G

Great Wall Enterprise Co Ltd
TWSE:1210

Watchlist Manager
Great Wall Enterprise Co Ltd
TWSE:1210
Watchlist
Price: 54.8 TWD Market Closed
Market Cap: NT$49B

Income Statement

Earnings Waterfall
Great Wall Enterprise Co Ltd

Income Statement
Great Wall Enterprise Co Ltd

Rotate your device to view
Income Statement
Currency: TWD
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 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
289
264
199
174
116
107
111
110
123
127
128
149
162
191
204
198
206
187
174
202
203
221
246
234
232
230
219
202
220
252
280
312
326
314
318
325
277
253
244
246
308
352
372
407
407
400
387
322
280
251
245
276
285
282
302
368
475
590
628
647
652
633
646
616
620
633
655
681
Revenue
71 200
N/A
70 580
-1%
67 940
-4%
67 350
-1%
67 858
+1%
68 862
+1%
70 544
+2%
71 939
+2%
73 504
+2%
74 372
+1%
76 767
+3%
79 677
+4%
84 063
+6%
86 446
+3%
87 666
+1%
88 298
+1%
87 523
-1%
87 043
-1%
87 495
+1%
87 826
+0%
90 478
+3%
90 864
+0%
92 278
+2%
92 361
+0%
91 741
-1%
90 077
-2%
86 121
-4%
82 981
-4%
78 252
-6%
75 917
-3%
75 630
0%
74 951
-1%
75 796
+1%
76 834
+1%
76 365
-1%
76 342
0%
75 931
-1%
74 273
-2%
74 174
0%
73 325
-1%
72 443
-1%
73 506
+1%
74 628
+2%
75 855
+2%
77 770
+3%
77 916
+0%
78 084
+0%
79 249
+1%
81 651
+3%
85 957
+5%
93 922
+9%
99 178
+6%
101 438
+2%
104 372
+3%
104 339
0%
108 474
+4%
113 297
+4%
114 799
+1%
115 313
+0%
113 490
-2%
111 109
-2%
109 285
-2%
106 682
-2%
104 202
-2%
102 749
-1%
102 966
+0%
102 843
0%
101 662
-1%
Gross Profit
Cost of Revenue
(65 489)
(64 562)
(61 978)
(60 931)
(61 181)
(62 615)
(64 522)
(65 692)
(66 966)
(67 533)
(69 573)
(72 377)
(76 565)
(78 922)
(80 251)
(80 864)
(80 575)
(79 998)
(80 538)
(80 747)
(82 823)
(82 984)
(83 921)
(84 139)
(83 743)
(82 376)
(78 550)
(74 979)
(69 848)
(66 963)
(66 226)
(65 446)
(65 868)
(66 802)
(66 423)
(66 157)
(65 698)
(64 009)
(63 797)
(63 074)
(62 355)
(63 316)
(64 047)
(64 675)
(66 039)
(66 129)
(66 229)
(67 160)
(69 389)
(73 274)
(81 660)
(87 864)
(90 701)
(94 187)
(93 831)
(97 508)
(101 939)
(102 806)
(102 363)
(99 486)
(96 148)
(93 969)
(91 548)
(89 351)
(87 949)
(87 847)
(88 056)
(86 916)
Gross Profit
5 711
N/A
6 017
+5%
5 961
-1%
6 418
+8%
6 677
+4%
6 246
-6%
6 021
-4%
6 247
+4%
6 538
+5%
6 839
+5%
7 194
+5%
7 300
+1%
7 498
+3%
7 524
+0%
7 415
-1%
7 435
+0%
6 947
-7%
7 046
+1%
6 957
-1%
7 078
+2%
7 655
+8%
7 879
+3%
8 357
+6%
8 221
-2%
7 998
-3%
7 701
-4%
7 571
-2%
8 002
+6%
8 404
+5%
8 952
+7%
9 402
+5%
9 504
+1%
9 928
+4%
10 033
+1%
9 943
-1%
10 186
+2%
10 233
+0%
10 264
+0%
10 378
