Watchlist Manager

Watchlist

Price: 544 TWD 4.41% Market Closed

Market Cap: NT$79.9B

K	Kinik Co TWSE:1560	TW
	Kiri Industries Ltd NSE:KIRIINDUS	IN
	Microtek International Inc TWSE:2305	TW

Income Statement

Currency: TWD

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	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	14	14	14	16	19	22	25	25	24	24	25	27	30	31	30	28	24	20	15	10	7	6	5	4	4	4	4	3	3	0	1	1	1	1	0	0	0	0	1	1	1	1	0	0	0	1	1	1	1	0	1	1	1	2	4	5	5	6	0	7	8	9	14	17	25	33	38	41	41	41	41	39	40	40	42	43	43	44	44	44	43	43	45	48
Revenue	1 982 N/A	1 950 -2%	1 910 -2%	1 888 -1%	2 183 +16%	2 579 +18%	3 005 +17%	3 394 +13%	3 448 +2%	3 447 0%	3 474 +1%	3 565 +3%	3 677 +3%	3 771 +3%	3 769 0%	3 623 -4%	3 268 -10%	2 807 -14%	2 528 -10%	2 406 -5%	2 560 +6%	2 907 +14%	3 064 +5%	3 197 +4%	3 297 +3%	3 465 +5%	3 692 +7%	3 800 +3%	3 841 +1%	3 821 -1%	3 775 -1%	3 803 +1%	3 858 +1%	3 918 +2%	3 957 +1%	4 032 +2%	4 062 +1%	4 108 +1%	4 259 +4%	4 315 +1%	4 355 +1%	4 344 0%	4 233 -3%	4 146 -2%	4 046 -2%	3 964 -2%	3 915 -1%	3 931 +0%	4 129 +5%	4 295 +4%	4 398 +2%	4 502 +2%	4 525 +1%	4 653 +3%	4 738 +2%	4 968 +5%	5 133 +3%	5 147 +0%	5 142 0%	4 978 -3%	4 868 -2%	4 855 0%	4 976 +3%	5 052 +2%	5 157 +2%	5 392 +5%	5 572 +3%	5 818 +4%	6 028 +4%	6 208 +3%	6 578 +6%	6 855 +4%	6 908 +1%	6 825 -1%	6 542 -4%	6 376 -3%	6 381 +0%	6 414 +1%	6 570 +2%	6 780 +3%	7 019 +4%	7 196 +3%	7 580 +5%	7 812 +3%	8 149 +4%
Gross Profit
Cost of Revenue	(1 284)	(1 252)	(1 244)	(1 236)	(1 419)	(1 644)	(1 864)	(2 077)	(2 149)	(2 201)	(2 296)	(2 389)	(2 502)	(2 623)	(2 703)	(2 722)	(2 620)	(2 445)	(2 308)	(2 262)	(2 295)	(2 430)	(2 480)	(2 517)	(2 595)	(2 669)	(2 783)	(2 848)	(2 842)	(2 824)	(2 766)	(2 758)	(2 773)	(2 805)	(2 830)	(2 862)	(2 871)	(2 860)	(2 919)	(2 916)	(2 918)	(2 902)	(2 846)	(2 844)	(2 797)	(2 778)	(2 784)	(2 801)	(2 926)	(2 976)	(2 978)	(2 994)	(2 997)	(3 112)	(3 210)	(3 434)	(3 620)	(3 687)	(3 726)	(3 585)	(3 442)	(3 396)	(3 439)	(3 506)	(3 610)	(3 797)	(3 930)	(4 076)	(4 165)	(4 173)	(4 251)	(4 349)	(4 379)	(4 442)	(4 439)	(4 406)	(4 439)	(4 393)	(4 468)	(4 648)	(4 831)	(4 976)	(5 227)	(5 341)	(5 502)
Gross Profit	699 N/A	698 0%	666 -5%	652 -2%	764 +17%	934 +22%	1 141 +22%	1 317 +15%	1 300 -1%	1 247 -4%	1 178 -6%	1 176 0%	1 175 0%	1 148 -2%	1 067 -7%	902 -15%	648 -28%	361 -44%	220 -39%	143 -35%	265 +85%	477 +80%	584 +23%	680 +16%	702 +3%	796 +13%	910 +14%	952 +5%	999 +5%	997 0%	1 009 +1%	1 045 +4%	1 085 +4%	1 113 +3%	1 127 +1%	1 170 +4%	1 192 +2%	1 248 +5%	1 341 +7%	1 399 +4%	1 436 +3%	1 442 +0%	1 387 -4%	1 302 -6%	1 249 -4%	1 186 -5%	1 131 -5%	1 130 0%	1 202 +6%	1 319 +10%	1 420 +8%	1 508 +6%	1 528 +1%	1 541 +1%	1 528 -1%	1 533 +0%	1 513 -1%	1 460 -4%	1 416 -3%	1 394 -2%	1 426 +2%	1 459 +2%	1 537 +5%	1 545 +1%	1 547 +0%	1 594 +3%	1 641 +3%	1 742 +6%	1 863 +7%	2 035 +9%	2 327 +14%	2 506 +8%	2 528 +1%	2 383 -6%	2 103 -12%	1 970 -6%	1 942 -1%	2 021 +4%	2 101 +4%	2 132 +1%	2 188 +3%	2 219 +1%	2 353 +6%	2 471 +5%	2 647 +7%
Operating Income
Operating Expenses	(308)	(340)	(355)	(372)	(411)	(440)	(474)	(531)	(568)	(603)	(632)	(637)	(636)	(575)	(512)	(463)	(431)	(415)	(412)	(389)	(356)	(374)	(385)	(410)	(429)	(445)	(448)	(443)	(454)	(459)	(467)	(470)	(460)	(449)	(449)	(448)	(463)	(474)	(465)	(560)	(668)	(582)	(608)	(548)	(563)	(571)	(571)	(566)	(572)	(595)	(618)	(630)	(643)	(660)	(680)	(721)	(743)	(745)	(767)	(766)	(753)	(775)	(791)	(808)	(840)	(866)	(878)	(901)	(929)	(985)	(1 024)	(1 082)	(1 098)	(1 067)	(1 039)	(997)	(953)	(981)	(992)	(998)	(1 033)	(1 045)	(1 120)	(1 210)	(1 344)
Selling, General & Administrative	(185)	(193)	(179)	(173)	(179)	(180)	(189)	(207)	(211)	(223)	(223)	(227)	(231)	(230)	(237)	(244)	(278)	(268)	(268)	(259)	(223)	(235)	(252)	(275)	(298)	(323)	(330)	(336)	(353)	(363)	(373)	(375)	(368)	(358)	(355)	(360)	(372)	(384)	(380)	(477)	(503)	(505)	(532)	(466)	(479)	(493)	(496)	(501)	(510)	(527)	(544)	(545)	(547)	(555)	(572)	(610)	(634)	(642)	(664)	(659)	(637)	(653)	(661)	(676)	(714)	(742)	(751)	(769)	(792)	(815)	(851)	(900)	(934)	(912)	(885)	(844)	(796)	(813)	(825)	(833)	(869)	(879)	(945)	(1 029)	(1 153)
Research & Development	(123)	(147)	(175)	(199)	(232)	(260)	(285)	(324)	(357)	(380)	(409)	(411)	(405)	(344)	(276)	(219)	(153)	(147)	(144)	(130)	(133)	(140)	(134)	(135)	(131)	(123)	(118)	(107)	(102)	(96)	(94)	(95)	(92)	(91)	(93)	(88)	(91)	(90)	(86)	(83)	(77)	(78)	(76)	(82)	(84)	(78)	(74)	(65)	(62)	(68)	(75)	(85)	(96)	(105)	(108)	(111)	(108)	(104)	(104)	(108)	(116)	(122)	(130)	(131)	(126)	0	(70)	(75)	(137)	(146)	(148)	(157)	(164)	(155)	(154)	(154)	(157)	(167)	(167)	(165)	(164)	(165)	(174)	(181)	(191)
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	(87)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(124)	(57)	(57)	0	(25)	(25)	(25)	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	391 N/A	358 -8%	312 -13%	280 -10%	353 +26%	494 +40%	666 +35%	786 +18%	732 -7%	644 -12%	545 -15%	538 -1%	539 +0%	573 +6%	554 -3%	439 -21%	217 -51%	(53) N/A	(192) -260%	(246) -28%	(90) +63%	103 N/A	199 +94%	270 +36%	272 +1%	350 +29%	462 +32%	508 +10%	545 +7%	538 -1%	542 +1%	575 +6%	625 +9%	664 +6%	678 +2%	722 +6%	729 +1%	775 +6%	876 +13%	839 -4%	769 -8%	860 +12%	780 -9%	753 -3%	687 -9%	615 -10%	561 -9%	564 +1%	631 +12%	724 +15%	801 +11%	878 +10%	885 +1%	881 0%	847 -4%	813 -4%	771 -5%	715 -7%	649 -9%	627 -3%	673 +7%	685 +2%	747 +9%	738 -1%	707 -4%	729 +3%	764 +5%	842 +10%	934 +11%	1 050 +12%	1 303 +24%	1 424 +9%	1 431 +1%	1 316 -8%	1 064 -19%	973 -9%	989 +2%	1 040 +5%	1 109 +7%	1 134 +2%	1 155 +2%	1 175 +2%	1 233 +5%	1 261 +2%	1 303 +3%
Pre-Tax Income
Interest Income Expense	(31)	(7)	3	12	19	(5)	(6)	(12)	(15)	(13)	(14)	(20)	(21)	(37)	(41)	(30)	(22)	(1)	1	(11)	(14)	(18)	(7)	(6)	(15)	(10)	(16)	2	9	2	9	(10)	(7)	4	3	4	10	5	(3)	24	37	29	29	34	16	16	25	(15)	(3)	(28)	(27)	(16)	(34)	(11)	1	5	13	18	(2)	(17)	(47)	(32)	(45)	(47)	(51)	(85)	(98)	(96)	(40)	6	66	147	67	29	55	56	30	98	79	3	108	72	(85)	(6)	51
Non-Reccuring Items	0	0	0	(0)	0	0	0	(2)	(3)	(3)	(5)	(4)	(15)	(15)	(13)	(12)	(1)	(1)	(1)	(1)	0	(4)	(4)	(6)	(6)	(3)	(8)	(25)	(25)	(25)	(39)	(24)	(33)	(37)	(29)	(41)	(33)	(38)	(68)	(66)	0	(80)	(45)	(31)	(7)	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(25)	0	0	0	0	0	0	0	0	0	0	0	0	0	92	92	241
Gain/Loss on Disposition of Assets	3	0	0	1	1	1	(0)	(5)	(6)	(6)	(3)	2	2	2	(0)	1	1	1	1	1	0	(0)	0	0	9	8	7	3	(23)	(25)	(36)	(47)	(47)	(50)	(63)	(81)	(80)	(73)	(46)	(12)	5	3	2	1	1	1	1	4	5	5	8	4	2	2	(0)	0	6	21	21	21	15	0	0	0	(1)	0	0	1	2	1	1	2	2	3	3	3	3	2	1	1	2	2	5	6	6
Total Other Income	18	27	27	28	39	29	26	29	19	22	21	12	9	9	8	8	12	8	12	16	26	34	33	33	43	44	40	33	13	10	9	9	6	3	13	17	16	16	10	8	12	10	8	9	9	13	14	15	12	8	11	19	18	19	19	14	83	102	105	104	45	32	31	34	29	32	24	(1)	14	12	14	40	57	54	57	69	38	39	39	44	24	34	40	23	57
Pre-Tax Income	380 N/A	377 -1%	341 -10%	321 -6%	412 +28%	519 +26%	686 +32%	796 +16%	727 -9%	644 -11%	544 -15%	528 -3%	514 -3%	532 +3%	507 -5%	406 -20%	207 -49%	(46) N/A	(180) -290%	(241) -34%	(79) +67%	114 N/A	222 +94%	291 +31%	303 +4%	391 +29%	486 +24%	521 +7%	519 0%	501 -3%	486 -3%	504 +4%	543 +8%	583 +7%	602 +3%	621 +3%	643 +4%	685 +7%	769 +12%	794 +3%	822 +4%	821 0%	772 -6%	765 -1%	706 -8%	640 -9%	601 -6%	568 -5%	644 +13%	710 +10%	793 +12%	885 +12%	872 -1%	892 +2%	866 -3%	832 -4%	873 +5%	855 -2%	772 -10%	734 -5%	686 -7%	685 0%	733 +7%	725 -1%	684 -6%	676 -1%	690 +2%	745 +8%	886 +19%	1 069 +21%	1 385 +30%	1 612 +16%	1 557 -3%	1 401 -10%	1 180 -16%	1 101 -7%	1 060 -4%	1 179 +11%	1 228 +4%	1 183 -4%	1 289 +9%	1 283 0%	1 285 +0%	1 375 +7%	1 659 +21%
Net Income
Tax Provision	(18)	(25)	(15)	(1)	(19)	(36)	(47)	(71)	(121)	(106)	(98)	(96)	(59)	(73)	(73)	(56)	(26)	36	42	55	23	(26)	(36)	(50)	(56)	(70)	(83)	(93)	(80)	(77)	(83)	(87)	(99)	(106)	(103)	(104)	(117)	(124)	(146)	(160)	(169)	(169)	(153)	(140)	(123)	(111)	(103)	(97)	(110)	(121)	(137)	(145)	(139)	(148)	(158)	(169)	(174)	(173)	(151)	(145)	(147)	(145)	(150)	(147)	(144)	(121)	(126)	(139)	(164)	(189)	(251)	(296)	(283)	(269)	(222)	(204)	(198)	(226)	(242)	(209)	(227)	(202)	(183)	(228)	(262)
