Flair Writing Industries Ltd
NSE:FLAIR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Flair Writing Industries Ltd
NSE:FLAIR
|
IN |
|
L
|
LTS Inc
TSE:6560
|
JP |
|
T
|
Toyo Construction Co Ltd
TSE:1890
|
JP |
|
Star Asia Investment Corp
TSE:3468
|
JP |
Income Statement
Earnings Waterfall
Flair Writing Industries Ltd
Income Statement
Flair Writing Industries Ltd
| Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9 787
N/A
|
9 792
+0%
|
9 923
+1%
|
10 319
+4%
|
10 799
+5%
|
11 213
+4%
|
11 721
+5%
|
12 252
+5%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(4 857)
|
(4 878)
|
(4 845)
|
(5 042)
|
(5 322)
|
(5 523)
|
(5 792)
|
(6 079)
|
|
| Gross Profit |
4 930
N/A
|
4 914
0%
|
5 078
+3%
|
5 277
+4%
|
5 477
+4%
|
5 690
+4%
|
5 928
+4%
|
6 173
+4%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(3 381)
|
(3 484)
|
(3 697)
|
(3 812)
|
(4 073)
|
(4 241)
|
(4 407)
|
(4 554)
|
|
| Selling, General & Administrative |
(1 763)
|
(1 490)
|
(1 554)
|
(1 608)
|
(2 042)
|
(1 838)
|
(1 978)
|
(2 079)
|
|
| Depreciation & Amortization |
(368)
|
(385)
|
(402)
|
(424)
|
(447)
|
(474)
|
(499)
|
(516)
|
|
| Other Operating Expenses |
(1 250)
|
(1 609)
|
(1 742)
|
(1 780)
|
(1 583)
|
(1 929)
|
(1 930)
|
(1 958)
|
|
| Operating Income |
1 550
N/A
|
1 429
-8%
|
1 381
-3%
|
1 465
+6%
|
1 404
-4%
|
1 449
+3%
|
1 521
+5%
|
1 620
+7%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
57
|
(88)
|
(69)
|
(53)
|
176
|
(50)
|
(52)
|
(50)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
(18)
|
172
|
196
|
221
|
15
|
229
|
264
|
230
|
|
| Pre-Tax Income |
1 588
N/A
|
1 513
-5%
|
1 507
0%
|
1 634
+8%
|
1 593
-2%
|
1 628
+2%
|
1 733
+6%
|
1 799
+4%
|
|
| Net Income | |||||||||
| Tax Provision |
(403)
|
(387)
|
(386)
|
(410)
|
(403)
|
(409)
|
(415)
|
(442)
|
|
| Income from Continuing Operations |
1 185
|
1 126
|
1 122
|
1 224
|
1 191
|
1 218
|
1 318
|
1 357
|
|
| Income to Minority Interest |
5
|
7
|
7
|
6
|
5
|
(1)
|
(4)
|
(8)
|
|
| Net Income (Common) |
1 190
N/A
|
1 133
-5%
|
1 129
0%
|
1 231
+9%
|
1 196
-3%
|
1 217
+2%
|
1 314
+8%
|
1 348
+3%
|
|
| EPS (Diluted) |
12.19
N/A
|
10.73
-12%
|
10.7
0%
|
11.65
+9%
|
11.35
-3%
|
11.55
+2%
|
12.47
+8%
|
12.8
+3%
|
|