Lien Hwa Industrial Holdings Corp
TWSE:1229
Income Statement
Earnings Waterfall
Lien Hwa Industrial Holdings Corp
Revenue
|
13.6B
TWD
|
Cost of Revenue
|
-11.1B
TWD
|
Gross Profit
|
2.5B
TWD
|
Operating Expenses
|
-1.3B
TWD
|
Operating Income
|
1.2B
TWD
|
Other Expenses
|
3B
TWD
|
Net Income
|
4.2B
TWD
|
Income Statement
Lien Hwa Industrial Holdings Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 364
N/A
|
5 355
0%
|
5 359
+0%
|
5 351
0%
|
5 302
-1%
|
5 311
+0%
|
5 287
0%
|
5 317
+1%
|
5 304
0%
|
5 361
+1%
|
5 384
+0%
|
5 325
-1%
|
5 223
-2%
|
5 054
-3%
|
4 916
-3%
|
4 824
-2%
|
4 800
0%
|
4 884
+2%
|
4 954
+1%
|
5 017
+1%
|
5 098
+2%
|
5 102
+0%
|
5 863
+15%
|
7 303
+25%
|
8 271
+13%
|
9 090
+10%
|
9 776
+8%
|
9 393
-4%
|
9 544
+2%
|
9 722
+2%
|
10 245
+5%
|
10 501
+3%
|
11 323
+8%
|
11 696
+3%
|
12 465
+7%
|
12 521
+0%
|
12 326
-2%
|
12 599
+2%
|
12 237
-3%
|
12 366
+1%
|
13 598
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 754)
|
(4 723)
|
(4 704)
|
(4 677)
|
(4 631)
|
(4 638)
|
(4 605)
|
(4 590)
|
(4 518)
|
(4 452)
|
(4 350)
|
(4 191)
|
(4 031)
|
(3 891)
|
(3 787)
|
(3 766)
|
(3 820)
|
(3 951)
|
(4 066)
|
(4 167)
|
(4 266)
|
(4 272)
|
(4 913)
|
(5 588)
|
(6 402)
|
(7 064)
|
(7 132)
|
(7 275)
|
(7 508)
|
(7 551)
|
(7 778)
|
(8 064)
|
(8 802)
|
(9 199)
|
(9 549)
|
(9 767)
|
(9 634)
|
(9 957)
|
(10 069)
|
(10 041)
|
(11 115)
|
|
Gross Profit |
610
N/A
|
632
+4%
|
656
+4%
|
674
+3%
|
671
0%
|
673
+0%
|
682
+1%
|
727
+7%
|
786
+8%
|
909
+16%
|
1 033
+14%
|
1 134
+10%
|
1 192
+5%
|
1 163
-2%
|
1 129
-3%
|
1 058
-6%
|
980
-7%
|
933
-5%
|
888
-5%
|
850
-4%
|
832
-2%
|
830
0%
|
950
+14%
|
1 715
+81%
|
1 870
+9%
|
2 026
+8%
|
2 644
+30%
|
2 118
-20%
|
2 036
-4%
|
2 171
+7%
|
2 467
+14%
|
2 436
-1%
|
2 521
+3%
|
2 497
-1%
|
2 917
+17%
|
2 754
-6%
|
2 692
-2%
|
2 642
-2%
|
2 168
-18%
|
2 326
+7%
|
2 484
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(369)
|
(377)
|
(391)
|
(423)
|
(406)
|
(407)
|
(421)
|
(424)
|
(483)
|
(512)
|
(531)
|
(546)
|
(556)
|
(686)
|
(539)
|
(716)
|
(498)
|
(558)
|
(514)
|
(523)
|
(532)
|
(533)
|
(647)
|
(774)
|
(914)
|
(1 068)
|
(1 049)
|
(1 039)
|
(986)
|
(1 010)
|
(1 058)
|
(1 085)
|
(1 077)
|
(1 071)
|
(1 073)
|
(1 092)
|
(1 138)
|
(1 186)
|
(1 227)
|
(1 269)
|
(1 319)
|
|
Selling, General & Administrative |
(345)
|
(352)
|
(365)
|
(398)
|
(391)
|
(393)
|
(407)
|
(409)
|
(456)
