Airmate (Cayman) International Co Ltd
TWSE:1626
Airmate (Cayman) International Co Ltd
TWSE:1626
Price:
10.05
TWD
0.5%
Market Closed
Market Cap:
NT$1.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Airmate (Cayman) International Co Ltd
TWSE:1626
|
KY |
|
Nex Metals Explorations Ltd
ASX:NME
|
AU |
|
C
|
Cover Corp
TSE:5253
|
JP |
|
C
|
China Bohai Bank Co Ltd
HKEX:9668
|
CN |
|
Grupo Empresarial San Jose SA
MAD:GSJ
|
ES |
|
Regional Express Holdings Ltd
ASX:REX
|
AU |
|
A
|
Analyst IMS Investment Management Services Ltd
TASE:ANLT
|
IL |
Income Statement
Earnings Waterfall
Airmate (Cayman) International Co Ltd
Airmate (Cayman) International Co Ltd
Income Statement
Airmate (Cayman) International Co Ltd
Airmate (Cayman) International Co Ltd
Currency: TWD
| 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 |
0
|
100
|
102
|
53
|
62
|
53
|
46
|
32
|
41
|
50
|
71
|
91
|
100
|
99
|
89
|
82
|
74
|
72
|
61
|
53
|
52
|
63
|
73
|
85
|
100
|
99
|
110
|
110
|
102
|
96
|
88
|
67
|
54
|
50
|
43
|
38
|
35
|
31
|
29
|
31
|
34
|
39
|
30
|
33
|
33
|
26
|
36
|
37
|
36
|
38
|
35
|
36
|
34
|
34
|
|
| Revenue |
11 542
N/A
|
11 196
-3%
|
11 578
+3%
|
12 108
+5%
|
12 258
+1%
|
12 797
+4%
|
12 983
+1%
|
12 814
-1%
|
12 534
-2%
|
12 249
-2%
|
12 118
-1%
|
12 256
+1%
|
11 732
-4%
|
11 313
-4%
|
10 968
-3%
|
10 860
-1%
|
10 853
0%
|
10 876
+0%
|
11 032
+1%
|
10 803
-2%
|
10 422
-4%
|
10 376
0%
|
10 024
-3%
|
10 006
0%
|
10 423
+4%
|
10 466
+0%
|
10 615
+1%
|
10 428
-2%
|
10 381
0%
|
10 262
-1%
|
10 143
-1%
|
9 535
-6%
|
9 364
-2%
|
9 253
-1%
|
9 207
0%
|
9 939
+8%
|
10 069
+1%
|
10 354
+3%
|
10 157
-2%
|
9 542
-6%
|
9 591
+1%
|
9 493
-1%
|
9 221
-3%
|
9 138
-1%
|
8 832
-3%
|
8 343
-6%
|
8 402
+1%
|
8 293
-1%
|
7 990
-4%
|
8 109
+1%
|
8 131
+0%
|
8 403
+3%
|
8 159
-3%
|
7 858
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 962)
|
(8 609)
|
(9 009)
|
(9 357)
|
(9 732)
|
(10 207)
|
(10 356)
|
(10 280)
|
(10 101)
|
(9 991)
|
(9 921)
|
(9 995)
|
(9 459)
|
(9 163)
|
(8 891)
|
(8 758)
|
(8 727)
|
(8 632)
|
(8 742)
|
(8 586)
|
(8 403)
|
(8 431)
|
(8 285)
|
(8 346)
|
(8 802)
|
(8 844)
|
(8 805)
|
(8 631)
|
(8 390)
|
(8 219)
|
(8 166)
|
(7 713)
|
(7 542)
|
(7 566)
|
(7 641)
|
(8 298)
|
(8 737)
|
(9 050)
|
(9 040)
|
(8 503)
|
(8 358)
|
(8 204)
|
(7 778)
|
(7 622)
|
(7 164)
|
(6 662)
|
(6 575)
|
(6 504)
|
(6 327)
|
(6 446)
|
(6 506)
|
(6 747)
|
(6 528)
|
(6 285)
|
|
| Gross Profit |
2 581
N/A
|
2 587
+0%
|
