K
Kinik Co
TWSE:1560
Kinik Co
TWSE:1560
Price:
247.5 TWD
-1%
Updated:
May 13, 2024
Income Statement
Earnings Waterfall
Kinik Co
Kinik Co
|
Revenue
|
6.4B
TWD
|
|
Cost of Revenue
|
-4.4B
TWD
|
|
Gross Profit
|
1.9B
TWD
|
|
Operating Expenses
|
-953m
TWD
|
|
Operating Income
|
989.2m
TWD
|
|
Other Expenses
|
-137.1m
TWD
|
|
Net Income
|
852.1m
TWD
|
Income Statement
Kinik Co
Kinik Co
Currency: TWD
| 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 |
4 062
N/A
|
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%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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)
|
|
| Gross Profit |
1 192
N/A
|
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%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(462)
|
(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)
|
|
| Selling, General & Administrative |
(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)
|
|
| Research & Development |
(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)
|
|
| Other Operating Expenses |
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
|
|
| Operating Income |
730
N/A
|
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%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
11
|
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
|
|
| Non-Reccuring Items |
(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
|
|
| Gain/Loss on Disposition of Assets |
(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
|
|
| Total Other Income |
15
|
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
|
|
| Pre-Tax Income |
643
N/A
|
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%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
|
| Income from Continuing Operations |
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
|
|
| Income to Minority Interest |
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)
|
|
| Net Income (Common) |
526
N/A
|
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%
|
|
| EPS (Diluted) |
3.7
N/A
|
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%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