|
(485)
|
(501)
|
(513)
|
(520)
|
(509)
|
(503)
|
(488)
|
(464)
|
(472)
|
(477)
|
(485)
|
(493)
|
(494)
|
(608)
|
(734)
|
(873)
|
(986)
|
(967)
|
(960)
|
(947)
|
(968)
|
(1 015)
|
(1 038)
|
(1 029)
|
(1 021)
|
(1 023)
|
(1 043)
|
(1 090)
|
(1 139)
|
(1 180)
|
(1 221)
|
(1 263)
|
|
Research & Development |
(23)
|
(25)
|
(26)
|
(26)
|
(25)
|
(26)
|
(25)
|
(26)
|
(27)
|
(27)
|
(30)
|
(33)
|
(36)
|
(37)
|
(36)
|
(37)
|
(34)
|
(35)
|
(38)
|
(38)
|
(39)
|
(40)
|
(39)
|
(40)
|
(41)
|
(39)
|
(39)
|
(36)
|
(40)
|
(31)
|
(32)
|
(35)
|
(48)
|
(49)
|
(50)
|
(49)
|
(48)
|
(47)
|
(47)
|
(48)
|
(56)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
(191)
|
0
|
(51)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(43)
|
(43)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
242
N/A
|
255
+6%
|
265
+4%
|
251
-5%
|
266
+6%
|
266
+0%
|
261
-2%
|
303
+16%
|
303
0%
|
397
+31%
|
502
+26%
|
588
+17%
|
636
+8%
|
477
-25%
|
590
+24%
|
343
-42%
|
482
+41%
|
375
-22%
|
374
0%
|
327
-12%
|
300
-8%
|
297
-1%
|
302
+2%
|
940
+211%
|
955
+2%
|
958
+0%
|
1 596
+67%
|
1 078
-32%
|
1 050
-3%
|
1 161
+11%
|
1 409
+21%
|
1 351
-4%
|
1 444
+7%
|
1 427
-1%
|
1 844
+29%
|
1 662
-10%
|
1 554
-6%
|
1 456
-6%
|
940
-35%
|
1 057
+12%
|
1 165
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 115
|
1 547
|
1 663
|
1 685
|
1 508
|
1 125
|
1 355
|
1 216
|
1 103
|
1 068
|
835
|
1 202
|
1 738
|
1 883
|
2 001
|
2 520
|
2 625
|
2 769
|
2 791
|
2 293
|
2 160
|
2 663
|
2 306
|
2 375
|
2 349
|
1 491
|
2 007
|
2 198
|
2 610
|
3 598
|
3 959
|
3 863
|
3 328
|
3 442
|
3 182
|
3 086
|
3 417
|
3 237
|
3 356
|
3 724
|
3 787
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
(191)
|
0
|
(51)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
|
Gain/Loss on Disposition of Assets |
7
|
0
|
(0)
|
(1)
|
(19)
|
(19)
|
(18)
|
(18)
|
(1)
|
(4)
|
(12)
|
(12)
|
(11)
|
(8)
|
(15)
|
(15)
|
(11)
|
(13)
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(4)
|
|
Total Other Income |
13
|
18
|
11
|
17
|
13
|
8
|
7
|
6
|
9
|
10
|
11
|
12
|
9
|
7
|
10
|
7
|
6
|
7
|
5
|
6
|
12
|
13
|
17
|
25
|
21
|
23
|
16
|
(5)
|
(28)
|
(32)
|
(27)
|
(24)
|
47
|
33
|
9
|
20
|
(48)
|
(31)
|
(15)
|
(23)
|
(5)
|
|
Pre-Tax Income |
1 376
N/A
|
1 821
+32%
|
1 939
+6%
|
1 952
+1%
|
1 768
-9%
|
1 380
-22%
|
1 605
+16%
|
1 507
-6%
|
1 413
-6%
|
1 472
+4%
|
1 336
-9%
|
1 790
+34%
|
2 232
+25%
|