+1%
10 252
-1%
10 088
-2%
10 191
+1%
10 582
+4%
11 180
+6%
11 731
+5%
11 786
+0%
11 855
+1%
12 089
+2%
12 262
+1%
12 683
+3%
12 262
-3%
11 314
-8%
10 737
-5%
10 185
-5%
10 508
+3%
10 966
+4%
11 359
+4%
11 992
+6%
12 950
+8%
14 004
+8%
14 961
+7%
15 316
+2%
15 134
-1%
14 851
-2%
14 800
0%
15 120
+2%
14 788
-2%
14 747
0%
Operating Income
Operating Expenses
(4 343)
(4 681)
(4 680)
(4 731)
(4 771)
(4 778)
(4 936)
(5 050)
(5 083)
(5 089)
(5 134)
(5 227)
(5 676)
(5 771)
(5 871)
(5 989)
(5 815)
(6 047)
(6 315)
(6 399)
(6 815)
(6 864)
(6 799)
(6 837)
(6 924)
(6 767)
(6 829)
(6 900)
(6 862)
(6 917)
(7 050)
(7 061)
(7 184)
(7 193)
(7 103)
(7 237)
(7 220)
(7 469)
(7 620)
(7 696)
(7 815)
(7 831)
(7 913)
(7 975)
(8 010)
(7 914)
(7 732)
(7 722)
(8 050)
(8 424)
(8 645)
(8 730)
(8 391)
(8 233)
(8 087)
(8 116)
(8 301)
(8 478)
(8 618)
(8 577)
(8 940)
(9 137)
(9 120)
(9 535)
(9 463)
(9 655)
(9 760)
(9 755)
Selling, General & Administrative
(4 336)
(4 561)
(4 567)
(4 640)
(4 761)
(4 708)
(4 855)
(4 974)
(5 073)
(5 128)
(5 174)
(5 267)
(5 665)
(5 745)
(5 825)
(5 920)
(5 784)
(5 986)
(6 249)
(6 344)
(6 716)
(6 760)
(6 697)
(6 716)
(6 724)
(6 640)
(6 700)
(6 775)
(6 758)
(6 813)
(6 951)
(6 954)
(7 072)
(7 075)
(6 972)
(7 106)
(7 082)
(7 332)
(7 484)
(7 562)
(7 772)
(7 785)
(7 877)
(7 930)
(7 844)
(7 736)
(7 556)
(7 549)
(7 881)
(8 265)
(8 479)
(8 567)
(8 253)
(7 928)
(7 940)
(7 967)
(8 149)
(8 350)
(8 460)
(8 420)
(8 793)
(8 990)
(8 967)
(9 402)
(9 283)
(9 512)
(9 608)
(9 585)
Research & Development
(7)
(5)
(7)
(10)
(10)
(9)
(12)
(8)
(10)
(12)
(12)
(11)
(10)
(25)
(43)
(65)
(31)
(59)
(64)
(54)
(99)
(104)
(103)
(121)
(125)
(127)
(128)
(125)
(104)
(103)
(99)
(107)
(112)
(117)
(130)
(130)
(137)
(137)
(136)
(102)
(44)
(67)
(57)
(98)
(166)
(178)
(176)
(173)
(169)
(96)
(102)
(100)
(138)
(140)
(146)
(145)
(152)
(157)
(158)
(158)
(147)
(147)
(153)
(163)
(180)
(183)
(190)
(208)
Depreciation & Amortization
0
(8)
0
24
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
Other Operating Expenses
0
(107)
(106)
(105)
0
(61)
(69)
(68)
0
51
52
51
0
0
(3)
(4)
0
0
0
0
0
0
0
0
(75)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(32)
0
21
21
53
0
0
0
0
0
(64)
(64)
(64)
0
(165)
0
(4)
0
29
0
0
0
0
0
30
0
40
38
38
Operating Income
1 368
N/A
1 339
-2%
1 283
-4%
1 689
+32%
1 906
+13%
1 469
-23%
1 086
-26%
1 197
+10%
1 455
+22%
1 750
+20%
2 060
+18%
2 073
+1%
1 822
-12%
1 753
-4%
1 544
-12%
1 446
-6%
1 133
-22%
999
-12%
643
-36%
680
+6%
840
+24%
1 015
+21%
1 557
+53%
1 384
-11%
1 074
-22%
935
-13%
744
-20%
1 104
+48%
