Hung Chou Fiber Ind Co Ltd
TWSE:1413
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hung Chou Fiber Ind Co Ltd
TWSE:1413
|
TW |
|
L
|
Live Ventures Inc
NASDAQ:LIVE
|
US |
|
ERF Wireless Inc
OTC:ERFB
|
US |
|
A
|
Agro Bahari Nusantara PT Tbk
IDX:UDNG
|
ID |
|
Sportradar Group AG
NASDAQ:SRAD
|
CH |
Income Statement
Earnings Waterfall
Hung Chou Fiber Ind Co Ltd
Income Statement
Hung Chou Fiber Ind Co Ltd
| 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 |
22
|
23
|
23
|
22
|
20
|
17
|
16
|
15
|
14
|
12
|
12
|
12
|
12
|
14
|
15
|
16
|
18
|
19
|
21
|
22
|
24
|
24
|
24
|
24
|
23
|
23
|
23
|
22
|
20
|
19
|
18
|
17
|
17
|
17
|
16
|
16
|
16
|
15
|
14
|
12
|
10
|
9
|
9
|
9
|
10
|
12
|
13
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
17
|
18
|
20
|
21
|
20
|
20
|
19
|
20
|
21
|
21
|
21
|
|
| Revenue |
3 590
N/A
|
3 017
-16%
|
2 787
-8%
|
2 877
+3%
|
3 256
+13%
|
3 667
+13%
|
3 891
+6%
|
4 070
+5%
|
4 255
+5%
|
4 550
+7%
|
4 613
+1%
|
4 525
-2%
|
4 315
-5%
|
4 144
-4%
|
4 009
-3%
|
3 889
-3%
|
3 992
+3%
|
4 039
+1%
|
4 279
+6%
|
4 589
+7%
|
4 669
+2%
|
4 498
-4%
|
4 151
-8%
|
3 825
-8%
|
3 512
-8%
|
3 134
-11%
|
2 985
-5%
|
2 708
-9%
|
2 535
-6%
|
2 421
-4%
|
2 208
-9%
|
2 193
-1%
|
2 193
0%
|
2 479
+13%
|
2 780
+12%
|
2 965
+7%
|
3 144
+6%
|
3 294
+5%
|
3 333
+1%
|
3 522
+6%
|
3 651
+4%
|
3 638
0%
|
3 575
-2%
|
3 325
-7%
|
2 947
-11%
|
2 518
-15%
|
2 020
-20%
|
1 624
-20%
|
1 559
-4%
|
1 718
+10%
|
2 177
+27%
|
2 623
+20%
|
2 965
+13%
|
3 236
+9%
|
3 361
+4%
|
3 335
-1%
|
3 146
-6%
|
2 725
-13%
|
2 285
-16%
|
2 095
-8%
|
1 995
-5%
|
2 151
+8%
|
2 189
+2%
|
2 292
+5%
|
2 306
+1%
|
2 283
-1%
|
2 405
+5%
|
2 221
-8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 841)
|
(3 287)
|
(3 017)
|
(3 151)
|
(3 293)
|
(3 663)
|
(3 867)
|
(3 908)
|
(3 967)
|
(4 176)
|
(4 312)
|
(4 342)
|
(4 324)
|
(4 314)
|
(4 135)
|
(4 003)
|
(4 114)
|
(4 151)
|
(4 507)
|
(4 779)
|
(4 831)
|
(4 634)
|
(4 185)
|
(3 950)
|
(3 636)
|
(3 257)
|
(3 140)
|
(2 825)
|
(2 631)
|
(2 493)
|
(2 268)
|
(2 219)
|
(2 189)
|
(2 472)
|
(2 725)
|
(2 846)
|
(2 954)
|
(3 040)
|
(3 051)
|
(3 232)
|
(3 368)
|
(3 375)
|
(3 330)
|
(3 119)
|
(2 801)
|
(2 446)
|
(2 056)
|
(1 709)
|
(1 632)
|
(1 736)
|
(2 100)
|
(2 479)
|
(2 772)
|
(3 002)
|
(3 076)
|
(3 069)
|
(2 938)
|
(2 613)
|
(2 291)
|
(2 153)
|
(2 074)
|
(2 212)
|
(2 233)
|
(2 296)
|
(2 283)
|
(2 240)
|
(2 302)
|
(2 107)
|
|
| Gross Profit |
(251)
N/A
|
(270)
-7%
|
(230)
+15%
|
(274)
-19%
|
(37)
+86%
|
4
N/A
|
24
+480%
|
162
+582%
|
288