2 359
+6%
|
2 395
+2%
|
2 855
+19%
|
3 052
+7%
|
3 139
+3%
|
3 172
+1%
|
2 629
-17%
|
2 471
-6%
|
2 973
+20%
|
2 625
-12%
|
3 341
+27%
|
3 281
-2%
|
2 471
-25%
|
3 617
+46%
|
3 270
-10%
|
3 632
+11%
|
4 727
+30%
|
5 341
+13%
|
5 190
-3%
|
4 819
-7%
|
4 901
+2%
|
5 035
+3%
|
4 767
-5%
|
4 922
+3%
|
4 662
-5%
|
4 278
-8%
|
4 750
+11%
|
4 933
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(54)
|
(68)
|
(57)
|
(63)
|
(80)
|
(70)
|
(37)
|
(33)
|
(5)
|
(7)
|
(3)
|
(67)
|
(90)
|
(101)
|
(115)
|
(71)
|
(93)
|
(91)
|
(85)
|
(19)
|
3
|
6
|
(56)
|
(118)
|
(135)
|
(155)
|
(108)
|
(110)
|
(133)
|
(129)
|
(118)
|
(121)
|
(75)
|
(63)
|
(85)
|
(60)
|
(82)
|
(78)
|
(101)
|
(128)
|
(157)
|
|
Income from Continuing Operations |
1 322
|
1 754
|
1 882
|
1 890
|
1 688
|
1 310
|
1 568
|
1 474
|
1 408
|
1 465
|
1 333
|
1 722
|
2 141
|
2 258
|
2 281
|
2 784
|
2 959
|
3 048
|
3 087
|
2 610
|
2 473
|
2 978
|
2 569
|
3 222
|
3 146
|
2 316
|
3 509
|
3 160
|
3 499
|
4 598
|
5 222
|
5 069
|
4 744
|
4 837
|
4 949
|
4 707
|
4 839
|
4 583
|
4 177
|
4 622
|
4 776
|
|
Income to Minority Interest |
12
|
14
|
16
|
24
|
30
|
23
|
18
|
9
|
8
|
11
|
18
|
16
|
13
|
12
|
19
|
18
|
15
|
13
|
1
|
2
|
3
|
3
|
26
|
(365)
|
(379)
|
(380)
|
(798)
|
(466)
|
(401)
|
(468)
|
(622)
|
(579)
|
(655)
|
(720)
|
(1 002)
|
(984)
|
(968)
|
(900)
|
(606)
|
(631)
|
(618)
|
|
Net Income (Common) |
1 334
N/A
|
1 768
+32%
|
1 898
+7%
|
1 913
+1%
|
1 719
-10%
|
1 334
-22%
|
1 586
+19%
|
1 483
-6%
|
1 416
-5%
|
1 476
+4%
|
1 351
-8%
|
1 738
+29%
|
2 154
+24%
|
2 271
+5%
|
2 300
+1%
|
2 802
+22%
|
2 974
+6%
|
3 061
+3%
|
3 088
+1%
|
2 612
-15%
|
2 476
-5%
|
2 982
+20%
|
2 595
-13%
|
2 858
+10%
|
2 767
-3%
|
1 936
-30%
|
2 711
+40%
|
2 694
-1%
|
3 099
+15%
|
4 129
+33%
|
4 600
+11%
|
4 490
-2%
|
4 089
-9%
|
4 117
+1%
|
3 947
-4%
|
3 723
-6%
|
3 872
+4%
|
3 684
-5%
|
3 571
-3%
|
3 991
+12%
|
4 158
+4%
|
|
EPS (Diluted) |
1.21
N/A
|
1.6
+32%
|
1.72
+7%
|
1.73
+1%
|
1.55
-10%
|
1.2
-23%
|
1.43
+19%
|
1.34
-6%
|
1.1
-18%
|
1.34
+22%
|
1.22
-9%
|
1.57
+29%
|
1.45
-8%
|
2.07
+43%
|
2.1
+1%
|
2.55
+21%
|
2.01
-21%
|
2.77
+38%
|
2.79
+1%
|
2.36
-15%
|
1.67
-29%
|
2.69
+61%
|
2.03
-25%
|
2.23
+10%
|
1.88
-16%
|
1.52
-19%
|
1.93
+27%
|
1.92
-1%
|
1.84
-4%
|
2.94
+60%
|
3.12
+6%
|
3.05
-2%
|
2.43
-20%
|
2.8
+15%
|
2.68
-4%
|
2.2
-18%
|
2.45
+11%
|
2.34
-4%
|
2.11
-10%
|
2.53
+20%
|
2.64
+4%
|