Lian Hwa Foods Corp
TWSE:1231
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lian Hwa Foods Corp
TWSE:1231
|
TW |
|
Vox Valor Capital Ltd
LSE:VOX
|
MY |
|
C
|
China Catalyst Holding Co Ltd
SSE:688267
|
CN |
|
Giantplus Technology Co Ltd
TWSE:8105
|
TW |
|
V
|
VINX Corp
TSE:3784
|
JP |
Income Statement
Earnings Waterfall
Lian Hwa Foods Corp
Income Statement
Lian Hwa Foods Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
15
|
13
|
10
|
11
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
10
|
10
|
14
|
16
|
19
|
22
|
21
|
21
|
19
|
6
|
17
|
19
|
24
|
32
|
33
|
33
|
33
|
33
|
33
|
32
|
30
|
28
|
27
|
27
|
27
|
28
|
29
|
30
|
31
|
31
|
31
|
31
|
29
|
29
|
30
|
29
|
31
|
31
|
31
|
31
|
30
|
31
|
30
|
30
|
35
|
38
|
42
|
44
|
41
|
45
|
44
|
50
|
57
|
58
|
61
|
60
|
57
|
0
|
|
| Revenue |
3 766
N/A
|
3 724
-1%
|
3 738
+0%
|
3 744
+0%
|
3 654
-2%
|
3 778
+3%
|
3 868
+2%
|
4 117
+6%
|
4 446
+8%
|
4 648
+5%
|
4 978
+7%
|
5 077
+2%
|
5 331
+5%
|
5 272
-1%
|
5 213
-1%
|
5 313
+2%
|
5 300
0%
|
5 322
+0%
|
5 306
0%
|
5 252
-1%
|
5 387
+3%
|
5 194
-4%
|
5 402
+4%
|
5 748
+6%
|
5 893
+3%
|
6 281
+7%
|
6 365
+1%
|
6 406
+1%
|
6 456
+1%
|
6 471
+0%
|
6 518
+1%
|
6 519
+0%
|
6 718
+3%
|
6 789
+1%
|
6 907
+2%
|
7 075
+2%
|
7 031
-1%
|
7 285
+4%
|
7 407
+2%
|
7 712
+4%
|
8 117
+5%
|
8 218
+1%
|
8 498
+3%
|
8 439
-1%
|
8 589
+2%
|
8 569
0%
|
8 543
0%
|
8 758
+3%
|
8 817
+1%
|
9 093
+3%
|
9 244
+2%
|
9 286
+0%
|
9 518
+2%
|
9 669
+2%
|
9 960
+3%
|
10 327
+4%
|
10 773
+4%
|
11 022
+2%
|
10 994
0%
|
10 999
+0%
|
10 853
-1%
|
10 985
+1%
|
11 215
+2%
|
11 604
+3%
|
12 202
+5%
|
12 422
+2%
|
12 752
+3%
|
12 948
+2%
|
12 867
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 748)
|
(2 725)
|
(2 738)
|
(2 674)
|
(2 652)
|
(2 697)
|
(2 751)
|
(2 936)
|
(3 154)
|
(3 263)
|
(3 461)
|
(3 566)
|
(3 734)
|
(3 783)
|
(3 788)
|
(3 856)
|
(3 777)
|
(3 885)
|
(3 918)
|
(3 929)
|
(4 012)
|
(3 947)
|
(4 159)
|
(4 498)
|
(4 655)
|
(4 952)
|
(5 065)
|
(5 077)
|
(5 153)
|
(5 150)
|
(5 134)
|
(5 154)
|
(5 280)
|
(5 375)
|
(5 471)
|
(5 582)
|
(5 586)
|
(5 741)
|
(5 868)
|
(6 072)
|
(6 339)
|
(6 455)
|
(6 642)
|
(6 649)
|
(6 730)
|
(6 724)
|
(6 702)