+78%
|
374
+30%
|
300
-20%
|
183
-39%
|
(9)
N/A
|
(170)
-1 901%
|
(126)
+26%
|
(114)
+9%
|
(122)
-7%
|
(112)
+8%
|
(229)
-104%
|
(190)
+17%
|
(162)
+15%
|
(136)
+16%
|
(34)
+75%
|
(125)
-272%
|
(124)
+1%
|
(123)
+1%
|
(154)
-25%
|
(117)
+24%
|
(96)
+18%
|
(72)
+25%
|
(60)
+16%
|
(26)
+57%
|
4
N/A
|
7
+90%
|
55
+669%
|
118
+113%
|
190
+61%
|
253
+33%
|
282
+11%
|
290
+3%
|
283
-2%
|
262
-8%
|
245
-7%
|
206
-16%
|
147
-29%
|
72
-51%
|
(36)
N/A
|
(85)
-135%
|
(73)
+14%
|
(18)
+75%
|
77
N/A
|
143
+87%
|
194
+35%
|
234
+21%
|
286
+22%
|
266
-7%
|
208
-22%
|
112
-46%
|
(6)
N/A
|
(58)
-926%
|
(79)
-36%
|
(61)
+22%
|
(43)
+29%
|
(1)
+99%
|
23
N/A
|
46
+97%
|
106
+132%
|
114
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(105)
|
(98)
|
(99)
|
(99)
|
(107)
|
(113)
|
(112)
|
(110)
|
(129)
|
(131)
|
(133)
|
(137)
|
(111)
|
(108)
|
(106)
|
(104)
|
(110)
|
(112)
|
(115)
|
(119)
|
(120)
|
(118)
|
(114)
|
(109)
|
(103)
|
(93)
|
(114)
|
(102)
|
(87)
|
(81)
|
(46)
|
(51)
|
(56)
|
(62)
|
(68)
|
(69)
|
(68)
|
(73)
|
(73)
|
(79)
|
(85)
|
(86)
|
(93)
|
(89)
|
(88)
|
(84)
|
(76)
|
(74)
|
(91)
|
(99)
|
(104)
|
(105)
|
(94)
|
(102)
|
(116)
|
(133)
|
(124)
|
(103)
|
(82)
|
(61)
|
(57)
|
(56)
|
(53)
|
(51)
|
(49)
|
(50)
|
(51)
|
(48)
|
|
| Selling, General & Administrative |
(105)
|
(98)
|
(99)
|
(99)
|
(106)
|
(112)
|
(111)
|
(110)
|
(128)
|
(130)
|
(133)
|
(136)
|
(110)
|
(107)
|
(106)
|
(103)
|
(109)
|
(110)
|
(114)
|
(117)
|
(118)
|
(117)
|
(112)
|
(107)
|
(101)
|
(92)
|
(113)
|
(100)
|
(86)
|
(80)
|
(45)
|
(50)
|
(54)
|
(61)
|
(67)
|
(67)
|
(67)
|
(72)
|
(72)
|
(78)
|
(84)
|
(85)
|
(92)
|
(88)
|
(86)
|
(81)
|
(72)
|
(69)
|
(86)
|
(94)
|
(99)
|
(99)
|
(89)
|
(97)
|
(111)
|
(116)
|
(105)
|
(85)
|
(63)
|
(56)
|
(53)
|
(51)
|
(48)
|
(46)
|
(45)
|
(44)
|
(45)
|
(44)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
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
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(357)
N/A
|
(368)
-3%
|
(329)
+10%
|
(373)
-13%
|
(144)
+61%
|
(109)
+24%
|
(88)
+19%
|
52
N/A
|
160
+208%
|
243
+52%
|
167
-31%
|
47
-72%
|
(119)
N/A
|
(278)
-133%
|
(231)
+17%
|
(217)
+6%
|
(232)
-7%
|
(224)
+3%
|
(344)
-54%
|
(309)
+10%
|
(283)
+9%
|
(255)
+10%
|
(148)
+42%
|
(234)
-58%
|
(227)
+3%
|
(216)
+5%
|
(269)
-24%
|
(219)
+19%
|
(184)
+16%
|
(153)
+17%
|
(106)
+31%
|
(77)
+27%
|
(52)
+33%
|
(55)
-7%
|
(13)
+77%
|
50
N/A
|
122
+147%
|
181
+48%
|
208
+15%
|
211
+1%
|
199
-6%
|
176
-11%
|
152
-13%
|
117
-23%
|
59
-50%
|
(12)
N/A
|
(112)
-809%
|
(159)
