Owner Scorecard


← All companies ← QH Manual RACE → ← PROF Medical Devices & Equipment RMD →

QTEX, QTREX Quantum Ltd.

Medical Devices & Equipment capital-intensive Net current asset value

We are a specialty medical device company the research, development, manufacturing, and commercialization of proprietary life support technologies.

Latest annual: FY2025 20-F
QTEX · QTREX Quantum Ltd.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$289K
Vital signs · TTM, with 5-yr average
Revenue $289K 5-yr avg $96K
Operating margin 5689.3% 5-yr avg −4713.8%
ROIC 389% 5-yr avg −227%
Owner-earnings margin −3588% 5-yr avg −3448%
Free cash flow margin −3642% 5-yr avg −3448%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Net current asset value. Current assets alone exceed every liability combined, and the surplus is most of the balance sheet: the shape Graham called a net-net.
What moves the needle
The installed base and what follows it. What decides it: placing the device, then the higher-margin consumables and service it drags along, and the R&D and regulatory path to the next generation. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2023–2025

realized figures from each filing · older years to the left
2023’232024’242025’25TTMTTMDec 2025
Income statement
$0$0$289K$289KRevenueRevenue
($12M)($11M)($14M)$16MOperating incomeOp. inc.
n/mn/mOperating marginOp. mgn
($11M)($11M)($13M)$10MNet incomeNet inc.
Cash flow & returns
($10M)($9M)($10M)($10M)Operating cash flowOp. cash
$111K$171K$150K$300KDepreciationDeprec.
$1M$2M$3M($21M)Working capital & otherWC & other
$206K$164K$103K$455KCapexCapex
35.6%157.4%Capex / revenueCapex/rev
($10M)($10M)($10M)($10M)Owner earningsOwner earn.
n/mn/mOwner earnings marginOE mgn
($10M)($10M)($10M)($11M)Free cash flowFCF
n/mn/mFree cash flow marginFCF mgn
-227%389%ROICROIC
-149%-256%-569%136%Return on equityROE
Balance sheet
$6M$6M$3M$3MCash & investmentsCash+inv
$444K$735K$735KInventoryInvent.
$149K$149KAccounts payablePayables
$444K$735K$781KOperating working capitalOper. WC
$9M$7M$4M$9MCurrent assetsCur. assets
$2M$3M$3M$2MCurrent liabilitiesCur. liab.
4.1×2.0×1.6×4.1×Current ratioCurr. ratio
$11M$8M$5M$11MTotal assetsAssets
($6M)($6M)($3M)($3M)Net debt / (cash)Net debt
$8M$4M$2M$8MShareholders’ equityEquity
Per share
12.1M18.5M29.6M35.9MShares out (diluted)Shares
$0.00$0.00$0.01$0.01Revenue / shareRev/sh
$-0.93$-0.60$-0.45$0.29EPS (diluted)EPS
$-0.81$-0.52$-0.34$-0.29Owner earnings / shareOE/sh
$-0.82$-0.52$-0.34$-0.29Free cash flow / shareFCF/sh
$0.02$0.01$0.00$0.01Cap. spending / shareCapex/sh
$0.62$0.23$0.08$0.21Book value / shareBVPS

The diluted share count moved ×1.53 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The diluted share count moved ×1.6 into 2025 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The record, charted

FY2019–2025

Each measure over its full record; the current point and the worst year marked.

Share count
30Mpeak FY2025

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

($10M)owner earningsvs.($13M)net incomelow FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned a $13M loss into ($10M) of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

FY2025FY2024FY2023FY2022FY2021
Reported net income($13M)($11M)($11M)$10M$17M
Depreciation & amortizationnon-cash charge added back+$150K+$171K+$111K+$300K+$196K
Working capital & othertiming of cash in and out, other non-cash items+$3M+$2M+$1M−$18M−$25M
Cash from operations($10M)($9M)($10M)($7M)($8M)
Maintenance capital expenditurethe spending needed just to hold position and volume−$103K−$164K−$111K−$304K−$176K
Owner earnings($10M)($10M)($10M)($8M)($8M)
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$95K
Free cash flow($10M)($10M)($10M)($8M)($8M)
Owner-earnings marginowner earnings ÷ revenue-3448%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 20-F · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $3M + ST investments $120K − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $3M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Long (60+ days)
    DSO 246 + DIO 935 − DPO 189 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • Not enough data
    Industry peers: median -69%
    What this means

    The filing data didn't include the inputs for this check.

  • Consumes cash
    Owner earnings ($10M) = operating cash ($10M) − maintenance capex $300K
    Industry peers: median -305%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -3588% of revenue this year.

  • Thinly cash-backed
    Cash from ops ($10M) ÷ net income $10M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • No surplus to allocate
    What this means

    The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.

  • Investing or harvesting? 1.52×
    Expanding
    Capex $455K ÷ depreciation $300K
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 1 of 5 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $289K
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 4.11×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Earnings stability Miss
    A profit every year (7-yr record) · 4 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 4 of 7 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Miss
    Earnings +33% over the record · −222%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.33/share (latest year $0.29), the averaged base the calculator's gate runs on, and book value is $0.21/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

In its own filing Framed as a capability

The filing positions AI as something the company uses, not something it fears.

“In October 2025, we announced a strategic collaboration with Bites Learning Ltd., or Bites, a leader in AI-based digital training and performance enablement solutions.”

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, Jun 30, 2023

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$9M
  • Cash & short-term investments$3M
  • Receivables$195K
  • Inventory$735K
  • Other current assets$5M
Current liabilities$2M
  • Accounts payable$149K
  • Other current liabilities$2M
Current ratio4.11×all current assets ÷ what's due · Graham looked for 2×
Quick ratio3.79×stricter: inventory excluded
Cash ratio1.52×strictest: cash alone against what's due
Working capital$7Mthe cushion left after near-term bills
Cash runway0.3 yrsthe business is consuming cash; this is how long the cash on hand lasts at that rate
Deeper floors
Tangible book value$8Mequity stripped of goodwill & intangibles
Debt incl. operating leases$1M$1M of it operating leases

From the company's latest filing.

Peers, Medical Devices & Equipment

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
KMTSKestra Medical Technologies Ltd.$95M40%-177.8%-53%-143%
SIShoulder Innovations Inc.$47M77%-55.6%-16%-67%
SSIISS Innovations International Inc.$42M27%-149.0%-86%-156%
NSPRInspireMD Inc.$9M21%-351.3%-85%-305%
AVRAnteris Technologies Global Corp.$2M70%-4908.2%-4169%
PLSEPulse Biosciences Inc Common Stock (DE)$350K-54%-8293.9%-704%-6773%
QTEXQTREX Quantum Ltd.$289K5689.3%389%-3588%
MBOTMicrobot Medical Inc.$117K77%-2300.1%-16%-1831%
Group median-264.6%-53%-1068%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the home-market price, not the US ADR quote. QTREX Quantum Ltd. reports in USD, and every figure here (owner earnings, book value, the share count) is on that ordinary-share basis. Enter the price on the same basis: the local-exchange quote per ordinary share. A US ADR price in dollars bundles the ADR-to-ordinary ratio, so it will not reconcile with these figures and would throw the multiple off.

QTREX Quantum Ltd. is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

$
The assumptions

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today−3642%

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Cite: Owner Scorecard, "QTREX Quantum Ltd. (QTEX), the owner's record," https://ownerscorecard.com/c/QTEX, data as of 2026-07-09.

Manual order: ← QH its page in the Manual RACE →

Industry order: ← PROF the Medical Devices & Equipment chapter RMD →