1 542
+40%
2 038
+32%
2 354
+16%
2 444
+4%
2 744
+12%
2 839
+3%
2 839
N/A
2 948
+4%
3 013
+2%
2 795
-7%
2 757
-1%
2 555
-7%
2 273
-11%
2 360
+4%
2 668
+13%
3 204
+20%
3 721
+16%
3 872
+4%
4 123
+6%
4 367
+6%
4 212
-4%
4 259
+1%
3 617
-15%
2 583
-29%
2 345
-9%
1 952
-17%
2 421
+24%
2 850
+18%
3 058
+7%
3 514
+15%
4 331
+23%
5 427
+25%
6 020
+11%
6 179
+3%
6 014
-3%
5 316
-12%
5 337
+0%
5 465
+2%
5 027
-8%
4 992
-1%
Pre-Tax Income
Interest Income Expense
(209)
(271)
(148)
(95)
21
32
0
1
137
139
180
79
(95)
(135)
(149)
(124)
(4)
20
(27)
61
(9)
(50)
(81)
85
170
133
125
(209)
(341)
(360)
(347)
(136)
(82)
(41)
(58)
(189)
(250)
171
154
166
313
(110)
(131)
233
(94)
(60)
(78)
(171)
139
357
402
313
288
206
120
69
(87)
(300)
(246)
(438)
(350)
(247)
(248)
(127)
(119)
(210)
(168)
(201)
Non-Reccuring Items
(105)
0
0
0
(68)
0
0
0
50
0
0
0
52
64
67
47
(9)
51
90
71
26
3
(22)
33
0
(87)
(146)
(164)
(426)
(431)
(221)
(215)
163
160
(4)
16
17
15
10
(13)
0
13
49
36
(195)
(195)
(207)
(219)
(17)
(20)
(44)
(178)
(168)
0
(163)
0
29
0
26
27
(2)
25
31
0
38
0
0
0
Gain/Loss on Disposition of Assets
106
0
104
18
0
0
1
0
0
0
2
0
0
0
11
48
0
(10)
(17)
(58)
(122)
(116)
(123)
(126)
190
185
184
194
(46)
0
(41)
(3)
21
16
16
(21)
49
57
61
41
(17)
(16)
37
9
69
87
34
92
28
35
33
48
56
38
39
12
3
3
4
6
(49)
(52)
(54)
(12)
47
40
42
67
Total Other Income
381
438
328
(15)
113
102
123
146
164
189
178
142
300
280
272
318
242
192
267
261
1 859
1 875
1 875
1 939
58
35
73
(72)
241
217
199
229
294
258
287
372
511
625
597
593
462
385
428
89
351
358
435
711
622
589
579
645
365
380
441
395
422
446
400
419
349
356
213
195
317
250
266
301
Pre-Tax Income
1 541
N/A
1 506
-2%
1 566
+4%
1 597
+2%
1 972
+23%
1 605
-19%
1 212
-24%
1 344
+11%
1 806
+34%
2 077
+15%
2 418
+16%
2 292
-5%
2 079
-9%
1 960
-6%
1 745
-11%
1 736
-1%
1 361
-22%
1 253
-8%
957
-24%
1 016
+6%
2 593
+155%
2 728
+5%
3 207
+18%
3 317
+3%
1 492
-55%
1 202
-19%
980
-18%
852
-13%
969
+14%
1 464
+51%
1 944
+33%
2 318
+19%
3 141
+35%
3 233
+3%
3 080
-5%
3 126
+1%
3 340
+7%
3 663
+10%
3 580
-2%
3 344
-7%
3 031
-9%
2 632
-13%
3 052
+16%
3 572
+17%
3 853
+8%
4 062
+5%
4 307
+6%
4 780
+11%
4 983
+4%
5 220
+5%
4 587
-12%
3 411
-26%
2 887
-15%
2 576
-11%
2 859
+11%
3 326
+16%
3 426
+3%
3 663
+7%
4 516
+23%
5 441
+20%
5 969
+10%
6 262
+5%
5 956
-5%
5 373
-10%
5 620
+5%
5 544
-1%
5 167
-7%
5 158
0%
Net Income
Tax Provision
(296)
(310)
(353)
(343)
(420)
(306)
(124)
(156)
(262)
(290)
(429)
(382)
(305)
(279)
(274)
(299)
(254)
(252)
(238)
(252)
(337)
(396)
(427)
(417)
(492)
(479)
(498)
(522)