-42%
|
(164)
-3%
|
(117)
+29%
|
(28)
+76%
|
38
N/A
|
99
+160%
|
133
+34%
|
170
+28%
|
133
-22%
|
85
-36%
|
10
-89%
|
(87)
N/A
|
(119)
-36%
|
(136)
-14%
|
(117)
+14%
|
(96)
+18%
|
(46)
+52%
|
(26)
+43%
|
2
N/A
|
62
+2 831%
|
65
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(49)
|
(55)
|
(30)
|
(37)
|
(26)
|
(24)
|
(13)
|
(7)
|
(6)
|
(4)
|
(3)
|
0
|
1
|
4
|
1
|
(2)
|
11
|
9
|
11
|
3
|
(14)
|
(19)
|
(29)
|
(25)
|
(21)
|
(13)
|
(13)
|
(6)
|
(10)
|
(17)
|
(7)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(16)
|
(13)
|
(8)
|
(3)
|
(5)
|
(7)
|
(10)
|
(13)
|
(16)
|
(18)
|
(23)
|
(24)
|
(24)
|
(24)
|
(19)
|
(13)
|
(9)
|
(9)
|
(9)
|
(14)
|
(18)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(35)
|
(15)
|
(10)
|
|
| Non-Reccuring Items |
(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
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
17
|
(5)
|
0
|
0
|
0
|
2
|
2
|
2
|
(1)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
125
|
206
|
206
|
95
|
82
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(3)
|
(3)
|
(5)
|
2
|
2
|
(1)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
19
|
19
|
19
|
20
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
6
|
7
|
8
|
10
|
8
|
10
|
12
|
13
|
15
|
14
|
16
|
16
|
16
|
16
|
15
|
20
|
14
|
15
|
17
|
21
|
24
|
25
|
25
|
23
|
24
|
23
|
23
|
24
|
23
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
17
|
22
|
12
|
8
|
10
|
|
| Pre-Tax Income |
(391)
N/A
|
(431)
-10%
|
(363)
+16%
|
(416)
-15%
|
(168)
+60%
|
(129)
+23%
|
(100)
+23%
|
44
N/A
|
151
+240%
|
234
+55%
|
162
-31%
|
46
-72%
|
(99)
N/A
|
(254)
-158%
|
(211)
+17%
|
(199)
+6%
|
(219)
-10%
|
(213)
+3%
|
(332)
-56%
|
(306)
+8%
|
(295)
+3%
|
(273)
+8%
|
(175)
+36%
|
(257)
-47%
|
(246)
+5%
|
(227)
+8%
|
(169)
+26%
|
(94)
+44%
|
19
N/A
|
45
+139%
|
(7)
N/A
|
(4)
+37%
|
(58)
-1 227%
|
(62)
-7%
|
(18)
+71%
|
46
N/A
|
117
+155%
|
175
+50%
|
208
+19%
|
214
+3%
|
206
-4%
|
193
-6%
|
167
-14%
|
129
-23%
|
69
-46%
|
(8)
N/A
|
(107)
-1 256%
|
(153)
-43%
|
(162)
-6%
|
(117)
+28%
|
(29)
+75%
|
39
N/A
|
106
+175%
|
145
+37%
|
187
+28%
|
150
-20%
|
100
-34%
|
19
-81%
|
(82)
N/A
|
(115)
-40%
|
(134)
-16%
|
(113)
+15%
|
(92)
+18%
|
(49)
+47%
|
(23)
+54%
|
(21)
+6%
|
55
N/A
|
65
+19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
63
|
51
|
13
|
3
|
(46)
|
(44)
|
(21)
|
(27)
|
(30)
|
(24)
|
(8)
|
(2)
|
5
|
13
|
10
|
9
|
(52)
|
(56)
|
(56)
|
(60)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(5)
|
1
|
(10)
|
(16)
|
(12)
|