2 569
-1%
|
2 751
+7%
|
2 527
-8%
|
2 590
+3%
|
2 627
+1%
|
2 534
-4%
|
2 433
-4%
|
2 258
-7%
|
2 197
-3%
|
2 261
+3%
|
2 273
+1%
|
2 150
-5%
|
2 076
-3%
|
2 103
+1%
|
2 126
+1%
|
2 244
+6%
|
2 290
+2%
|
2 217
-3%
|
2 019
-9%
|
1 945
-4%
|
1 739
-11%
|
1 660
-5%
|
1 621
-2%
|
1 622
+0%
|
1 810
+12%
|
1 798
-1%
|
1 992
+11%
|
2 042
+3%
|
1 977
-3%
|
1 822
-8%
|
1 821
0%
|
1 687
-7%
|
1 566
-7%
|
1 641
+5%
|
1 332
-19%
|
1 304
-2%
|
1 117
-14%
|
1 039
-7%
|
1 233
+19%
|
1 289
+5%
|
1 443
+12%
|
1 515
+5%
|
1 668
+10%
|
1 681
+1%
|
1 827
+9%
|
1 789
-2%
|
1 663
-7%
|
1 663
0%
|
1 624
-2%
|
1 656
+2%
|
1 630
-2%
|
1 574
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 971)
|
(1 968)
|
(2 114)
|
(2 175)
|
(2 162)
|
(2 193)
|
(2 188)
|
(2 259)
|
(2 392)
|
(2 423)
|
(2 413)
|
(2 352)
|
(2 275)
|
(2 195)
|
(2 139)
|
(2 150)
|
(2 028)
|
(2 007)
|
(1 948)
|
(1 902)
|
(1 850)
|
(1 861)
|
(1 785)
|
(1 754)
|
(1 846)
|
(1 815)
|
(1 741)
|
(1 679)
|
(1 628)
|
(1 579)
|
(1 687)
|
(1 647)
|
(1 583)
|
(1 511)
|
(1 345)
|
(1 378)
|
(1 422)
|
(1 503)
|
(1 483)
|
(1 545)
|
(1 542)
|
(1 532)
|
(1 686)
|
(1 593)
|
(1 770)
|
(1 798)
|
(1 839)
|
(1 802)
|
(1 779)
|
(1 765)
|
(1 838)
|
(1 897)
|
(1 854)
|
(1 801)
|
|
| Selling, General & Administrative |
(1 818)
|
(1 809)
|
(1 944)
|
(2 007)
|
(1 975)
|
(1 997)
|
(1 983)
|
(2 040)
|
(2 174)
|
(2 207)
|
(2 210)
|
(2 158)
|
(2 097)
|
(2 026)
|
(1 978)
|
(1 992)
|
(1 871)
|
(1 848)
|
(1 791)
|
(1 744)
|
(1 691)
|
(1 700)
|
(1 618)
|
(1 585)
|
(1 674)
|
(1 642)
|
(1 581)
|
(1 520)
|
(1 468)
|
(1 430)
|
(1 537)
|
(1 507)
|
(1 458)
|
(1 394)
|
(1 242)
|
(1 285)
|
(1 327)
|
(1 390)
|
(1 368)
|
(1 434)
|
(1 432)
|
(1 424)
|
(1 578)
|
(1 478)
|
(1 655)
|
(1 676)
|
(1 705)
|
(1 667)
|
(1 635)
|
(1 606)
|
(1 659)
|
(1 718)
|
(1 677)
|
(1 629)
|
|
| Research & Development |
(149)
|
(155)
|
(168)
|
(167)
|
(185)
|
(193)
|
(204)
|
(216)
|
(216)
|
(214)
|
(206)
|
(196)
|
(177)
|
(169)
|
(160)
|
(158)
|
(159)
|
(161)
|
(159)
|
(160)
|
(161)
|
(162)
|
(164)
|
(166)
|
(168)
|
(170)
|
(161)
|
(161)
|
(155)
|
(147)
|
(146)
|
(136)
|
(124)
|
(118)
|
(108)
|
(84)
|
(91)
|
(93)
|
(120)
|
(116)
|
(111)
|
(110)
|
(109)
|
(115)
|
(117)
|
(123)
|
(135)
|
(145)
|
(153)
|
(167)
|
(179)
|
(179)
|
(177)
|
(172)
|
|
| Other Operating Expenses |
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(2)
|
(1)
|
3
|
1
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
(3)
|
(3)
|
(4)
|
