
|
3
|
5
|
6
|
4
|
3
|
|
| Revenue |
13
N/A
|
11
-15%
|
11
-3%
|
12
+6%
|
12
+6%
|
13
+3%
|
14
+9%
|
14
+4%
|
13
-6%
|
12
-7%
|
12
-3%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Gross Profit |
11
N/A
|
10
-14%
|
9
-7%
|
10
+16%
|
10
+0%
|
11
+8%
|
12
+10%
|
13
+4%
|
12
-6%
|
11
-9%
|
9
-13%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
(0)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
2
|
|
| Operating Income |
10
N/A
|
9
-19%
|
8
-3%
|
9
+11%
|
9
+3%
|
10
+3%
|
11
+13%
|
12
+5%
|
15
+33%
|
15
-5%
|
9
-36%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(14)
|
(14)
|
(14)
|
(7)
|
(1)
|
3
|
(5)
|
(12)
|
(2)
|
(3)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(3)
N/A
|
(6)
-76%
|
(6)
+5%
|
2
N/A
|
9
+407%
|
13
+47%
|
6
-52%
|
(1)
N/A
|
13
N/A
|
11
-14%
|
3
-70%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(3)
|
(5)
|
(5)
|
2
|
9
|
13
|
6
|
(2)
|
11
|
11
|
3
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(5)
-73%
|
(5)
+12%
|
2
N/A
|
9
+286%
|
13
+40%
|
6
-52%
|
(2)
N/A
|
11
N/A
|
11
-3%
|
3
-70%
|
|
| EPS (Diluted) |
-0.43
N/A
|
-0.74
-72%
|
-0.66
+11%
|
0.32
N/A
|
1.21
+278%
|
1.65
+36%
|
0.77
-53%
|
-0.31
N/A
|
1.41
N/A
|
1.37
-3%
|
0.41
-70%
|
|