Sesoda Corp
TWSE:1708
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sesoda Corp
TWSE:1708
|
TW |
|
S
|
Snail Inc
NASDAQ:SNAL
|
US |
|
F
|
Flanigan's Enterprises Inc
AMEX:BDL
|
US |
Income Statement
Earnings Waterfall
Sesoda Corp
Income Statement
Sesoda 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
13
|
12
|
11
|
9
|
7
|
6
|
10
|
17
|
24
|
32
|
35
|
36
|
37
|
38
|
37
|
38
|
37
|
35
|
34
|
32
|
33
|
37
|
43
|
46
|
47
|
45
|
41
|
40
|
41
|
44
|
48
|
53
|
59
|
66
|
76
|
87
|
97
|
107
|
120
|
132
|
150
|
173
|
191
|
202
|
199
|
184
|
162
|
133
|
105
|
80
|
61
|
54
|
52
|
52
|
59
|
82
|
114
|
151
|
185
|
208
|
224
|
230
|
232
|
227
|
214
|
200
|
210
|
218
|
0
|
|
| Revenue |
3 520
N/A
|
3 369
-4%
|
3 156
-6%
|
2 768
-12%
|
2 681
-3%
|
2 780
+4%
|
2 897
+4%
|
3 124
+8%
|
3 320
+6%
|
3 314
0%
|
3 308
0%
|
3 431
+4%
|
3 473
+1%
|
3 653
+5%
|
3 760
+3%
|
3 887
+3%
|
3 986
+3%
|
4 025
+1%
|
4 091
+2%
|
4 020
-2%
|
4 051
+1%
|
4 072
+1%
|
4 058
0%
|
4 133
+2%
|
4 188
+1%
|
4 329
+3%
|
4 503
+4%
|
4 660
+4%
|
4 594
-1%
|
4 445
-3%
|
4 266
-4%
|
4 109
-4%
|
4 115
+0%
|
4 042
-2%
|
4 022
-1%
|
3 965
-1%
|
3 877
-2%
|
4 013
+3%
|
4 111
+2%
|
4 266
+4%
|
4 069
-5%
|
3 912
-4%
|
4 044
+3%
|
4 011
-1%
|
4 343
+8%
|
4 484
+3%
|
4 280
-5%
|
4 163
-3%
|
4 035
-3%
|
3 824
-5%
|
3 959
+4%
|
4 183
+6%
|
4 795
+15%
|
5 860
+22%
|
6 676
+14%
|
7 710
+15%
|
8 025
+4%
|
7 719
-4%
|
7 164
-7%
|
6 301
-12%
|
5 879
-7%
|
5 713
-3%
|
5 925
+4%
|
6 153
+4%
|
6 366
+3%
|
6 446
+1%
|
6 275
-3%
|
6 211
-1%
|
6 157
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 376)
|
(2 408)
|
(2 435)
|
(2 334)
|
(2 168)
|
(2 186)
|
(2 178)
|
(2 289)
|
(2 379)
|
(2 360)
|
(2 334)
|
(2 392)
|
(2 431)
|
(2 597)
|
(2 748)
|
(2 950)
|
(3 115)
|
(3 179)
|
(3 226)
|
(3 142)
|
(3 129)
|
(3 050)
|
(2 943)
|
(2 915)
|
(2 887)
|
(2 942)
|
(3 041)
|
(3 148)
|
(3 118)
|
(3 094)
|
(3 016)
|
(2 930)
|
(2 874)
|
(2 812)
|
(2 802)
|
(2 774)
|
(2 767)
|
(2 877)
|
(2 943)
|
(3 062)
|
(3 027)
|
(2 931)
|
(3 078)
|
(3 111)
|
(3 324)
|
(3 495)
|
(3 396)
|
(3 312)
|
(3 198)
|
(2 983)
|
(2 993)
|
(3 053)
|
(3 229)
|
(3 707)
|
(4 142)
|
(4 680)
|
(5 177)
|
(5 644)
|
(5 684)
|
(5 396)
|
(5 020)
|
(4 423)
|
(4 171)
|
(4 126)
|
(4 256)
|
(4 321)
|
(4 281)
|
(4 291)
|
(4 195)
|
|
| Gross Profit |
1 144
N/A
|
961
-16%
|
720
-25%
|
433
-40%
|
513
+18%
|
594
+16%
|
719
+21%
|
835
+16%
|
941
+13%
|
953
+1%
|
974
+2%
|
1 040
+7%
|
1 042
+0%
|
1 056
+1%
|
1 012
-4%
|
937
-7%
|
870
-7%
|
846
-3%
|
865
+2%
|
878
+1%
|
922