|
(6 842)
|
(6 930)
|
(7 078)
|
(7 160)
|
(7 139)
|
(7 316)
|
(7 419)
|
(7 624)
|
(7 946)
|
(8 271)
|
(8 525)
|
(8 561)
|
(8 595)
|
(8 571)
|
(8 692)
|
(8 911)
|
(9 228)
|
(9 669)
|
(9 884)
|
(10 129)
|
(10 321)
|
(10 238)
|
|
| Gross Profit |
1 018
N/A
|
999
-2%
|
1 001
+0%
|
1 070
+7%
|
1 002
-6%
|
1 081
+8%
|
1 117
+3%
|
1 182
+6%
|
1 292
+9%
|
1 385
+7%
|
1 517
+9%
|
1 512
0%
|
1 597
+6%
|
1 490
-7%
|
1 426
-4%
|
1 457
+2%
|
1 523
+4%
|
1 437
-6%
|
1 389
-3%
|
1 323
-5%
|
1 375
+4%
|
1 247
-9%
|
1 244
0%
|
1 250
+1%
|
1 238
-1%
|
1 329
+7%
|
1 301
-2%
|
1 329
+2%
|
1 304
-2%
|
1 321
+1%
|
1 383
+5%
|
1 364
-1%
|
1 437
+5%
|
1 413
-2%
|
1 436
+2%
|
1 493
+4%
|
1 445
-3%
|
1 544
+7%
|
1 538
0%
|
1 640
+7%
|
1 778
+8%
|
1 763
-1%
|
1 857
+5%
|
1 791
-4%
|
1 859
+4%
|
1 845
-1%
|
1 842
0%
|
1 916
+4%
|
1 887
-2%
|
2 015
+7%
|
2 084
+3%
|
2 147
+3%
|
2 202
+3%
|
2 250
+2%
|
2 336
+4%
|
2 380
+2%
|
2 502
+5%
|
2 498
0%
|
2 433
-3%
|
2 404
-1%
|
2 282
-5%
|
2 293
+0%
|
2 304
+0%
|
2 377
+3%
|
2 533
+7%
|
2 538
+0%
|
2 623
+3%
|
2 627
+0%
|
2 630
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(906)
|
(913)
|
(917)
|
(906)
|
(888)
|
(871)
|
(880)
|
(937)
|
(973)
|
(1 034)
|
(1 086)
|
(1 085)
|
(1 188)
|
(1 105)
|
(1 046)
|
(1 029)
|
(1 109)
|
(993)
|
(1 048)
|
(1 071)
|
(1 049)
|
(1 029)
|
(1 023)
|
(1 023)
|
(1 004)
|
(991)
|
(964)
|
(962)
|
(951)
|
(956)
|
(944)
|
(916)
|
(951)
|
(959)
|
(1 011)
|
(1 027)
|
(1 010)
|
(1 052)
|
(1 046)
|
(1 086)
|
(1 158)
|
(1 192)
|
(1 241)
|
(1 258)
|
(1 269)
|
(1 224)
|
(1 198)
|
(1 183)
|
(1 148)
|
(1 187)
|
(1 226)
|
(1 241)
|
(1 256)
|
(1 249)
|
(1 255)
|
(1 275)
|
(1 324)
|
(1 344)
|
(1 358)
|
(1 366)
|
(1 372)
|
(1 128)
|
(1 121)
|
(1 443)
|
(1 490)
|
(1 339)
|
(1 361)
|
(1 548)
|
(1 489)
|
|
| Selling, General & Administrative |
(870)
|
(875)
|
(879)
|
(868)
|
(852)
|
(836)
|
(845)
|
(901)
|
(935)
|
(991)
|
(1 044)
|
(1 041)
|
(1 141)
|
(1 056)
|
(992)
|
(972)
|
(1 048)
|
(928)
|
(983)
|
(1 004)
|
(985)
|
(956)
|
(949)
|
(951)
|
(938)
|
(931)
|
(900)
|
(890)
|
(877)
|
(880)
|
(871)
|
(841)
|
(891)
|
(902)
|
(946)
|
(959)
|
(924)
|
(959)
|
(957)
|
(994)
|
(1 065)
|
(1 099)
|
