F
Firetrade Engineering PCL
SET:FTE
Firetrade Engineering PCL
SET:FTE
Price:
2
THB
0.5%
Market Closed
Market Cap:
฿1.3B
Income Statement
Earnings Waterfall
Firetrade Engineering PCL
Firetrade Engineering PCL
Income Statement
Firetrade Engineering PCL
Firetrade Engineering PCL
Currency: THB
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
|
| Revenue |
823
N/A
|
853
+4%
|
873
+2%
|
950
+9%
|
975
+3%
|
963
-1%
|
1 002
+4%
|
970
-3%
|
1 018
+5%
|
1 046
+3%
|
1 036
-1%
|
1 040
+0%
|
1 026
-1%
|
1 002
-2%
|
975
-3%
|
946
-3%
|
907
-4%
|
943
+4%
|
978
+4%
|
1 008
+3%
|
1 005
0%
|
981
-2%
|
967
-1%
|
1 007
+4%
|
1 089
+8%
|
1 138
+4%
|
1 172
+3%
|
1 176
+0%
|
1 145
-3%
|
1 152
+1%
|
1 144
-1%
|
1 230
+8%
|
1 341
+9%
|
1 374
+2%
|
1 438
+5%
|
1 423
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(619)
|
(640)
|
(645)
|
(699)
|
(716)
|
(714)
|
(730)
|
(697)
|
(735)
|
(744)
|
(748)
|
(763)
|
(753)
|
(738)
|
(724)
|
(705)
|
(682)
|
(717)
|
(751)
|
(774)
|
(777)
|
(751)
|
(728)
|
(749)
|
(801)
|
(834)
|
(860)
|
(865)
|
(842)
|
(848)
|
(849)
|
(915)
|
(998)
|
(1 023)
|
(1 067)
|
(1 062)
|
|
| Gross Profit |
204
N/A
|
213
+4%
|
228
+7%
|
252
+10%
|
260
+3%
|
250
-4%
|
271
+9%
|
273
+1%
|
284
+4%
|
303
+7%
|
288
-5%
|
276
-4%
|
273
-1%
|
264
-3%
|
251
-5%
|
241
-4%
|
225
-7%
|
226
+1%
|
227
+0%
|
234
+3%
|
229
-2%
|
229
+0%
|
239
+4%
|
258
+8%
|
288
+12%
|
303
+5%
|
312
+3%
|
311
0%
|
303
-3%
|
304
+0%
|
295
-3%
|
315
+7%
|
343
+9%
|
351
+2%
|
371
+6%
|
361
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(96)
|
(94)
|
(97)
|
(100)
|
(111)
|
(105)
|
(109)
|
(117)
|
(121)
|
(123)
|
(131)
|
(127)
|
(130)
|
(138)
|
(135)
|
(137)
|
(139)
|
(133)
|
(136)
|
(139)
|
(150)
|
(151)
|
(160)
|
(170)
|
(166)
|
(165)
|
(162)
|
(154)
|
(153)
|
(164)
|
(167)
|
(153)
|
(175)
|
(178)
|
(174)
|
(190)
|
|
| Selling, General & Administrative |
(101)
|
(100)
|
(102)
|
(106)
|
(111)
|
(114)
|
(118)
|
(128)
|
(131)
|
(136)
|
(144)
|
(140)
|
(143)
|
(147)
|
(142)
|
(145)
|
(146)
|
(139)
|
(143)
|
(145)
|
(155)
|
(159)
|
(165)
|
(174)
|
(171)
|
(171)
|
(169)
|
(162)
|
(164)
|
(173)
|
(177)
|
(172)
|
(184)
|
(187)
|
(188)
|
(197)
|
|
| Other Operating Expenses |
5
|
5
|
6
|
6
|
0
|
9
|
9
|
10
|
11
|
12
|
13
|
13
|
12
|
8
|
8
|
7
|
7
|
6
|
7
|
7
|
5
|
7
|
5
|
5
|
5
|
7
|
7
|
7
|
11
|
9
|
11
|
19
|
9
|
9
|
13
|
7
|
|
| Operating Income |
108
N/A
|
119
+10%
|
132
+11%
|
151
+15%
|
148
-2%
|
144
-3%
|
162
+13%
|
155
