Income Statement

Revenue

+103%

+151%

10Y

Currency: USD

	Jan-2002	Apr-2002	Jul-2002	Oct-2002	Jan-2003	Apr-2003	Jul-2003	Oct-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Jan-2007	Apr-2007	Jul-2007	Oct-2007	Jan-2008	Apr-2008	Jul-2008	Oct-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense	3	3	3	2	2	2	1	1	1	1	1	1	1	1	1	1	2	2	3	4	4	4	3	3	3	3	3	2	2	1	1	1	1	1	1	1	0	0	0	0	1	1	2	2	2	3	3	4	4	5	5	5	5	5	5	5	5	6	7	8	9	8	8	10	13	15	18	20	21	21	22	22	20	19	16	13	11	10	9	7	6	5	4	6	12	22	33	73	106	133	157	149	143	138	132	130
Revenue	173 N/A	174 +1%	173 -1%	172 0%	173 +0%	171 -1%	174 +2%	176 +1%	181 +2%	192 +6%	202 +5%	216 +7%	227 +5%	241 +6%	254 +6%	270 +6%	301 +12%	326 +8%	359 +10%	392 +9%	418 +7%	447 +7%	478 +7%	508 +6%	529 +4%	551 +4%	566 +3%	582 +3%	578 -1%	565 -2%	551 -2%	538 -2%	543 +1%	567 +4%	591 +4%	617 +4%	656 +6%	686 +5%	725 +6%	765 +5%	803 +5%	835 +4%	864 +3%	897 +4%	901 +0%	923 +2%	964 +4%	1 009 +5%	1 059 +5%	1 104 +4%	1 128 +2%	1 132 +0%	1 134 +0%	1 143 +1%	1 152 +1%	1 189 +3%	1 227 +3%	1 286 +5%	1 342 +4%	1 376 +3%	1 413 +3%	1 431 +1%	1 467 +2%	1 525 +4%	1 586 +4%	1 648 +4%	1 722 +5%	1 778 +3%	1 839 +3%	1 925 +5%	1 991 +3%	2 056 +3%	2 096 +2%	2 048 -2%	1 902 -7%	1 787 -6%	1 699 -5%	1 697 0%	1 782 +5%	1 866 +5%	1 938 +4%	2 010 +4%	2 108 +5%	2 208 +5%	2 339 +6%	2 488 +6%	2 641 +6%	2 968 +12%	3 244 +9%	3 511 +8%	3 780 +8%	3 858 +2%	3 992 +3%	4 134 +4%	4 289 +4%	4 485 +5%
Gross Profit
Cost of Revenue	(104)	(108)	(110)	(111)	(112)	(113)	(115)	(118)	(121)	(127)	(133)	(140)	(146)	(154)	(161)	(169)	(188)	(205)	(226)	(250)	(270)	(289)	(310)	(330)	(342)	(356)	(364)	(372)	(371)	(367)	(362)	(357)	(356)	(369)	(381)	(395)	(420)	(437)	(464)	(490)	(515)	(538)	(552)	(570)	(574)	(582)	(609)	(638)	(673)	(707)	(726)	(734)	(734)	(737)	(742)	(754)	(774)	(805)	(835)	(861)	(885)	(896)	(917)	(950)	(982)	(1 016)	(1 058)	(1 087)	(1 121)	(1 165)	(1 200)	(1 242)	(1 266)	(1 249)	(1 173)	(1 105)	(1 056)	(1 054)	(1 098)	(1 138)	(1 179)	(1 220)	(1 281)	(1 346)	(1 423)	(1 516)	(1 612)	(1 815)	(1 987)	(2 149)	(2 308)	(2 356)	(2 431)	(2 507)	(2 595)	(2 699)
Gross Profit	69 N/A	66 -4%	63 -5%	62 -2%	60 -2%	59 -2%	59 +0%	58 -2%	60 +3%	65 +8%	69 +7%	76 +10%	81 +6%	87 +8%	93 +7%	101 +8%	113 +12%	121 +8%	133 +10%	143 +7%	148 +4%	158 +7%	168 +6%	177 +6%	187 +5%	195 +5%	202 +3%	210 +4%	208 -1%	198 -5%	190 -4%	181 -5%	187 +3%	198 +6%	210 +6%	222 +6%	236 +6%	249 +5%	261 +5%	274 +5%	289 +5%	298 +3%	312 +5%	327 +5%	327 0%	341 +4%	354 +4%	371 +5%	386 +4%	396 +3%	402 +1%	398 -1%	400 +0%	406 +1%	410 +1%	434 +6%	453 +4%	481 +6%	507 +5%	515 +2%	529 +3%	535 +1%	550 +3%	575 +4%	604 +5%	632 +5%	664 +5%	691 +4%	718 +4%	760 +6%	791 +4%	814 +3%	830 +2%	799 -4%	730 -9%	682 -7%	643 -6%	643 +0%	685 +6%	727 +6%	759 +4%	791 +4%	827 +5%	863 +4%	916 +6%	972 +6%	1 029 +6%	1 153 +12%	1 256 +9%	1 362 +8%	1 472 +8%	1 502 +2%	1 561 +4%	1 627 +4%	1 695 +4%	1 786 +5%
