Quantum Thinking Limited

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-06-30 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30
Przychód (mln) 5 4 14 141 70 125 103 29 6 9 8 4 2 3 3 9 4 4 3 2 2 6 9 21 10 20 10 21 10 11 9 4 5 5 4 4 3 5 4 4 11 11
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1247.6% 3221.7% 624.0% -79.64% -90.95% -92.43% -91.99% -84.33% -68.35% -64.74% -64.04% 99.2% 101.0% 8.8% 2.0% -82.62% -62.86% 66.0% 210.3% 1220.6% 581.0% 238.4% 7.9% 1.5% -4.48% -48.57% -15.73% -80.78% -47.20% -53.75% -48.33% -3.37% -37.62% 4.0% -10.45% 1.9% 239.3% 116.5%
Marża brutto 24.1% 17.3% 15.6% 19.0% 15.9% 16.1% 20.0% -19.53% 5.5% 43.9% 40.6% -34.82% 23.4% 78.5% 81.5% 12.5% 55.2% 17.8% 30.5% -1.35% 5.7% 6.9% 9.0% 5.6% 8.7% 9.0% 8.9% 7.7% 9.1% 8.0% 11.9% 28.3% 15.1% 16.3% 6.2% -0.59% 12.0% 5.2% 1.4% 1.4% 1.8% 1.8%
Koszty i Wydatki (mln) 9 10 21 127 72 119 98 43 16 14 26 10 5 8 5 18 6 13 14 29 12 26 18 38 16 51 16 13 16 17 14 7 9 9 9 8 7 8 7 7 13 13
EBIT (mln) -4 -6 -7 16 -2 6 4 -12 -10 -5 -18 -2 -3 -5 -2 -4 -2 -10 -11 -17 -10 -20 -8 -17 -6 -30 -7 8 -7 -6 -6 -5 -4 -3 -5 -5 -4 -3 -4 -4 -2 -2
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -59.12% 202.2% 165.6% -173.68% 510.7% -172.67% -497.41% -85.71% -68.91% -3.32% -89.53% 164.9% -40.38% 109.1% 482.2% 281.3% 483.4% 107.5% -22.32% 1.1% -45.30% 54.0% -20.56% 146.7% 20.4% -79.40% -12.93% -156.57% -46.21% -44.79% -20.07% 15.3% -4.37% -4.42% -20.60% -29.68% -33.79% -29.88%
EBIT (%) -73.31% -167.97% -48.13% 11.4% -2.22% 5.2% 4.4% -41.34% -150.01% -49.63% -216.53% -37.69% -147.34% -136.09% -63.05% -50.12% -43.70% -261.61% -360.01% -1099.87% -686.64% -327.13% -90.11% -84.18% -55.16% -148.88% -66.32% 38.8% -69.55% -59.63% -68.53% -114.10% -70.86% -71.18% -106.00% -136.19% -108.63% -65.45% -93.98% -93.98% -21.20% -21.20%
Przychody fiansowe (mln) 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
Koszty finansowe (mln) 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 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 4 1 4 1 3 1 2 1 2 1 2 1 2 1 1 0 1 0 0 0 0
EBITDA (mln) -4 -6 -7 14 -2 6 4 -14 -10 -5 -18 -5 -3 -5 -2 -9 -1 -2 -10 -28 -10 -16 -8 -13 -5 -27 -6 10 -6 -6 -6 -3 -3 -3 -5 -5 -3 -3 -3 -4 -2 -2
EBITDA(%) -73.31% -157.53% -48.13% 10.3% -2.22% 5.2% 4.4% -49.29% -150.01% -49.63% -216.53% -112.79% -147.34% -145.63% -63.05% -96.25% -32.15% -68.51% -343.50% -1795.75% -667.15% -262.41% -82.77% -65.56% -49.14% -132.54% -60.29% 49.0% -63.35% -57.99% -68.40% -72.51% -66.89% -71.18% -106.00% -136.19% -102.30% -65.45% -87.49% -93.61% -20.75% -20.75%
NOPLAT (mln) -4 -7 -7 16 -2 6 4 -12 -10 -5 -18 -34 -3 -5 -2 -3 -1 -2 -10 -18 -10 -19 -8 -15 -5 24 -6 -18 -6 -6 -6 -4 -4 -4 -5 -5 -4 16 -3 -3 -2 -2
Podatek (mln) 0 -0 -0 1 0 1 2 0 1 1 -2 1 -0 0 0 -1 0 0 0 -0 -0 -0 0 -0 1 35 -0 -0 -1 -1 -0 0 -1 -0 -0 -5 -0 -0 -0 -0 0 0
Zysk Netto (mln) -4 -7 -7 15 -3 5 1 -8 -8 -3 -8 -21 -3 -2 -2 -2 -1 -0 -8 -12 -8 -15 -7 -12 -4 30 -5 -9 -5 -5 -5 -2 -3 -3 -4 1 -3 16 -3 -3 -2 -2
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -30.08% 171.4% 119.3% -152.66% 187.5% -163.32% -698.43% 170.1% -59.33% -27.30% -79.54% -92.67% -67.76% -82.51% 367.2% 691.9% 660.2% 3738.2% -14.94% -1.89% -45.50% 300.4% -17.94% -25.19% 21.6% -118.24% -2.02% -72.71% -37.94% -42.00% -16.60% 123.7% 5.1% 612.2% -29.04% -639.63% -32.47% -113.94%
Zysk netto (%) -73.63% -178.42% -48.81% 10.4% -3.82% 3.8% 1.3% -26.92% -121.34% -32.11% -97.34% -464.00% -155.93% -66.22% -55.38% -17.06% -25.01% -10.64% -253.75% -777.61% -512.03% -246.17% -69.55% -57.77% -40.98% 145.8% -52.88% -42.60% -52.18% -51.69% -61.48% -60.48% -61.34% -64.82% -99.23% 14.8% -103.32% 319.4% -78.63% -78.63% -20.56% -20.56%
EPS -0.0028 -0.005 -0.0051 0.0108 -0.002 0.0035 0.001 -0.0057 -0.0057 -0.0022 -0.0059 -0.0154 -0.0023 -0.0016 -0.0012 -0.0011 -0.0007 -0.0003 -0.0056 -0.0089 -0.0057 -0.011 -0.0048 -0.0087 -0.0031 0.0188 -0.0039 -0.0065 -0.0038 -0.004 -0.0039 -0.0018 -0.0023 -0.0023 -0.0032 -0.0028 -0.0025 0.0094 -0.0023 -0.0023 -0.0017 -0.0017
EPS (rozwodnione) -0.0028 -0.005 -0.0051 0.0108 -0.002 0.0033 0.0009 -0.0057 -0.0057 -0.0022 -0.0059 -0.0154 -0.0023 -0.0016 -0.0012 -0.0011 -0.0007 -0.0003 -0.0056 -0.0089 -0.0057 -0.011 -0.0048 -0.0087 -0.0031 0.0188 -0.0039 -0.0065 -0.0038 -0.004 -0.0039 -0.0018 -0.0023 -0.0023 -0.0032 -0.0028 -0.0025 0.0094 -0.0023 -0.0023 -0.0017 -0.0017
Ilośc akcji (mln) 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,342 1,336 1,356 1,356 1,356 1,356 1,356 1,356 1,357 1,357 1,357 1,357
Ważona ilośc akcji (mln) 1,356 1,356 1,356 1,356 1,356 1,443 1,440 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356 1,356
Waluta HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD