Solytech Enterprise Corp
TWSE:1471
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Solytech Enterprise Corp
TWSE:1471
|
TW |
Income Statement
Earnings Waterfall
Solytech Enterprise Corp
Income Statement
Solytech Enterprise 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
27
|
25
|
22
|
19
|
14
|
9
|
6
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
6
|
8
|
9
|
9
|
11
|
12
|
12
|
11
|
9
|
9
|
9
|
9
|
9
|
7
|
5
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
7 101
N/A
|
6 636
-7%
|
6 869
+4%
|
7 313
+6%
|
8 541
+17%
|
8 764
+3%
|
9 186
+5%
|
8 911
-3%
|
8 218
-8%
|
8 061
-2%
|
7 229
-10%
|
6 763
-6%
|
7 027
+4%
|
7 007
0%
|
6 928
-1%
|
6 883
-1%
|
6 446
-6%
|
6 338
-2%
|
6 586
+4%
|
6 188
-6%
|
5 656
-9%
|
5 021
-11%
|
4 335
-14%
|
4 067
-6%
|
3 857
-5%
|
3 530
-8%
|
2 844
-19%
|
2 197
-23%
|
1 741
-21%
|
1 504
-14%
|
1 352
-10%
|
1 250
-8%
|
1 187
-5%
|
1 168
-2%
|
1 119
-4%
|
1 095
-2%
|
1 270
+16%
|
1 366
+8%
|
1 370
+0%
|
1 366
0%
|
1 282
-6%
|
1 229
-4%
|
1 179
-4%
|
1 069
-9%
|
930
-13%
|
744
-20%
|
840
+13%
|
1 077
+28%
|
1 085
+1%
|
1 095
+1%
|
898
-18%
|
522
-42%
|
356
-32%
|
278
-22%
|
260
-7%
|
250
-4%
|
238
-5%
|
235
-1%
|
227
-3%
|
252
+11%
|
257
+2%
|
262
+2%
|
274
+4%
|
273
0%
|
278
+2%
|
269
-3%
|
245
-9%
|
223
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 896)
|
(6 419)
|
(6 540)
|
(6 918)
|
(7 918)
|
(8 183)
|
(8 649)
|
(8 475)
|
(7 905)
|
(7 753)
|
(6 981)
|
(6 532)
|
(6 755)
|
(6 761)
|
(6 702)
|
(6 677)
|
(6 293)
|
(6 177)
|
(6 350)
|
(5 925)
|
(5 335)
|
(4 738)
|
(4 098)
|
(3 876)
|
(3 759)
|
(3 467)
|
(2 893)
|
(2 304)
|
(1 882)
|
(1 632)
|
(1 452)
|
(1 342)
|
(1 245)
|
(1 237)
|
(1 180)
|
(1 147)
|
(1 344)
|
(1 437)
|
(1 452)
|
(1 451)
|
(1 367)
|
(1 305)
|
(1 271)
|
(1 150)
|
(989)
|
(787)
|
(846)
|
(1 002)
|
(977)
|
(982)
|
(777)
|
(485)
|
(348)
|
(278)
|
(274)
|
(258)
|
(241)
|
(233)
|
(216)
|
(231)
|
(225)
|
(228)
|
(228)
|
(235)
|
(245)
|
(243)
|
(220)
|
(198)
|
|
| Gross Profit |
205
N/A
|
217
+6%
|
329
+51%
|
396
+20%
|
623
+57%
|
581
-7%
|
536
-8%
|
436
-19%
|
313
-28%
|
308
-2%
|
248
-19%
|
231
-7%
|
271
+17%
|
247
-9%
|
227
-8%
|
206
-9%
|
153
-26%
|
161
+5%
|
237
+47%
|
262
+11%
|
322
+23%
|
283
-12%
|
238
-16%
|
190
-20%
|
98
-49%
|
63
-36%
|
(49)
N/A
|
(107)
-119%
|
(141)
-32%
|
(127)
+10%
|
(100)
+21%
|
(92)
+9%
|
(58)
+36%
|
(69)
-18%
|
(61)
+11%
|
(53)
+14%
|
(73)
-39%
|
(71)
+3%
|
(82)
-15%
|
(85)
-4%
|
(84)
+1%
|
(77)
+9%
|
(92)
-20%
|
(81)
+12%
|
(59)
+28%
|
(43)
+26%
|
(6)
+86%
|
75
N/A
|
108
+45%
|
114
+5%
|
121
+7%
|
37
-69%
|
8
-79%
|
0
-99%
|
(14)
N/A
|
(8)
+42%
|
(3)
+70%
|
2
N/A
|
11
+356%
|
21
+99%
|
31
+48%
|
34
+9%
|
45
+32%
|
38
-16%
|
34
-12%
|
27
-21%
|
26
-3%
|
26
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(404)
|
(545)
|
(583)
|
(563)
|
(436)
|
(419)
|
(400)
|
(397)
|
(355)
|
(338)
|
(321)
|
(320)
|
(371)
|
(382)
|
(389)
|
(435)
|
(352)
|
(488)
|
(427)
|
(426)
|
(349)
|
(326)
|
(312)
|
(291)
|
(273)
|
(256)
|
(245)
|
(243)
|
(234)
|
(308)
|
(316)
|
(320)
|
(297)
|
(339)
|
(354)
|
(356)
|
(276)
|
(319)
|
(319)
|
(266)
|
(248)
|
(277)
|
(280)
|
(299)
|
(258)
|
(274)
|
(232)
|
(222)
|
(214)
|
(209)
|
(202)
|
(172)
|
(149)
|
(152)
|
(151)
|
(156)
|
(150)
|
(145)
|
(128)
|
(108)
|
(116)
|
(114)
|
(112)
|
(114)
|
(113)
|
(113)
|
(113)
|
(112)
|
|
| Selling, General & Administrative |
(383)
|
(386)
|
(423)
|
(402)
|
(419)
|
(403)
|
(382)
|
(378)
|
(333)
|
(315)
|
(297)
|
(296)
|
(346)
|
(358)
|
(365)
|
(365)
|
(331)
|
(349)
|
(337)
|
(337)
|
(336)
|
(316)
|
(306)
|
(288)
|
(270)
|
(255)
|
(244)
|
(241)
|
(232)
|
(238)
|
(242)
|
(238)
|
(274)
|
(261)
|
(273)
|
(275)
|
(245)
|
(242)
|
(246)
|
(244)
|
(228)
|
(226)
|
(229)
|
(249)
|
(241)
|
(239)
|
(200)
|
(189)
|
(204)
|
(194)
|
(187)
|
(156)
|
(138)
|
(134)
|
(140)
|
(145)
|
(140)
|
(135)
|
(126)
|
(108)
|
(108)
|
(106)
|
(105)
|
(108)
|
(105)
|
(106)
|
(106)
|
(105)
|
|
| Research & Development |
(20)
|
(18)
|
(20)
|
(21)
|
(16)
|
(16)
|
(17)
|
(19)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(18)
|
(13)
|
(10)
|
(7)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(7)
|
(14)
|
(23)
|
(31)
|
(34)
|
(33)
|
(31)
|
(28)
|
(25)
|
(23)
|
(20)
|
(18)
|
(18)
|
(17)
|
(17)
|
(15)
|
(13)
|
(11)
|
(10)
|
(7)
|
(8)
|
(8)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
| Other Operating Expenses |
0
|
(141)
|
(141)
|
(141)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
(118)
|
(71)
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
0
|
(48)
|
(48)
|
(48)
|
0
|
(48)
|
(48)
|
0
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(19)
|
(19)
|
(21)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
6
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(199)
N/A
|
(327)
-65%
|
(254)
+22%
|
(167)
+34%
|
188
N/A
|
162
-14%
|
137
-15%
|
39
-72%
|
(42)
N/A
|
(30)
+29%
|
(73)
-142%
|
(89)
-22%
|
(100)
-12%
|
(135)
-35%
|
(162)
-20%
|
(229)
-42%
|
(199)
+13%
|
(327)
-64%
|
(191)
+42%
|
(164)
+14%
|
(28)
+83%
|
(43)
-57%
|
(75)
-74%
|
(101)
-35%
|
(175)
-73%
|
(194)
-11%
|
(294)
-52%
|
(349)
-19%
|
(375)
-7%
|
(435)
-16%
|
(416)
+4%
|
(412)
+1%
|
(355)
+14%
|
(408)
-15%
|
(416)
-2%
|
(409)
+2%
|
(349)
+15%
|
(389)
-12%
|
(401)
-3%
|
(351)
+12%
|
(332)
+5%
|
(354)
-6%
|
(373)
-5%
|
(380)
-2%
|
(316)
+17%
|
(317)
0%
|
(238)
+25%
|
(147)
+38%
|
(105)
+28%
|
(95)
+10%
|
(81)
+15%
|
(135)
-67%
|
(141)
-5%
|
(152)
-7%
|
(166)
-9%
|
(164)
+1%
|
(153)
+7%
|
(142)
+7%
|
(118)
+17%
|
(87)
+26%
|
(85)
+2%
|
(80)
+6%
|
(67)
+16%
|
(77)
-16%
|
(79)
-2%
|
(87)
-10%
|
(88)
-1%
|
(86)
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
44
|
156
|
109
|
25
|
8
|
(15)
|
39
|
(7)
|
(53)
|
(47)
|
(79)
|
(12)
|
29
|
1
|
24
|
7
|
0
|
53
|
50
|
10
|
36
|
27
|
(3)
|
29
|
51
|
24
|
40
|
67
|
38
|
31
|
46
|
(6)
|
0
|
(15)
|
(53)
|
(58)
|
(95)
|
(92)
|
(37)
|
18
|
(20)
|
(20)
|
(73)
|
(164)
|
(112)
|
(115)
|
(83)
|
375
|
429
|
482
|
410
|
58
|
80
|
90
|
96
|
36
|
(34)
|
(63)
|
(14)
|
3
|
(7)
|
(0)
|
25
|
59
|
36
|
76
|
37
|
(4)
|
|
| Non-Reccuring Items |
(141)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(48)
|
(33)
|
0
|
0
|
2
|
(19)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
(12)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(9)
|
(81)
|
(81)
|
(81)
|
(73)
|
(3)
|
(2)
|
(8)
|
(7)
|
(5)
|
(5)
|
6
|
6
|
5
|
6
|
(2)
|
14
|
14
|
14
|
16
|
0
|
6
|
0
|
9
|
9
|
(0)
|
0
|
(9)
|
(9)
|
(3)
|
0
|
2
|
18
|
15
|
15
|
31
|
14
|
15
|
15
|
0
|
0
|
65
|
0
|
(0)
|
0
|
0
|
0
|
2
|
5
|
5
|
5
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
6
|
4
|
17
|
22
|
78
|
67
|
63
|
56
|
4
|
24
|
14
|
11
|
17
|
2
|
15
|
32
|
30
|
35
|
32
|
21
|
15
|
26
|
31
|
40
|
47
|
42
|
35
|
31
|
34
|
23
|
27
|
17
|
17
|
28
|
37
|
40
|
42
|
40
|
37
|
41
|
47
|
70
|
72
|
74
|
68
|
44
|
42
|
36
|
98
|
98
|
109
|
48
|
48
|
44
|
49
|
25
|
33
|
43
|
26
|
48
|
46
|
46
|
46
|
50
|
49
|
46
|
47
|
|
| Pre-Tax Income |
(292)
N/A
|
(166)
+43%
|
(141)
+15%
|
(124)
+12%
|
218
N/A
|
224
+3%
|
243
+8%
|
86
-65%
|
(120)
N/A
|
(154)
-28%
|
(208)
-36%
|
(159)
+24%
|
(62)
+61%
|
(120)
-93%
|
(190)
-59%
|
(215)
-13%
|
(290)
-35%
|
(250)
+14%
|
(100)
+60%
|
(116)
-16%
|
35
N/A
|
4
-88%
|
(54)
N/A
|
(27)
+50%
|
(69)
-157%
|
(109)
-57%
|
(196)
-81%
|
(248)
-26%
|
(367)
-48%
|
(370)
-1%
|
(337)
+9%
|
(381)
-13%
|
(386)
-1%
|
(406)
-5%
|
(450)
-11%
|
(438)
+3%
|
(456)
-4%
|
(440)
+4%
|
(396)
+10%
|
(327)
+18%
|
(329)
-1%
|
(311)
+5%
|
(346)
-11%
|
(457)
-32%
|
(359)
+22%
|
(348)
+3%
|
(277)
+21%
|
271
N/A
|
420
+55%
|
485
+16%
|
427
-12%
|
32
-92%
|
(19)
N/A
|
(13)
+29%
|
(36)
-170%
|
(89)
-148%
|
(157)
-77%
|
(167)
-6%
|
(85)
+49%
|
(57)
+33%
|
(43)
+25%
|
(33)
+23%
|
4
N/A
|
28
+603%
|
7
-75%
|
37
+444%
|
(5)
N/A
|
(44)
-750%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(4)
|
(9)
|
(1)
|
(26)
|
(27)
|
(29)
|
(14)
|
(8)
|
(3)
|
(1)
|
(7)
|
(34)
|
(33)
|
(38)
|
(27)
|
(4)
|
(6)
|