Operating Income
Operating Expenses	(40)	(39)	(39)	(39)	(38)	(38)	(37)	(35)	(36)	(37)	(40)	(43)	(41)	(44)	(51)	(56)	(61)	(65)	(71)	(76)	(79)	(85)	(88)	(91)	(95)	(98)	(101)	(105)	(104)	(99)	(97)	(93)	(96)	(102)	(107)	(113)	(119)	(125)	(131)	(136)	(145)	(149)	(157)	(164)	(166)	(173)	(181)	(188)	(187)	(193)	(197)	(195)	(201)	(200)	(196)	(205)	(217)	(234)	(248)	(250)	(251)	(248)	(257)	(268)	(282)	(295)	(302)	(314)	(324)	(337)	(351)	(357)	(360)	(340)	(322)	(305)	(297)	(309)	(318)	(335)	(348)	(353)	(362)	(366)	(389)	(410)	(447)	(528)	(580)	(634)	(671)	(670)	(690)	(717)	(736)	(767)
Selling, General & Administrative	(39)	(39)	(39)	(39)	(38)	(38)	(37)	(35)	(36)	(37)	(40)	(43)	(46)	(49)	(51)	(56)	(61)	(65)	(71)	(76)	(79)	(85)	(88)	(91)	(95)	(98)	(101)	(105)	(104)	(99)	(97)	(93)	(96)	(102)	(107)	(113)	(119)	(125)	(131)	(136)	(145)	(149)	(157)	(164)	(166)	(173)	(181)	(188)	(187)	(193)	(197)	(195)	(201)	(200)	(196)	(205)	(217)	(234)	(248)	(250)	(251)	(248)	(257)	(268)	(282)	(295)	(302)	(314)	(324)	(337)	(351)	(357)	(360)	(340)	(322)	(305)	(297)	(309)	(318)	(335)	(348)	(353)	(362)	(366)	(389)	(410)	(447)	(528)	(580)	(634)	(671)	(670)	(682)	(709)	(734)	(767)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	5	5	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	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	(8)	(8)	0	0
Operating Income	29 N/A	27 -8%	23 -12%	22 -4%	22 -1%	21 -5%	22 +5%	23 +4%	24 +4%	27 +13%	29 +6%	33 +11%	40 +22%	43 +8%	42 -3%	45 +7%	51 +15%	56 +10%	62 +10%	67 +8%	69 +3%	73 +6%	80 +9%	86 +8%	92 +7%	97 +6%	101 +4%	106 +5%	104 -2%	99 -5%	93 -6%	88 -5%	91 +4%	96 +5%	104 +8%	109 +5%	117 +7%	124 +6%	131 +5%	138 +6%	144 +4%	148 +3%	155 +5%	163 +5%	161 -2%	168 +4%	174 +4%	184 +6%	199 +8%	204 +2%	205 +1%	203 -1%	199 -2%	206 +3%	214 +4%	230 +7%	236 +3%	247 +5%	258 +5%	265 +3%	277 +4%	287 +4%	293 +2%	307 +5%	322 +5%	337 +5%	362 +8%	376 +4%	395 +5%	422 +7%	440 +4%	457 +4%	470 +3%	459 -2%	408 -11%	377 -8%	346 -8%	335 -3%	367 +10%	393 +7%	411 +5%	437 +6%	465 +6%	497 +7%	527 +6%	562 +7%	582 +4%	625 +7%	676 +8%	728 +8%	801 +10%	832 +4%	871 +5%	910 +4%	959 +5%	1 019 +6%
Pre-Tax Income