Income from Continuing Operations	362	353	326	320	393	483	639	725	606	538	447	432	456	459	435	349	181	(10)	(138)	(186)	(56)	88	186	240	247	321	403	428	438	423	403	417	444	477	499	517	526	561	623	634	653	652	619	625	583	529	497	471	535	589	655	740	733	744	708	663	700	683	621	589	539	540	583	578	539	555	564	606	722	881	1 134	1 316	1 274	1 132	958	897	862	952	986	974	1 062	1 081	1 102	1 149	1 397
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(5)	(6)	(11)	(8)	(8)	(3)	(13)	(20)	(22)	(27)	(24)	(29)	(38)	(45)	(40)	(42)	(35)	(27)	(20)	(13)	(9)	(10)	(22)	(24)	(19)	(27)	(17)	(26)	(28)	(37)
Net Income (Common)	362 N/A	350 -3%	340 -3%	334 -2%	406 +22%	499 +23%	639 +28%	725 +13%	606 -16%	538 -11%	447 -17%	432 -3%	456 +5%	459 +1%	435 -5%	349 -20%	181 -48%	(10) N/A	(138) -1 263%	(186) -35%	(56) +70%	88 N/A	186 +111%	240 +29%	247 +3%	321 +30%	403 +26%	428 +6%	438 +2%	423 -3%	403 -5%	417 +3%	444 +7%	477 +7%	499 +5%	517 +3%	526 +2%	561 +7%	623 +11%	634 +2%	653 +3%	652 0%	619 -5%	625 +1%	583 -7%	529 -9%	497 -6%	471 -5%	535 +14%	589 +10%	655 +11%	740 +13%	733 -1%	744 +2%	707 -5%	658 -7%	694 +5%	672 -3%	613 -9%	582 -5%	537 -8%	526 -2%	563 +7%	556 -1%	512 -8%	531 +4%	535 +1%	568 +6%	677 +19%	841 +24%	1 092 +30%	1 281 +17%	1 247 -3%	1 113 -11%	945 -15%	888 -6%	852 -4%	930 +9%	962 +3%	955 -1%	1 035 +8%	1 063 +3%	1 076 +1%	1 120 +4%	1 360 +21%
EPS (Diluted)	3.35 N/A	3.24 -3%	3.14 -3%	2.91 -7%	3.44 +18%	3.65 +6%	4.51 +24%	5.2 +15%	4.32 -17%	3.82 -12%	3.14 -18%	3.06 -3%	3.25 +6%	3.25 N/A	3.05 -6%	2.42 -21%	1.27 -48%	-0.09 N/A	-0.97 -978%	-1.33 -37%	-0.4 +70%	0.62 N/A	1.31 +111%	1.69 +29%	1.74 +3%	2.25 +29%	2.83 +26%	2.97 +5%	3.06 +3%	2.96 -3%	2.81 -5%	2.93 +4%	3.1 +6%	3.33 +7%	3.5 +5%	3.63 +4%	3.69 +2%	3.96 +7%	4.39 +11%	4.46 +2%	4.58 +3%	4.57 0%	4.27 -7%	4.38 +3%	4.07 -7%	3.71 -9%	3.5 -6%	3.32 -5%	3.76 +13%	4.14 +10%	4.62 +12%	5.2 +13%	5.15 -1%	5.24 +2%	4.98 -5%	4.63 -7%	4.86 +5%	4.71 -3%	4.32 -8%	4.09 -5%	3.77 -8%	3.7 -2%	3.96 +7%	3.91 -1%	3.6 -8%	3.74 +4%	3.76 +1%	3.98 +6%	4.72 +19%	5.8 +23%	7.52 +30%	8.77 +17%	8.53 -3%	7.63 -11%	6.49 -15%	6.07 -6%	5.84 -4%	6.33 +8%	6.39 +1%	6.32 -1%	6.83 +8%	7.03 +3%	7.12 +1%	7.38 +4%	8.97 +22%

Income Statement Balance Sheet Cash Flow Statement

Kinik Co
TWSE:1560

Income Statement

Earnings Waterfall
Kinik Co

Income Statement
Kinik Co

See Also

Company

Help

Tools

Stocks

Kinik Co TWSE:1560

Income Statement

Earnings Waterfall Kinik Co

Income Statement Kinik Co

See Also

Company

Help

Tools

Stocks

Kinik Co
TWSE:1560

Earnings Waterfall
Kinik Co

Income Statement
Kinik Co