AeroEdge Co Ltd
TSE:7409
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
AeroEdge Co Ltd
TSE:7409
|
JP |
|
Can2 Termik AS
IST:CANTE.E
|
TR |
|
Sugimoto & Co Ltd
TSE:9932
|
JP |
|
H
|
Hyundai Energy Solutions Co Ltd
KRX:322000
|
KR |
|
Eat & Beyond Global Holdings Inc
OTC:EATBF
|
CA |
|
Histogen Inc
OTC:HSTO
|
US |
Income Statement
Earnings Waterfall
AeroEdge Co Ltd
Income Statement
AeroEdge Co Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
43
|
42
|
43
|
39
|
38
|
37
|
37
|
44
|
0
|
0
|
0
|
|
| Revenue |
2 921
N/A
|
2 944
+1%
|
2 984
+1%
|
3 186
+7%
|
3 350
+5%
|
3 319
-1%
|
3 590
+8%
|
3 729
+4%
|
3 602
-3%
|
4 016
+11%
|
4 381
+9%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(1 716)
|
(1 695)
|
(1 718)
|
(1 829)
|
(1 838)
|
(1 839)
|
(1 877)
|
(1 908)
|
(1 916)
|
(2 090)
|
(2 220)
|
|
| Gross Profit |
1 205
N/A
|
1 249
+4%
|
1 266
+1%
|
1 357
+7%
|
1 512
+11%
|
1 481
-2%
|
1 712
+16%
|
1 822
+6%
|
1 687
-7%
|
1 926
+14%
|
2 161
+12%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(725)
|
(761)
|
(790)
|
(819)
|
(807)
|
(845)
|
(914)
|
(971)
|
(1 031)
|
(1 075)
|
(1 045)
|
|
| Selling, General & Administrative |
(530)
|
(761)
|
(790)
|
(819)
|
(649)
|
(845)
|
(914)
|
(971)
|
(813)
|
(1 075)
|
(1 045)
|
|
| Research & Development |
(170)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
|
| Depreciation & Amortization |
(26)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
479
N/A
|
488
+2%
|
475
-3%
|
538
+13%
|
705
+31%
|
635
-10%
|
798
+26%
|
851
+7%
|
655
-23%
|
851
+30%
|
1 116
+31%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(41)
|
(59)
|
(29)
|
8
|
9
|
(40)
|
6
|
(55)
|
(83)
|
(60)
|
(87)
|
|
| Gain/Loss on Disposition of Assets |
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
|
| Total Other Income |
160
|
147
|
34
|
35
|
128
|
115
|
105
|
96
|
(7)
|
12
|
13
|
|
| Pre-Tax Income |
600
N/A
|
577
-4%
|
481
-17%
|
581
+21%
|
842
+45%
|
708
-16%
|
907
+28%
|
889
-2%
|
564
-37%
|
802
+42%
|
1 041
+30%
|
|
| Net Income | ||||||||||||
| Tax Provision |
73
|
58
|
53
|
(79)
|
(143)
|
(127)
|
(157)
|
(152)
|
170
|
96
|
(21)
|
|
| Income from Continuing Operations |
673
|
635
|
534
|
502
|
699
|
581
|
750
|
737
|
734
|
898
|
1 020
|
|
| Net Income (Common) |
673
N/A
|
635
-6%
|
534
-16%
|
502
-6%
|
699
+39%
|
581
-17%
|
750
+29%
|
737
-2%
|
734
0%
|
898
+22%
|
1 020
+14%
|
|
| EPS (Diluted) |
60.6
N/A
|
49.26
-19%
|
41.1
-17%
|
38.73
-6%
|
53.99
+39%
|
50.61
-6%
|
53.06
+5%
|
57.43
+8%
|
57.24
0%
|
67.49
+18%
|
75.49
+12%
|
|