(16)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
18
|
18
|
36
|
36
|
18
|
18
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(7)
|
(7)
|
|
| Income from Continuing Operations |
(328)
|
(381)
|
(350)
|
(412)
|
(214)
|
(172)
|
(120)
|
18
|
121
|
210
|
154
|
44
|
(94)
|
(242)
|
(201)
|
(190)
|
(271)
|
(268)
|
(387)
|
(365)
|
(298)
|
(275)
|
(179)
|
(259)
|
(247)
|
(231)
|
(168)
|
(104)
|
3
|
33
|
(23)
|
(10)
|
(63)
|
(67)
|
(22)
|
42
|
117
|
175
|
226
|
232
|
242
|
229
|
185
|
147
|
69
|
(8)
|
(107)
|
(153)
|
(162)
|
(117)
|
(29)
|
38
|
106
|
145
|
187
|
150
|
99
|
19
|
(83)
|
(116)
|
(133)
|
(112)
|
(92)
|
(48)
|
(23)
|
(22)
|
48
|
58
|
|
| Income to Minority Interest |
8
|
9
|
1
|
0
|
5
|
5
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
2
|
3
|
0
|
0
|
(1)
|
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
|
|
| Net Income (Common) |
(320)
N/A
|
(372)
-16%
|
(348)
+6%
|
(412)
-18%
|
(209)
+49%
|
(167)
+20%
|
(121)
+28%
|
15
N/A
|
119
+678%
|
209
+75%
|
152
-27%
|
41
-73%
|
(97)
N/A
|
(245)
-153%
|
(203)
+17%
|
(191)
+6%
|
(271)
-42%
|
(269)
+1%
|
(389)
-45%
|
(366)
+6%
|
(298)
+19%
|
(275)
+8%
|
(179)
+35%
|
(259)
-45%
|
(246)
+5%
|
(230)
+6%
|
(166)
+28%
|
(102)
+39%
|
4
N/A
|
33
+823%
|
(24)
N/A
|
(10)
+57%
|
(63)
-520%
|
(67)
-6%
|
(22)
+67%
|
42
N/A
|
117
+181%
|
175
+50%
|
226
+29%
|
232
+3%
|
242
+4%
|
229
-6%
|
185
-19%
|
147
-20%
|
69
-53%
|
(8)
N/A
|
(107)
-1 195%
|
(153)
-43%
|
(162)
-6%
|
(117)
+28%
|
(29)
+75%
|
38
N/A
|
106
+176%
|
145
+37%
|
187
+28%
|
150
-19%
|
99
-34%
|
19
-81%
|
(83)
N/A
|
(116)
-40%
|
(133)
-15%
|
(112)
+15%
|
(92)
+18%
|
(48)
+47%
|
(23)
+53%
|
(22)
+5%
|
48
N/A
|
58
+21%
|
|
| EPS (Diluted) |
-3.17
N/A
|
-3.69
-16%
|
-3.46
+6%
|
-4.09
-18%
|
-2.07
+49%
|
-1.66
+20%
|
-1.2
+28%
|
0.15
N/A
|
1.18
+687%
|
2.07
+75%
|
1.52
-27%
|
0.42
-72%
|
-0.96
N/A
|
-2.43
-153%
|
-2.02
+17%
|
-1.9
+6%
|
-2.69
-42%
|
-2.68
+0%
|
-3.87
-44%
|
-3.63
+6%
|
-2.95
+19%
|
-2.72
+8%
|
-1.77
+35%
|
-2.57
-45%
|
-2.44
+5%
|
-2.2
+10%
|
-1.58
+28%
|
-0.77
+51%
|
0.03
N/A
|
0.25
+733%
|
-0.18
N/A
|
-0.08
+56%
|
-0.47
-487%
|
-0.5
-6%
|
-0.17
+66%
|
0.31
N/A
|
0.88
+184%
|
1.32
+50%
|
1.71
+30%
|
1.76
+3%
|
1.83
+4%
|
1.73
-5%
|
1.4
-19%
|
1.11
-21%
|
0.52
-53%
|
-0.06
N/A
|
-0.81
-1 250%
|
-1.16
-43%
|
-1.23
-6%
|
-0.88
+28%
|
-0.22
+75%
|
0.29
N/A
|
0.8
+176%
|
1.1
+38%
|
1.41
+28%
|
1.14
-19%
|
0.75
-34%
|
0.14
-81%
|
-0.63
N/A
|
-0.88
-40%
|
-1.01
-15%
|
-0.85
+16%
|
-0.69
+19%
|
-0.36
+48%
|
-0.17
+53%
|
-0.16
+6%
|
0.37
N/A
|
0.45
+22%
|
|