(1 151)
|
(1 172)
|
(1 183)
|
(1 140)
|
(1 114)
|
(1 099)
|
(1 065)
|
(1 103)
|
(1 141)
|
(1 155)
|
(1 167)
|
(1 160)
|
(1 166)
|
(1 183)
|
(1 228)
|
(1 243)
|
(1 254)
|
(1 255)
|
(1 257)
|
(1 278)
|
(1 288)
|
(1 319)
|
(1 368)
|
(1 370)
|
(1 394)
|
(1 423)
|
(1 358)
|
|
| Research & Development |
(37)
|
(38)
|
(38)
|
(37)
|
(37)
|
(35)
|
(35)
|
(36)
|
(37)
|
(40)
|
(40)
|
(42)
|
(47)
|
(48)
|
(54)
|
(57)
|
(61)
|
(64)
|
(65)
|
(68)
|
(65)
|
(73)
|
(73)
|
(72)
|
(74)
|
(68)
|
(72)
|
(72)
|
(74)
|
(76)
|
(73)
|
(75)
|
(60)
|
(57)
|
(65)
|
(68)
|
(86)
|
(93)
|
(89)
|
(91)
|
(92)
|
(93)
|
(91)
|
(86)
|
(86)
|
(84)
|
(83)
|
(83)
|
(83)
|
(62)
|
(65)
|
(65)
|
(89)
|
(89)
|
(90)
|
(92)
|
(96)
|
(102)
|
(104)
|
(111)
|
(115)
|
(119)
|
(126)
|
(124)
|
(123)
|
(121)
|
(120)
|
(124)
|
(131)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
292
|
0
|
0
|
153
|
153
|
0
|
0
|
|
| Operating Income |
112
N/A
|
86
-23%
|
84
-3%
|
165
+96%
|
114
-31%
|
210
+85%
|
237
+13%
|
245
+3%
|
320
+30%
|
352
+10%
|
431
+23%
|
426
-1%
|
409
-4%
|
385
-6%
|
379
-2%
|
428
+13%
|
414
-3%
|
444
+7%
|
341
-23%
|
252
-26%
|
326
+29%
|
219
-33%
|
221
+1%
|
227
+3%
|
235
+3%
|
338
+44%
|
337
0%
|
367
+9%
|
353
-4%
|
364
+3%
|
439
+21%
|
448
+2%
|
486
+9%
|
454
-7%
|
425
-7%
|
466
+10%
|
436
-6%
|
493
+13%
|
493
0%
|
554
+12%
|
620
+12%
|
571
-8%
|
615
+8%
|
533
-13%
|
590
+11%
|
621
+5%
|
644
+4%
|
733
+14%
|
739
+1%
|
829
+12%
|
858
+4%
|
906
+6%
|
946
+4%
|
1 000
+6%
|
1 081
+8%
|
1 105
+2%
|
1 178
+7%
|
1 153
-2%
|
1 075
-7%
|
1 038
-3%
|
910
-12%
|
1 165
+28%
|
1 183
+1%
|
934
-21%
|
1 043
+12%
|
1 200
+15%
|
1 262
+5%
|
1 080
-14%
|
1 140
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8
|
17
|
(0)
|
(4)
|
(7)
|
(17)
|
(7)
|
5
|
9
|
0
|
7
|
(18)
|
(16)
|
(10)
|
(13)
|
(12)
|
(16)
|
(16)
|
(15)
|
(11)
|
10
|
(7)
|
(17)
|
(18)
|
(15)
|
(21)
|
(16)
|
0
|
(12)
|
(17)
|
(19)
|
(34)
|
(14)
|
(17)
|
(7)
|
2
|
(7)
|
3
|
9
|
6
|
(14)
|
5
|
(9)
|
(7)
|
3
|
(36)
|
(17)
|
4
|
34
|
56
|
57
|
18
|
8
|
(6)
|
(69)
|
(50)
|
(118)
|
(69)
|
27
|
19
|
73
|
142
|
180
|
133
|
193
|
(6)
|
(48)
|
109
|
123
|
|
| Non-Reccuring Items |
(30)
|