(3)
|
0
|
2
|
(4)
|
(2)
|
(4)
|
(3)
|
(1)
|
0
|
4
|
(9)
|
(4)
|
(20)
|
5
|
4
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
9
|
9
|
8
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
609
N/A
|
619
+2%
|
455
-26%
|
576
+27%
|
365
-37%
|
398
+9%
|
438
+10%
|
274
-37%
|
42
-85%
|
(164)
N/A
|
(216)
-32%
|
(91)
+58%
|
(2)
+98%
|
(46)
-2 175%
|
(63)
-38%
|
(47)
+25%
|
98
N/A
|
237
+141%
|
341
+44%
|
315
-8%
|
169
-46%
|
84
-50%
|
(46)
N/A
|
(94)
-105%
|
(225)
-139%
|
(193)
+14%
|
68
N/A
|
118
+72%
|
364
+208%
|
463
+27%
|
290
-37%
|
175
-40%
|
239
+36%
|
176
-27%
|
221
+26%
|
264
+19%
|
(89)
N/A
|
(199)
-122%
|
(366)
-84%
|
(507)
-39%
|
(309)
+39%
|
(243)
+22%
|
(243)
0%
|
(78)
+68%
|
(102)
-32%
|
(117)
-14%
|
(12)
+89%
|
(14)
-11%
|
(116)
-750%
|
(102)
+12%
|
(214)
-111%
|
(241)
-13%
|
(223)
+8%
|
(227)
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(4)
|
153
|
235
|
300
|
280
|
245
|
(154)
|
(170)
|
(37)
|
(160)
|
6
|
25
|
(80)
|
(90)
|
(78)
|
(45)
|
(70)
|
33
|
65
|
34
|
59
|
(21)
|
(89)
|
(4)
|
(17)
|
(38)
|
(8)
|
(54)
|
(10)
|
(17)
|
30
|
10
|
(75)
|
(52)
|
(83)
|
(91)
|
(34)
|
(41)
|
679
|
723
|
767
|
733
|
1
|
11
|
(73)
|
(23)
|
(41)
|
(105)
|
(64)
|
(48)
|
(16)
|
67
|
26
|
|
| 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
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
(5)
|
(7)
|
(3)
|
(1)
|
(2)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(20)
|
(21)
|
(21)
|
(22)
|
(4)
|
(3)
|
(9)
|
(7)
|
(4)
|
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(8)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
3
|
0
|
(11)
|
(5)
|
(1)
|
2
|
17
|
10
|
8
|
8
|
(2)
|
(2)
|
(4)
|
(3)
|
|
| Total Other Income |
19
|
15
|
(4)
|
11
|
30
|
53
|
45
|
67
|
59
|
39
|
51
|
43
|
36
|
40
|
50
|
50
|
(5)
|
(24)
|
(13)
|
(15)
|
40
|
51
|
78
|
77
|
83
|
84
|
48
|
77
|
71
|
65
|
54
|
16
|
14
|
41
|
51
|
58
|
60
|
37
|
52
|
46
|
54
|
74
|
61
|
59
|
49
|
59
|
49
|
53
|
82
|
54
|
75
|
71
|
38
|
29
|
|
| Pre-Tax Income |
617
N/A
|
624
+1%
|
596
-5%
|
819
+37%
|
695
-15%
|
728
+5%
|
723
-1%
|
183
-75%
|
(72)
N/A
|
(165)
-130%
|
(328)
-99%
|
(46)
+86%
|
56
N/A
|
(89)
N/A
|
(122)
-38%
|
(95)
+22%
|
28
N/A
|
121
+336%
|
357
+196%
|
364
+2%
|
234
-36%
|
186
-21%
|
7
-96%
|
(112)
N/A
|
(151)
-36%
|
(131)
+13%
|
72
N/A
|
181
+150%
|
377
+109%
|
515
+36%
|
323
-37%
|
217
-33%
|
261
+20%
|
149
-43%
|
224
+50%
|
237
+6%
|
(121)
N/A
|
(197)
-62%
|
(353)
-79%
|
220
N/A
|
470
+113%