(482)
(470)
(446)
(466)
(579)
(637)
(759)
(791)
(687)
(717)
(626)
(615)
(618)
(643)
(729)
(809)
(879)
(847)
(851)
(983)
(911)
(966)
(898)
(673)
(625)
(605)
(600)
(679)
(576)
(551)
(782)
(926)
(1 165)
(1 231)
(1 211)
(1 170)
(1 204)
(1 213)
(1 166)
(1 166)
Income from Continuing Operations
1 245
1 197
1 213
1 254
1 552
1 298
1 087
1 187
1 543
1 787
1 989
1 911
1 774
1 681
1 471
1 436
1 107
1 001
719
764
2 257
2 333
2 780
2 899
1 000
721
481
330
486
993
1 497
1 851
2 561
2 595
2 321
2 335
2 653
2 946
2 953
2 728
2 414
1 989
2 323
2 763
2 974
3 215
3 456
3 798
4 072
4 254
3 689
2 737
2 262
1 971
2 258
2 647
2 850
3 112
3 734
4 515
4 803
5 031
4 745
4 203
4 416
4 331
4 001
3 992
Income to Minority Interest
(353)
(225)
(193)
(246)
(408)
(366)
(361)
(350)
(463)
(587)
(674)
(756)
(703)
(730)
(667)
(482)
(373)
(247)
(27)
(114)
(461)
(417)
(591)
(546)
163
243
270
268
105
(62)
(140)
(267)
(503)
(531)
(403)
(337)
(414)
(417)
(479)
(469)
(404)
(292)
(380)
(499)
(690)
(852)
(926)
(1 026)
(950)
(904)
(678)
(428)
(393)
(337)
(506)
(670)
(657)
(711)
(775)
(798)
(734)
(878)
(881)
(775)
(887)
(765)
(648)
(701)
Net Income (Common)
892
N/A
972
+9%
1 021
+5%
1 010
-1%
1 145
+13%
932
-19%
726
-22%
837
+15%
1 080
+29%
1 199
+11%
1 314
+10%
1 153
-12%
1 071
-7%
951
-11%
804
-15%
955
+19%
734
-23%
754
+3%
691
-8%
649
-6%
1 796
+177%
1 915
+7%
2 189
+14%
2 353
+7%
1 163
-51%
963
-17%
747
-22%
594
-20%
591
0%
932
+58%
1 361
+46%
1 588
+17%
2 058
+30%
2 063
+0%
1 917
-7%
1 997
+4%
2 239
+12%
2 529
+13%
2 474
-2%
2 259
-9%
2 010
-11%
1 697
-16%
1 943
+15%
2 264
+17%
2 284
+1%
2 363
+3%
2 530
+7%
2 772
+10%
3 122
+13%
3 351
+7%
3 012
-10%
2 309
-23%
1 869
-19%
1 634
-13%
1 753
+7%
1 978
+13%
2 193
+11%
2 402
+10%
2 959
+23%
3 717
+26%
4 069
+9%
4 153
+2%
3 864
-7%
3 428
-11%
3 529
+3%
3 567
+1%
3 353
-6%
3 292
-2%
EPS (Diluted)
1.15
N/A
1.26
+10%
1.34
+6%
1.28
-4%
1.49
+16%
1.21
-19%
0.94
-22%
1.08
+15%
1.38
+28%
1.55
+12%
1.7
+10%
1.5
-12%
1.39
-7%
1.22
-12%
1.03
-16%
1.27
+23%
0.98
-23%
1
+2%
0.91
-9%
0.84
-8%
2.34
+179%
2.48
+6%
2.84
+15%
3.06
+8%
1.51
-51%
1.26
-17%
0.98
-22%
0.78
-20%
0.77
-1%
1.22
+58%
1.78
+46%
2.07
+16%
2.47
+19%
2.68
+9%
2.49
-7%
2.59
+4%
2.69
+4%
3.28
+22%
3.2
-2%
2.93
-8%
2.41
-18%
2.2
-9%
2.48
+13%
2.91
+17%
2.7
-7%
3.02
+12%
3.13
+4%
3.43
+10%
3.68
+7%
4.27
+16%
3.55
-17%
2.72
-23%
2.21
-19%
1.93
-13%
2.07
+7%
2.34
+13%
2.59
+11%
2.83
+9%
3.49
+23%
4.39
+26%
4.8
+9%
4.91
+2%
4.6
-6%
4.06
-12%
4.19
+3%
4.25
+1%
4
-6%
3.93
-2%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett