FriendTimes Inc
HKEX:6820
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
FriendTimes Inc
HKEX:6820
|
CN |
|
Plaza Retail REIT
TSX:PLZ.UN
|
CA |
|
Motorcar Parts of America Inc
NASDAQ:MPAA
|
US |
|
Ningbo David Medical Device Co Ltd
SZSE:300314
|
CN |
|
C
|
China Maple Leaf Educational Systems Ltd
HKEX:1317
|
CN |
|
F
|
Fidelity National Information Services Inc
SWB:ZGY
|
US |
|
Kaisa Prosperity Holdings Ltd
HKEX:2168
|
CN |
|
J
|
Jiangsu Huachang Chemical Co Ltd
SZSE:002274
|
CN |
|
Cosco Shipping International (Hongkong) Co Ltd
HKEX:517
|
HK |
|
E
|
Everest Consolidator Acquisition Corp
NYSE:MNTN
|
US |
|
Hung Hing Printing Group Ltd
HKEX:450
|
HK |
|
Pandox AB
STO:PNDX B
|
SE |
Income Statement
Earnings Waterfall
FriendTimes Inc
Income Statement
FriendTimes Inc
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
0
|
|
| Revenue |
1 689
N/A
|
2 739
+62%
|
2 182
-20%
|
1 965
-10%
|
1 616
-18%
|
1 609
0%
|
1 524
-5%
|
1 319
-13%
|
1 056
-20%
|
962
-9%
|
1 163
+21%
|
1 260
+8%
|
1 248
-1%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(587)
|
(948)
|
(714)
|
(625)
|
(527)
|
(507)
|
(480)
|
(435)
|
(354)
|
(312)
|
(349)
|
(348)
|
(337)
|
|
| Gross Profit |
1 102
N/A
|
1 791
+63%
|
1 468
-18%
|
1 340
-9%
|
1 089
-19%
|
1 102
+1%
|
1 044
-5%
|
884
-15%
|
702
-21%
|
650
-7%
|
814
+25%
|
912
+12%
|
911
0%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(659)
|
(1 183)
|
(909)
|
(865)
|
(863)
|
(1 048)
|
(1 056)
|
(838)
|
(803)
|
(810)
|
(881)
|
(867)
|
(833)
|
|
| Selling, General & Administrative |
(455)
|
(856)
|
(659)
|
(570)
|
(523)
|
(715)
|
(717)
|
(514)
|
(481)
|
(485)
|
(599)
|
(603)
|
(585)
|
|
| Research & Development |
(224)
|
(354)
|
(265)
|
(312)
|
(365)
|
(356)
|
(357)
|
(348)
|
(346)
|
(339)
|
(293)
|
(272)
|
(281)
|
|
| Other Operating Expenses |
20
|
27
|
14
|
17
|
25
|
22
|
19
|
24
|
24
|
15
|
10
|
8
|
33
|
|
| Operating Income |
443
N/A
|
608
+37%
|
559
-8%
|
475
-15%
|
227
-52%
|
54
-76%
|
(12)
N/A
|
46
N/A
|
(101)
N/A
|
(160)
-59%
|
(68)
+58%
|
45
N/A
|
79
+74%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(5)
|
2
|
(32)
|
(38)
|
7
|
24
|
36
|
36
|
28
|
29
|
27
|
39
|
18
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
|
| Pre-Tax Income |
438
N/A
|
610
+39%
|
527
-14%
|
437
-17%
|
234
-46%
|
78
-67%
|
24
-69%
|
82
+235%
|
(73)
N/A
|
(126)
-72%
|
(36)
+71%
|
84
N/A
|
96
+15%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(23)
|
(32)
|
(23)
|
34
|
42
|
(5)
|
1
|
(65)
|
(65)
|
(4)
|
(13)
|
(20)
|
(3)
|
|
| Income from Continuing Operations |
416
|
579
|
504
|
471
|
275
|
72
|
25
|
17
|
(138)
|
(130)
|
(49)
|
64
|
93
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
416
N/A
|
579
+39%
|
504
-13%
|
471
-7%
|
275
-41%
|
72
-74%
|
25
-65%
|
17
-32%
|
(138)
N/A
|
(130)
+6%
|
(49)
+62%
|
64
N/A
|
93
+45%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.26
+24%
|
0.23
-12%
|
0.22
-4%
|
0.13
-41%
|
0.03
-77%
|
0.01
-67%
|
0.01
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.02
+67%
|
0.03
N/A
|
0.04
+33%
|
|