-4%
|
163
+5%
|
179
+10%
|
157
-12%
|
149
-5%
|
142
-5%
|
126
-12%
|
116
-7%
|
104
-11%
|
86
-17%
|
93
+8%
|
91
-2%
|
95
+4%
|
79
-17%
|
78
-1%
|
79
+1%
|
89
+12%
|
122
+38%
|
139
+13%
|
150
+8%
|
157
+5%
|
150
-4%
|
140
-7%
|
128
-8%
|
161
+26%
|
168
+4%
|
173
+3%
|
196
+14%
|
171
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
3
|
2
|
1
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
(9)
|
(9)
|
(14)
|
(12)
|
(16)
|
(19)
|
(25)
|
(18)
|
(23)
|
(15)
|
0
|
(3)
|
4
|
2
|
(1)
|
(9)
|
(5)
|
(17)
|
(9)
|
(3)
|
(8)
|
|
| Pre-Tax Income |
109
N/A
|
121
+12%
|
133
+10%
|
152
+14%
|
158
+4%
|
145
-8%
|
164
+13%
|
157
-5%
|
163
+4%
|
179
+10%
|
157
-12%
|
149
-5%
|
142
-5%
|
120
-16%
|
108
-10%
|
94
-13%
|
75
-19%
|
76
+1%
|
76
0%
|
75
-2%
|
56
-26%
|
48
-14%
|
55
+15%
|
60
+9%
|
102
+69%
|
134
+32%
|
142
+6%
|
156
+10%
|
148
-5%
|
134
-9%
|
114
-15%
|
151
+32%
|
146
-3%
|
159
+9%
|
188
+19%
|
158
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21)
|
(24)
|
(26)
|
(26)
|
(28)
|
(25)
|
(30)
|
(31)
|
(33)
|
(36)
|
(32)
|
(30)
|
(28)
|
(23)
|
(21)
|
(18)
|
(15)
|
(15)
|
(15)
|
(15)
|
(12)
|
(10)
|
(12)
|
(13)
|
(21)
|
(28)
|
(29)
|
(31)
|
(30)
|
(27)
|
(23)
|
(31)
|
(30)
|
(33)
|
(39)
|
(33)
|
|
| Income from Continuing Operations |
87
|
98
|
108
|
126
|
131
|
120
|
135
|
125
|
130
|
143
|
126
|
119
|
115
|
97
|
87
|
76
|
61
|
61
|
61
|
60
|
44
|
38
|
43
|
47
|
81
|
106
|
113
|
124
|
118
|
107
|
91
|
120
|
116
|
126
|
149
|
125
|
|
| Income to Minority Interest |
(0)
|
2
|
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
|
|
| Net Income (Common) |
87
N/A
|
99
+14%
|
108
+8%
|
126
+17%
|
131
+4%
|
120
-8%
|
135
+12%
|
125
-7%
|
130
+4%
|
143
+10%
|
126
-12%
|
119
-5%
|
115
-4%
|
97
-16%
|
87
-10%
|
76
-13%
|
61
-20%
|
61
+1%
|
61
0%
|
60
-2%
|
44
-26%
|
38
-13%
|
43
+13%
|
47
+10%
|
81
+70%
|
106
+31%
|
113
+7%
|
124
+10%
|
118
-5%
|
107
-9%
|
91
-15%
|
120
+33%
|
116
-3%
|
126
+8%
|
149
+19%
|
125
-16%
|
|
| EPS (Diluted) |
0.39
N/A
|
0.22
-44%
|
0.23
+5%
|
0.22
-4%
|
0.23
+5%
|
0.22
-4%
|
0.23
+5%
|
0.21
-9%
|
0.2
-5%
|
0.24
+20%
|
0.21
-13%
|
0.2
-5%
|
0.17
-15%
|
0.16
-6%
|
0.15
-6%
|
0.13
-13%
|
0.09
-31%
|
0.1
+11%
|
0.1
N/A
|
0.09
-10%
|
0.07
-22%
|
0.06
-14%
|
0.06
N/A
|
0.07
+17%
|
0.13
+86%
|
0.16
+23%
|
0.17
+6%
|
0.18
+6%
|
0.18
N/A
|
0.16
-11%
|
0.14
-12%
|
0.18
+29%
|
0.18
N/A
|
0.19
+6%
|
0.23
+21%
|
0.19
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