(17)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
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
|
(23)
|
(46)
|
269
|
0
|
0
|
355
|
153
|
0
|
0
|
113
|
0
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
5
|
8
|
28
|
28
|
59
|
72
|
59
|
59
|
22
|
6
|
(1)
|
(1)
|
17
|
49
|
49
|
76
|
54
|
70
|
70
|
44
|
48
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(12)
|
(12)
|
(12)
|
(6)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
|
| Total Other Income |
40
|
43
|
54
|
46
|
59
|
42
|
38
|
40
|
50
|
57
|
66
|
67
|
58
|
48
|
36
|
35
|
34
|
44
|
47
|
49
|
37
|
50
|
57
|
55
|
45
|
42
|
37
|
36
|
48
|
48
|
49
|
49
|
45
|
43
|
49
|
56
|
67
|
72
|
69
|
64
|
84
|
90
|
91
|
87
|
63
|
59
|
66
|
74
|
78
|
74
|
64
|
59
|
57
|
58
|
53
|
45
|
37
|
20
|
(49)
|
(46)
|
(49)
|
(38)
|
33
|
41
|
7
|
9
|
12
|
13
|
106
|
|
| Pre-Tax Income |
129
N/A
|
126
-2%
|
123
-3%
|
191
+55%
|
165
-14%
|
233
+42%
|
265
+14%
|
289
+9%
|
375
+30%
|
408
+9%
|
504
+23%
|
475
-6%
|
451
-5%
|
423
-6%
|
408
-4%
|
459
+13%
|
459
0%
|
500
+9%
|
431
-14%
|
362
-16%
|
431
+19%
|
320
-26%
|
283
-12%
|
273
-3%
|
264
-3%
|
358
+36%
|
375
+5%
|
456
+22%
|
438
-4%
|
471
+8%
|
524
+11%
|
533
+2%
|
587
+10%
|
525
-10%
|
515
-2%
|
523
+1%
|
495
-5%
|
567
+15%
|
570
+1%
|
617
+8%
|
678
+10%
|
653
-4%
|
686
+5%
|
606
-12%
|
655
+8%
|
644
-2%
|
693
+8%
|
812
+17%
|
852
+5%
|
958
+13%
|
978
+2%
|
984
+1%
|
1 011
+3%
|
1 054
+4%
|
1 065
+1%
|
1 098
+3%
|
1 096
0%
|
1 104
+1%
|
1 029
-7%
|
964
-6%
|
1 202
+25%
|
1 267
+5%
|
1 393
+10%
|
1 461
+5%
|
1 394
-5%
|
1 201
-14%
|
1 225
+2%
|
1 313
+7%
|
1 366
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(36)
|
(35)
|
(34)
|
(62)
|
(49)
|
(61)
|
(67)
|
(60)
|
(71)
|
(75)
|
(97)
|
(98)
|
(93)
|
(87)
|
(89)
|
(91)
|
(92)
|
(99)
|
(79)
|
(68)
|
(92)
|
(66)
|
(61)
|
(57)
|
(41)
|
(65)
|
(66)
|
(81)
|
(79)
|
(84)
|
(93)
|
(104)
|
(114)
|
(107)
|
(101)
|
(94)
|
(88)
|
(96)
|
(102)
|
(116)
|
(136)
|
(136)
|
(142)
|
(124)
|
(130)
|
(132)
|
(133)
|
(160)
|
(166)
|
(183)
|
(188)
|
(189)
|
(197)
|
(207)
|
(220)
|
(223)
|
(225)
|
(220)
|
(203)
|
(203)
|
(232)
|
(240)
|
(248)
|
(251)
|
(249)
|
(221)
|
(231)
|
(235)
|
(228)
|
|
| Income from Continuing Operations |