|
599
+27%
|
539
-10%
|
(23)
N/A
|
(45)
-99%
|
(129)
-189%
|
40
N/A
|
9
-79%
|
(131)
N/A
|
(104)
+21%
|
(189)
-82%
|
(188)
+0%
|
(123)
+35%
|
(175)
-42%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(84)
|
(98)
|
(82)
|
(103)
|
(102)
|
(113)
|
(112)
|
(71)
|
(35)
|
(17)
|
(4)
|
(42)
|
(40)
|
(2)
|
28
|
28
|
3
|
(18)
|
(81)
|
(82)
|
(62)
|
(61)
|
(6)
|
20
|
(23)
|
(45)
|
(90)
|
(101)
|
(86)
|
(101)
|
(66)
|
(58)
|
(83)
|
(42)
|
(68)
|
(62)
|
(15)
|
(23)
|
46
|
(56)
|
(57)
|
(63)
|
(66)
|
29
|
10
|
15
|
(13)
|
(14)
|
10
|
(2)
|
29
|
28
|
49
|
68
|
|
| Income from Continuing Operations |
533
|
526
|
515
|
716
|
593
|
615
|
612
|
112
|
(107)
|
(182)
|
(332)
|
(88)
|
16
|
(91)
|
(94)
|
(68)
|
30
|
103
|
277
|
281
|
173
|
125
|
1
|
(92)
|
(175)
|
(176)
|
(18)
|
80
|
291
|
414
|
257
|
159
|
178
|
107
|
156
|
175
|
(137)
|
(219)
|
(307)
|
165
|
413
|
535
|
473
|
6
|
(35)
|
(114)
|
27
|
(5)
|
(121)
|
(105)
|
(159)
|
(160)
|
(73)
|
(107)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
5
|
2
|
2
|
3
|
3
|
5
|
9
|
3
|
4
|
1
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
537
N/A
|
530
-1%
|
515
-3%
|
716
+39%
|
593
-17%
|
615
+4%
|
612
0%
|
112
-82%
|
(107)
N/A
|
(182)
-70%
|
(332)
-83%
|
(88)
+73%
|
16
N/A
|
(91)
N/A
|
(94)
-3%
|
(67)
+29%
|
34
N/A
|
107
+218%
|
282
+165%
|
286
+1%
|
175
-39%
|
127
-27%
|
4
-97%
|
(89)
N/A
|
(169)
-90%
|
(167)
+1%
|
(15)
+91%
|
84
N/A
|
292
+248%
|
409
+40%
|
252
-38%
|
153
-39%
|
173
+13%
|
104
-40%
|
156
+50%
|
175
+12%
|
(137)
N/A
|
(219)
-60%
|
(307)
-40%
|
165
N/A
|
413
+151%
|
535
+30%
|
473
-12%
|
6
-99%
|
(35)
N/A
|
(114)
-224%
|
27
N/A
|
(5)
N/A
|
(121)
-2 260%
|
(105)
+13%
|
(159)
-52%
|
(160)
0%
|
(73)
+54%
|
(107)
-46%
|
|
| EPS (Diluted) |
4.28
N/A
|
4.71
+10%
|
4.72
+0%
|
6.3
+33%
|
4.76
-24%
|
4.95
+4%
|
5.02
+1%
|
0.9
-82%
|
-0.86
N/A
|
-1.47
-71%
|
-2.67
-82%
|
-0.71
+73%
|
0.1
N/A
|
-0.73
N/A
|
-0.74
-1%
|
-0.53
+28%
|
0.23
N/A
|
0.85
+270%
|
1.96
+131%
|
2.29
+17%
|
1.41
-38%
|
1.02
-28%
|
0.03
-97%
|
-0.74
N/A
|
-1.38
-86%
|
-1.37
+1%
|
-0.11
+92%
|
0.67
N/A
|
2.28
+240%
|
3.24
+42%
|
1.89
-42%
|
1.09
-42%
|
1.21
+11%
|
0.71
-41%
|
1.02
+44%
|
1.2
+18%
|
-0.94
N/A
|
-1.5
-60%
|
-2.01
-34%
|
0.95
N/A
|
2.39
+152%
|
3.67
+54%
|
2.79
-24%
|
0.03
-99%
|
-0.2
N/A
|
-0.74
-270%
|
0.17
N/A
|
-0.03
N/A
|
-0.79
-2 533%
|
-0.69
+13%
|
-1.05
-52%
|
-1.07
-2%
|
-0.49
+54%
|
-0.72
-47%
|
|
Switch to:
Switch to:
See Also
Discover More
