Freewon China Co Ltd
SSE:688678
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Freewon China Co Ltd
SSE:688678
|
CN |
|
S
|
Safran SA
DUS:SEJ1
|
FR |
|
Union Bank of India Ltd
NSE:UNIONBANK
|
IN |
|
S
|
Smurfit Kappa Group PLC
F:SK3
|
IE |
|
G
|
Gattaca PLC
XBER:MNZ
|
UK |
|
Pan Pacific International Holdings Corp
OTC:DQJCY
|
JP |
|
Yangtze Optical Fibre and Cable Joint Stock Ltd Co
SSE:601869
|
CN |
|
SKY Perfect JSAT Holdings Inc
TSE:9412
|
JP |
|
Shenzhen Sunway Communication Co Ltd
SZSE:300136
|
CN |
|
L
|
La Comer SAB de CV
BMV:LACOMERUBC
|
MX |
|
Focus Technology Co Ltd
SZSE:002315
|
CN |
|
E
|
Enapter AG
XBER:H2O
|
DE |
|
PNE AG
XETRA:PNE3
|
DE |
|
Arbor Realty Trust Inc
NYSE:ABR
|
US |
|
Industrial & Infrastructure Fund Investment Corp
TSE:3249
|
JP |
|
United Electronics Company JSC
SAU:4003
|
SA |
|
Toumei Co Ltd
TSE:4439
|
JP |
|
N
|
NUeRNBERGER Beteiligungs AG
SWB:NBG6
|
DE |
|
T
|
Teleste Oyj
OMXH:TLT1V
|
FI |
|
F
|
Fairfax Financial Holdings Ltd
BMV:FFHN
|
CA |
|
Pan Pacific International Holdings Corp
TSE:7532
|
JP |
|
Mobimo Holding AG
LSE:0QQY
|
CH |
|
D
|
DELIXI XINJIANG Transportation Co Ltd
SSE:603032
|
CN |
|
S
|
Stericycle Inc
LSE:0L9O
|
US |
Income Statement
Earnings Waterfall
Freewon China Co Ltd
Income Statement
Freewon China Co Ltd
| 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
|
3
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
|
| Revenue |
782
N/A
|
804
+3%
|
884
+10%
|
927
+5%
|
872
-6%
|
932
+7%
|
959
+3%
|
992
+3%
|
1 080
+9%
|
1 144
+6%
|
1 192
+4%
|
1 285
+8%
|
1 378
+7%
|
1 437
+4%
|
1 761
+23%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(522)
|
(538)
|
(608)
|
(636)
|
(611)
|
(673)
|
(695)
|
(721)
|
(772)
|
(810)
|
(859)
|
(1 004)
|
(1 078)
|
(1 168)
|
(1 423)
|
|
| Gross Profit |
261
N/A
|
265
+2%
|
276
+4%
|
291
+6%
|
261
-10%
|
259
-1%
|
264
+2%
|
271
+3%
|
308
+14%
|
334
+8%
|
333
0%
|
281
-16%
|
299
+7%
|
269
-10%
|
338
+26%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(116)
|
(129)
|
(148)
|
(157)
|
(157)
|
(164)
|
(168)
|
(168)
|
(182)
|
(200)
|
(204)
|
(215)
|
(256)
|
(286)
|
(319)
|
|
| Selling, General & Administrative |
(50)
|
(58)
|
(71)
|
(71)
|
(78)
|
(87)
|
(87)
|
(72)
|
(80)
|
(84)
|
(82)
|
(88)
|
(103)
|
(105)
|
(130)
|
|
| R&D |
(61)
|
(69)
|
(75)
|
(74)
|
(83)
|
(86)
|
(91)
|
(89)
|
(105)
|
(116)
|
(120)
|
(111)
|
(128)
|
(131)
|
(137)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(3)
|
(2)
|
5
|
4
|
9
|
10
|
15
|
3
|
(1)
|
(2)
|
13
|
(26)
|
(50)
|
(51)
|
|
| Operating Income |
145
N/A
|
136
-6%
|
127
-6%
|
134
+5%
|
104
-23%
|
95
-9%
|
96
+0%
|
103
+8%
|
126
+23%
|
134
+6%
|
129
-3%
|
66
-49%
|
43
-35%
|
(18)
N/A
|
19
N/A
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
6
|
15
|
24
|
19
|
13
|
8
|
(9)
|
(11)
|
(11)
|
(19)
|
(26)
|
(19)
|
(19)
|
(22)
|
(19)
|
|
| Non-Recurring Items |
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(6)
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
(1)
|
0
|
1
|
1
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
152
N/A
|
150
-1%
|
152
+1%
|
156
+3%
|
118
-24%
|
105
-12%
|
86
-17%
|
92
+7%
|
116
+25%
|
115
-1%
|
103
-10%
|
41
-60%
|
24
-42%
|
(40)
N/A
|
(1)
+99%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(14)
|
(13)
|
(12)
|
10
|
16
|
19
|
23
|
(0)
|
(4)
|
(3)
|
(2)
|
7
|
12
|
24
|
17
|
|
| Income from Continuing Operations |
138
|
138
|
140
|
166
|
135
|
124
|
109
|
92
|
112
|
111
|
102
|
48
|
36
|
(15)
|
17
|
|
| Income to Minority Interest |
(3)
|
(2)
|
(3)
|
(4)
|
0
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
2
|
6
|
6
|
6
|
6
|
|
| Net Income |
135
N/A
|
135
0%
|
138
+2%
|
162
+18%
|
131
-19%
|
119
-9%
|
104
-13%
|
88
-15%
|
108
+22%
|
110
+2%
|
103
-6%
|
55
-47%
|
41
-24%
|
(9)
N/A
|
23
N/A
|
|
| EPS (Diluted) |
0.78
N/A
|
0.78
N/A
|
0.79
+1%
|
0.68
-14%
|
0.76
+12%
|
0.69
-9%
|
0.6
-13%
|
0.36
-40%
|
0.44
+22%
|
0.45
+2%
|
0.42
-7%
|
0.22
-48%
|
0.17
-23%
|
-0.02
N/A
|
0.1
N/A
|
|