Flying Technology Co Ltd
SSE:603488
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Flying Technology Co Ltd
SSE:603488
|
CN |
|
Honkarakenne Oyj
LSE:0EPR
|
FI |
|
P
|
Pegasus International Holdings Ltd
HKEX:676
|
HK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
UK |
|
Suzhou MedicalSystem Technology Co Ltd
SSE:603990
|
CN |
Income Statement
Earnings Waterfall
Flying Technology Co Ltd
Income Statement
Flying Technology Co Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Revenue |
284
N/A
|
282
-1%
|
279
-1%
|
278
0%
|
288
+4%
|
298
+3%
|
315
+6%
|
325
+3%
|
336
+3%
|
353
+5%
|
372
+5%
|
354
-5%
|
373
+5%
|
387
+4%
|
407
+5%
|
438
+8%
|
463
+6%
|
473
+2%
|
485
+3%
|
479
-1%
|
482
+1%
|
490
+2%
|
499
+2%
|
521
+4%
|
525
+1%
|
509
-3%
|
503
-1%
|
487
-3%
|
414
-15%
|
381
-8%
|
469
+23%
|
450
-4%
|
460
+2%
|
459
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(171)
|
(173)
|
(172)
|
(177)
|
(188)
|
(198)
|
(206)
|
(217)
|
(224)
|
(234)
|
(241)
|
(232)
|
(245)
|
(253)
|
(277)
|
(305)
|
(334)
|
(357)
|
(363)
|
(364)
|
(370)
|
(376)
|
(377)
|
(396)
|
(397)
|
(386)
|
(384)
|
(380)
|
(332)
|
(317)
|
(355)
|
(349)
|
(369)
|
(378)
|
|
| Gross Profit |
113
N/A
|
108
-4%
|
107
-1%
|
101
-6%
|
100
-1%
|
101
+0%
|
108
+8%
|
108
-1%
|
112
+4%
|
119
+6%
|
131
+10%
|
121
-7%
|
128
+6%
|
133
+4%
|
130
-3%
|
133
+2%
|
128
-4%
|
116
-9%
|
122
+5%
|
116
-5%
|
113
-2%
|
115
+2%
|
122
+7%
|
125
+2%
|
128
+2%
|
123
-4%
|
119
-3%
|
107
-10%
|
82
-23%
|
64
-22%
|
114
+77%
|
101
-11%
|
91
-10%
|
81
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(46)
|
(45)
|
(40)
|
(36)
|
(38)
|
(40)
|
(46)
|
(44)
|
(45)
|
(46)
|
(51)
|
(47)
|
(46)
|
(49)
|
(41)
|
(37)
|
(36)
|
(34)
|
(52)
|
(49)
|
(51)
|
(52)
|
(52)
|
(72)
|
(72)
|
(74)
|
(53)
|
(50)
|
(53)
|
(74)
|
(93)
|
(116)
|
(137)
|
(134)
|
|
| Selling, General & Administrative |
(44)
|
(36)
|
(35)
|
(33)
|
(35)
|
(41)
|
(39)
|
(42)
|
(40)
|
(40)
|
(42)
|
(41)
|
(40)
|
(42)
|
(31)
|
(29)
|
(28)
|
(26)
|
(38)
|
(37)
|
(38)
|
(37)
|
(38)
|
(37)
|
(38)
|
(39)
|
(39)
|
(39)
|
(41)
|
(61)
|
(70)
|
(86)
|
(97)
|
(92)
|
|
| Research & Development |
0
|
0
|
(9)
|
0
|
0
|
(6)
|
(11)
|
(10)
|
(13)
|
(13)
|
(12)
|
(11)
|
(13)
|
(13)
|
(14)
|
(17)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(22)
|
(16)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(23)
|
(29)
|
(30)
|
|
| Depreciation & Amortization |
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
(9)
|
7
|
(3)
|
(3)
|
7
|
8
|
7
|
7
|
7
|
7
|
6
|
7
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