(7)
|
(12)
|
(4)
|
(4)
|
1
|
(1)
|
(9)
|
(8)
|
(7)
|
(5)
|
8
|
7
|
10
|
9
|
1
|
(2)
|
(5)
|
(3)
|
(15)
|
(11)
|
(9)
|
(7)
|
4
|
3
|
2
|
(0)
|
2
|
3
|
2
|
(13)
|
(24)
|
(22)
|
(22)
|
(7)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(293)
|
(171)
|
(150)
|
(125)
|
193
|
198
|
214
|
72
|
(128)
|
(157)
|
(209)
|
(167)
|
(95)
|
(153)
|
(228)
|
(242)
|
(294)
|
(256)
|
(107)
|
(129)
|
31
|
1
|
(53)
|
(28)
|
(79)
|
(116)
|
(204)
|
(253)
|
(359)
|
(363)
|
(327)
|
(372)
|
(385)
|
(408)
|
(455)
|
(441)
|
(470)
|
(451)
|
(405)
|
(334)
|
(324)
|
(309)
|
(343)
|
(457)
|
(357)
|
(345)
|
(274)
|
258
|
396
|
463
|
405
|
25
|
(19)
|
(13)
|
(36)
|
(89)
|
(157)
|
(167)
|
(86)
|
(57)
|
(43)
|
(33)
|
4
|
28
|
6
|
37
|
(5)
|
(44)
|
|
| Income to Minority Interest |
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)
|
3
|
10
|
15
|
19
|
21
|
9
|
6
|
5
|
0
|
4
|
3
|
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) |
(293)
N/A
|
(171)
+42%
|
(150)
+12%
|
(125)
+17%
|
193
N/A
|
198
+3%
|
214
+8%
|
72
-66%
|
(128)
N/A
|
(157)
-23%
|
(209)
-33%
|
(167)
+20%
|
(95)
+43%
|
(153)
-60%
|
(228)
-49%
|
(242)
-6%
|
(294)
-21%
|
(256)
+13%
|
(107)
+58%
|
(129)
-20%
|
31
N/A
|
1
-98%
|
(53)
N/A
|
(28)
+48%
|
(79)
-185%
|
(116)
-48%
|
(204)
-75%
|
(253)
-24%
|
(359)
-42%
|
(363)
-1%
|
(327)
+10%
|
(372)
-14%
|
(385)
-3%
|
(405)
-5%
|
(445)
-10%
|
(426)
+4%
|
(451)
-6%
|
(430)
+5%
|
(396)
+8%
|
(328)
+17%
|
(320)
+3%
|
(309)
+3%
|
(339)
-10%
|
(454)
-34%
|
(357)
+21%
|
(345)
+3%
|
(274)
+20%
|
258
N/A
|
396
+54%
|
463
+17%
|
405
-13%
|
25
-94%
|
(19)
N/A
|
(13)
+29%
|
(36)
-170%
|
(89)
-148%
|
(157)
-77%
|
(167)
-6%
|
(86)
+49%
|
(57)
+33%
|
(43)
+25%
|
(33)
+22%
|
4
N/A
|
28
+681%
|
7
-76%
|
37
+465%
|
(5)
N/A
|
(44)
-761%
|
|
| EPS (Diluted) |
-2.48
N/A
|
-1.44
+42%
|
-1.25
+13%
|
-1.05
+16%
|
1.66
N/A
|
1.5
-10%
|
1.65
+10%
|
0.53
-68%
|
-0.94
N/A
|
-1.07
-14%
|
-1.42
-33%
|
-1.14
+20%
|
-0.66
+42%
|
-1.06
-61%
|
-1.57
-48%
|
-1.67
-6%
|
-2.02
-21%
|
-1.76
+13%
|
-0.74
+58%
|
-0.88
-19%
|
0.21
N/A
|
0.01
-95%
|
-0.36
N/A
|
-0.19
+47%
|
-0.54
-184%
|
-0.8
-48%
|
-1.4
-75%
|
-1.73
-24%
|
-2.47
-43%
|
-2.49
-1%
|
-2.25
+10%
|
-2.56
-14%
|
-2.65
-4%
|
-2.79
-5%
|
-3.06
-10%
|
-2.94
+4%
|
-3.21
-9%
|
-2.86
+11%
|
-2.63
+8%
|
-2.18
+17%
|
-2.13
+2%
|
-2.05
+4%
|
-2.25
-10%
|
-3.02
-34%
|
-2.37
+22%
|
-2.3
+3%
|
-1.83
+20%
|
1.71
N/A
|
2.63
+54%
|
3.08
+17%
|
2.69
-13%
|
0.17
-94%
|
-0.12
N/A
|
-0.09
+25%
|
-0.24
-167%
|
-0.59
-146%
|
-1.05
-78%
|
-1.11
-6%
|
-0.57
+49%
|
-0.38
+33%
|
-0.29
+24%
|
-0.22
+24%
|
0.02
N/A
|
0.18
+800%
|
0.04
-78%
|
0.25
+525%
|
-0.03
N/A
|
-0.29
-867%
|
|