Interest Income Expense	(3)	(3)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(3)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(0)	(1)	(1)	(2)	(2)	(2)	(3)	(3)	(4)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(7)	(8)	(9)	(8)	(8)	(10)	(13)	(15)	(18)	(20)	(21)	(21)	(22)	(22)	(20)	(19)	(16)	(13)	(11)	(10)	(9)	(7)	(6)	(5)	(4)	(6)	(12)	(22)	(33)	(73)	(106)	(133)	(157)	(149)	(143)	(138)	(132)	(130)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	5	5	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	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	(6)	(8)	0	0	0	0
Gain/Loss on Disposition of Assets	0	1	0	1	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	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	0	0	0	0	0	0	0	0
Total Other Income	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	0	1	1	1	1	0	(0)	(0)	(0)	(1)	(1)	(1)	(0)	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	0	(0)	(1)	(0)	(0)	(0)	1	0	1	1	1	1	0	(0)	(1)	2	2	2	3	1	1	1	2	2	2	1	1	1	1	1	1	1	2	3	3	3	3	2	3	3	4	4
Pre-Tax Income	28 N/A	25 -8%	22 -12%	21 -4%	22 +1%	20 -10%	21 +7%	22 +6%	23 +4%	26 +14%	33 +26%	37 +10%	39 +6%	42 +9%	41 -2%	44 +7%	50 +14%	55 +10%	60 +9%	64 +7%	66 +3%	70 +6%	77 +9%	83 +8%	89 +7%	94 +6%	98 +4%	103 +5%	102 -1%	97 -4%	92 -6%	88 -4%	91 +4%	96 +5%	103 +8%	109 +5%	117 +7%	124 +6%	131 +6%	138 +6%	143 +3%	147 +3%	153 +4%	161 +5%	159 -2%	166 +4%	171 +3%	181 +6%	195 +8%	199 +2%	201 +1%	199 -1%	195 -2%	202 +4%	210 +4%	225 +7%	230 +2%	240 +4%	250 +4%	257 +3%	269 +5%	279 +4%	285 +2%	298 +4%	310 +4%	322 +4%	344 +7%	356 +4%	373 +5%	403 +8%	421 +4%	438 +4%	453 +3%	441 -3%	393 -11%	365 -7%	337 -8%	327 -3%	360 +10%	387 +8%	407 +5%	434 +7%	462 +6%	491 +6%	517 +5%	541 +5%	551 +2%	555 +1%	574 +3%	599 +4%	641 +7%	678 +6%	731 +8%	775 +6%	830 +7%	894 +8%
Net Income
Tax Provision	(10)	(9)	(8)	(5)	(5)	(4)	(5)	(8)	(8)	(9)	(10)	(11)	(12)	(13)	(15)	(16)	(18)	(20)	(21)	(21)	(21)	(22)	(24)	(28)	(30)	(32)	(34)	(35)	(34)	(32)	(29)	(28)	(31)	(33)	(36)	(37)	(38)	(40)	(40)	(43)	(46)	(48)	(52)	(55)	(51)	(54)	(53)	(56)	(63)	(64)	(62)	(60)	(57)	(58)	(65)	(71)	(73)	(78)	(80)	(81)	(83)	(86)	(87)	(90)	(89)	(85)	(85)	(83)	(71)	(77)	(80)	(78)	(51)	(49)	(32)	(29)	(54)	(49)	(56)	(57)	(59)	(70)	(88)	(100)	(117)	(119)	(110)	(111)	(107)	(112)	(119)	(119)	(115)	(125)	(136)	(148)
Income from Continuing Operations	17	16	14	17	17	15	16	14	15	17	23	26	27	29	26	28	32	35	39	43	45	48	52	55	58	62	64	67	68	66	63	60	61	63	68	72	79	84	91	95	97	99	102	107	107	112	118	125	132	136	138	139	138	144	146	154	157	163	171	176	186	194	198	208	221	236	259	274	302	326	341	360	402	392	361	336	282	278	304	330	348	364	374	391	399	421	441	444	467	487	522	559	615	651	694	746