10
|
(16)
|
(15)
|
(16)
|
8
|
9
|
7
|
6
|
3
|
(7)
|
(11)
|
(12)
|
|
| Operating Income |
67
N/A
|
63
-6%
|
67
+6%
|
65
-4%
|
63
-3%
|
61
-4%
|
62
+3%
|
64
+2%
|
67
+6%
|
74
+9%
|
80
+9%
|
75
-7%
|
82
+10%
|
85
+3%
|
89
+5%
|
95
+7%
|
92
-4%
|
82
-11%
|
70
-14%
|
66
-6%
|
62
-7%
|
63
+2%
|
70
+11%
|
53
-25%
|
56
+6%
|
49
-13%
|
66
+35%
|
57
-13%
|
29
-49%
|
(10)
N/A
|
21
N/A
|
(15)
N/A
|
(46)
-200%
|
(52)
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
7
|
13
|
13
|
18
|
19
|
22
|
21
|
23
|
20
|
21
|
23
|
31
|
33
|
32
|
31
|
24
|
16
|
12
|
2
|
(0)
|
1
|
1
|
14
|
13
|
20
|
28
|
26
|
21
|
15
|
25
|
20
|
21
|
22
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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 |
13
|
13
|
4
|
4
|
1
|
1
|
3
|
3
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
3
|
(0)
|
0
|
0
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
|
| Pre-Tax Income |
83
N/A
|
83
N/A
|
84
+1%
|
81
-3%
|
81
+1%
|
81
-1%
|
87
+7%
|
88
+1%
|
93
+6%
|
95
+3%
|
101
+7%
|
97
-4%
|
113
+17%
|
119
+5%
|
121
+2%
|
127
+5%
|
116
-9%
|
98
-16%
|
82
-16%
|
68
-18%
|
62
-9%
|
67
+8%
|
46
-32%
|
67
+47%
|
70
+4%
|
67
-5%
|
94
+41%
|
84
-11%
|
50
-41%
|
5
-90%
|
42
+740%
|
6
-86%
|
(24)
N/A
|
(29)
-22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(14)
|
(18)
|
(19)
|
(17)
|
(18)
|
(15)
|
(10)
|
(10)
|
(6)
|
(5)
|
(5)
|
(4)
|
(11)
|
(13)
|
(12)
|
(13)
|
(10)
|
(3)
|
1
|
(5)
|
(1)
|
2
|
4
|
|
| Income from Continuing Operations |
71
|
71
|
71
|
69
|
70
|
69
|
74
|
75
|
80
|
82
|
86
|
84
|
95
|
99
|
104
|
109
|
101
|
88
|
72
|
62
|
57
|
62
|
41
|
57
|
58
|
54
|
82
|
74
|
47
|
6
|
37
|
5
|
(22)
|
(25)
|
|
| Income to Minority Interest |
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
|
5
|
(27)
|
(18)
|
(9)
|
(5)
|
|
| Net Income (Common) |
71
N/A
|
71
0%
|
71
+1%
|
69
-3%
|
70
+1%
|
69
0%
|
74
+7%
|
75
+1%
|
80
+6%
|
82
+3%
|
86
+6%
|
84
-3%
|
95
+14%
|
99
+5%
|
104
+5%
|
109
+5%
|
101
-7%
|
88
-13%
|
72
-18%
|
62
-14%
|
57
-8%
|
62
+9%
|
41
-33%
|
57
+37%
|
58
+2%
|
54
-6%
|
82
+50%
|
74
-9%
|
47
-37%
|
12
-75%
|
10
-14%
|
(13)
N/A
|
(31)
-133%
|
(31)
+0%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.23
-28%
|
0.27
+17%
|
0.23
-15%
|
0.25
+9%
|
0.25
N/A
|
0.25
N/A
|
0.26
+4%
|
0.27
+4%
|
0.27
N/A
|
0.3
+11%
|
0.28
-7%
|
0.32
+14%
|
0.34
+6%
|
0.36
+6%
|
0.38
+6%
|
0.35
-8%
|
0.28
-20%
|
0.25
-11%
|
0.22
-12%
|
0.2
-9%
|
0.22
+10%
|
0.14
-36%
|
0.19
+36%
|
0.2
+5%
|
0.19
-5%
|
0.28
+47%
|
0.26
-7%
|
0.16
-38%
|
0.04
-75%
|
0.03
-25%
|
-0.04
N/A
|
-0.11
-175%
|
-0.11
N/A
|
|