93
|
91
|
89
|
128
|
116
|
172
|
198
|
229
|
304
|
333
|
406
|
377
|
358
|
335
|
318
|
368
|
367
|
401
|
352
|
294
|
339
|
254
|
222
|
216
|
222
|
294
|
309
|
375
|
359
|
387
|
431
|
429
|
473
|
418
|
414
|
429
|
407
|
471
|
468
|
500
|
542
|
518
|
543
|
482
|
525
|
512
|
560
|
652
|
686
|
775
|
790
|
794
|
814
|
846
|
845
|
876
|
871
|
884
|
826
|
760
|
970
|
1 027
|
1 146
|
1 210
|
1 146
|
980
|
994
|
1 078
|
1 139
|
|
| Income to Minority Interest |
5
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
2
|
3
|
2
|
1
|
2
|
(0)
|
(2)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
98
N/A
|
96
-2%
|
93
-3%
|
133
+42%
|
119
-11%
|
175
+47%
|
200
+14%
|
230
+15%
|
306
+33%
|
335
+10%
|
408
+22%
|
379
-7%
|
359
-5%
|
336
-6%
|
320
-5%
|
369
+15%
|
367
0%
|
401
+9%
|
353
-12%
|
295
-16%
|
343
+16%
|
257
-25%
|
225
-12%
|
219
-3%
|
223
+2%
|
296
+33%
|
309
+4%
|
373
+21%
|
357
-4%
|
383
+7%
|
428
+12%
|
426
0%
|
470
+10%
|
417
-11%
|
412
-1%
|
429
+4%
|
406
-5%
|
470
+16%
|
466
-1%
|
499
+7%
|
542
+8%
|
517
-5%
|
543
+5%
|
481
-11%
|
524
+9%
|
512
-2%
|
559
+9%
|
651
+16%
|
685
+5%
|
774
+13%
|
789
+2%
|
794
+1%
|
814
+2%
|
847
+4%
|
845
0%
|
876
+4%
|
872
0%
|
884
+1%
|
827
-6%
|
760
-8%
|
970
+28%
|
1 027
+6%
|
1 146
+12%
|
1 210
+6%
|
1 146
-5%
|
980
-14%
|
994
+1%
|
1 079
+9%
|
1 139
+6%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.32
N/A
|
0.31
-3%
|
0.44
+42%
|
0.39
-11%
|
0.58
+49%
|
0.66
+14%
|
0.77
+17%
|
1.02
+32%
|
1.12
+10%
|
1.36
+21%
|
1.26
-7%
|
1.2
-5%
|
1.12
-7%
|
1.06
-5%
|
1.23
+16%
|
1.23
N/A
|
1.34
+9%
|
1.18
-12%
|
0.98
-17%
|
1.14
+16%
|
0.86
-25%
|
0.75
-13%
|
0.73
-3%
|
0.74
+1%
|
0.99
+34%
|
1.03
+4%
|
1.25
+21%
|
1.19
-5%
|
1.28
+8%
|
1.43
+12%
|
1.42
-1%
|
1.57
+11%
|
1.39
-11%
|
1.38
-1%
|
1.43
+4%
|
1.36
-5%
|
1.57
+15%
|
1.56
-1%
|
1.67
+7%
|
1.81
+8%
|
1.73
-4%
|
1.82
+5%
|
1.61
-12%
|
1.75
+9%
|
1.71
-2%
|
1.87
+9%
|
2.18
+17%
|
2.29
+5%
|
2.59
+13%
|
2.64
+2%
|
2.66
+1%
|
2.72
+2%
|
2.83
+4%
|
2.83
N/A
|
2.93
+4%
|
2.92
0%
|
2.97
+2%
|
2.76
-7%
|
2.54
-8%
|
3.25
+28%
|
3.43
+6%
|
3.83
+12%
|
4.05
+6%
|
3.84
-5%
|
3.28
-15%
|
3.33
+2%
|
3.61
+8%
|
3.81
+6%
|
|