Income to Minority Interest	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(4)	(5)	(5)	(5)	(5)	(5)	(7)	(8)	(10)	(11)	(12)	(13)	(15)	(16)	(17)	(18)	(18)	(19)	(18)	(17)	(16)	(15)	(15)	(16)	(17)	(17)	(19)	(20)	(21)	(23)	(22)	(22)	(22)	(22)	(21)	(21)	(22)	(22)	(22)	(21)	(19)	(17)	(17)	(18)	(18)	(20)	(20)	(20)	(20)	(20)	(21)	(21)	(22)	(22)	(23)	(24)	(25)	(26)	(29)	(31)	(32)	(32)	(31)	(28)	(24)	(22)	(20)	(20)	(23)	(26)	(27)	(30)	(33)	(39)	(42)	(43)	(44)	(41)	(42)	(43)	(44)	(45)	(48)	(50)	(52)	(55)
Net Income (Common)	15 N/A	14 -6%	13 -8%	15 +19%	15 +0%	14 -9%	14 +3%	12 -14%	13 +3%	14 +12%	19 +35%	21 +9%	22 +6%	23 +7%	21 -9%	23 +7%	25 +10%	27 +7%	29 +8%	32 +9%	33 +4%	35 +6%	38 +8%	39 +4%	41 +6%	44 +6%	46 +4%	49 +6%	50 +3%	48 -3%	47 -4%	45 -4%	45 +1%	47 +5%	51 +8%	55 +8%	60 +10%	64 +7%	70 +8%	73 +4%	75 +3%	77 +3%	80 +4%	85 +7%	86 +1%	91 +5%	96 +6%	102 +6%	110 +7%	115 +4%	119 +4%	121 +2%	121 +0%	126 +4%	127 +1%	133 +5%	137 +3%	143 +4%	150 +5%	156 +4%	166 +6%	173 +4%	177 +2%	186 +5%	210 +13%	224 +7%	246 +10%	259 +6%	273 +5%	296 +8%	310 +5%	328 +6%	370 +13%	364 -2%	337 -7%	314 -7%	263 -16%	258 -2%	280 +9%	304 +8%	321 +5%	335 +4%	341 +2%	352 +3%	358 +2%	378 +6%	397 +5%	404 +2%	425 +5%	443 +4%	478 +8%	514 +8%	567 +10%	601 +6%	642 +7%	690 +8%
EPS (Diluted)	0.15 N/A	0.14 -7%	0.13 -7%	0.14 +8%	0.15 +7%	0.13 -13%	0.13 N/A	0.11 -15%	0.11 N/A	0.12 +9%	0.16 +33%	0.17 +6%	0.18 +6%	0.2 +11%	0.18 -10%	0.18 N/A	0.2 +11%	0.21 +5%	0.22 +5%	0.25 +14%	0.25 N/A	0.26 +4%	0.28 +8%	0.3 +7%	0.31 +3%	0.33 +6%	0.35 +6%	0.37 +6%	0.39 +5%	0.38 -3%	0.37 -3%	0.35 -5%	0.35 N/A	0.37 +6%	0.4 +8%	0.43 +7%	0.47 +9%	0.5 +6%	0.54 +8%	0.56 +4%	0.58 +4%	0.6 +3%	0.62 +3%	0.65 +5%	0.66 +2%	0.69 +5%	0.73 +6%	0.78 +7%	0.84 +8%	0.88 +5%	0.91 +3%	0.92 +1%	0.92 N/A	0.95 +3%	0.96 +1%	1.01 +5%	1.04 +3%	1.08 +4%	1.13 +5%	1.17 +4%	1.23 +5%	1.28 +4%	1.31 +2%	1.37 +5%	1.54 +12%	1.64 +6%	1.79 +9%	1.89 +6%	2 +6%	2.16 +8%	2.26 +5%	2.39 +6%	2.7 +13%	2.65 -2%	2.46 -7%	2.29 -7%	1.91 -17%	1.87 -2%	2.03 +9%	2.21 +9%	2.32 +5%	2.43 +5%	2.47 +2%	2.55 +3%	2.59 +2%	2.73 +5%	2.87 +5%	2.91 +1%	3.03 +4%	3.18 +5%	3.41 +7%	3.67 +8%	4.04 +10%	4.28 +6%	4.57 +7%	4.9 +7%

Income Statement Balance Sheet Cash Flow Statement

HEICO Corp
NYSE:HEI.A

Income Statement

Earnings Waterfall
HEICO Corp

Income Statement
HEICO Corp

See Also

Company

Help

Tools

Stocks

HEICO Corp NYSE:HEI.A

Income Statement

Earnings Waterfall HEICO Corp

Income Statement HEICO Corp

See Also

Company

Help

Tools

Stocks

HEICO Corp
NYSE:HEI.A

Earnings Waterfall
HEICO Corp

Income Statement
HEICO Corp