+5%
|
1 023
+11%
|
1 115
+9%
|
1 218
+9%
|
1 302
+7%
|
1 387
+7%
|
1 461
+5%
|
1 512
+3%
|
1 476
-2%
|
1 352
-8%
|
1 250
-8%
|
1 179
-6%
|
1 240
+5%
|
1 230
-1%
|
1 220
-1%
|
1 191
-2%
|
1 109
-7%
|
1 135
+2%
|
1 168
+3%
|
1 203
+3%
|
1 041
-13%
|
980
-6%
|
966
-1%
|
900
-7%
|
1 019
+13%
|
989
-3%
|
884
-11%
|
851
-4%
|
837
-2%
|
841
+0%
|
966
+15%
|
1 130
+17%
|
1 566
+39%
|
2 153
+37%
|
2 534
+18%
|
3 030
+20%
|
2 848
-6%
|
2 075
-27%
|
1 480
-29%
|
905
-39%
|
860
-5%
|
1 290
+50%
|
1 753
+36%
|
2 027
+16%
|
2 110
+4%
|
2 124
+1%
|
1 994
-6%
|
1 920
-4%
|
1 962
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(413)
|
(374)
|
(308)
|
(283)
|
(300)
|
(366)
|
(431)
|
(465)
|
(489)
|
(475)
|
(425)
|
(424)
|
(405)
|
(435)
|
(436)
|
(451)
|
(462)
|
(480)
|
(471)
|
(466)
|
(455)
|
(456)
|
(479)
|
(493)
|
(507)
|
(527)
|
(538)
|
(555)
|
(543)
|
(869)
|
(876)
|
(876)
|
(584)
|
(752)
|
(757)
|
(755)
|
(553)
|
(565)
|
(557)
|
(564)
|
(523)
|
(500)
|
(513)
|
(514)
|
(570)
|
(597)
|
(584)
|
(586)
|
(583)
|
(584)
|
(611)
|
(663)
|
(752)
|
(844)
|
(929)
|
(1 069)
|
(1 100)
|
(978)
|
(886)
|
(726)
|
(684)
|
(712)
|
(776)
|
(836)
|
(940)
|
(953)
|
(903)
|
(882)
|
(841)
|
|
| Selling, General & Administrative |
(406)
|
(367)
|
(300)
|
(277)
|
(293)
|
(359)
|
(423)
|
(457)
|
(481)
|
(428)
|
(417)
|
(416)
|
(397)
|
(414)
|
(428)
|
(436)
|
(453)
|
(471)
|
(463)
|
(458)
|
(449)
|
(446)
|
(467)
|
(481)
|
(503)
|
(523)
|
(534)
|
(552)
|
(540)
|
(532)
|
(539)
|
(538)
|
(579)
|
(576)
|
(582)
|
(582)
|
(553)
|
(565)
|
(557)
|
(564)
|
(523)
|
(500)
|
(513)
|
(514)
|
(570)
|
(597)
|
(584)
|
(586)
|
(583)
|
(584)
|
(611)
|
(663)
|
(752)
|
(866)
|
(937)
|
(1 071)
|
(1 100)
|
(978)
|
(886)
|
(726)
|
(649)
|
(712)
|
(776)
|
(833)
|
(926)
|
(939)
|
(903)
|
(882)
|
(841)
|
|
| Research & Development |
(8)
|
(7)
|
(8)
|
(5)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(9)
|
(9)
|
(8)
|
(10)
|
(6)
|
(6)
|
(6)
|
(5)
|
0
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(3)
|
(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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(13)
|
0
|
(9)
|
0
|
0
|
0
|
2
|
0
|
(5)
|
(7)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
(333)
|
(333)
|
(333)
|
0
|
(171)
|
(171)
|
(171)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
8
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
(2)
|
(14)
|
(15)
|
0
|
0
|
0
|
|
| Operating Income |
731
N/A
|
587
-20%
|
412
-30%
|
151
-63%
|
213
+42%
|
228
+7%
|
288
+27%
|
370
+28%
|
452
+22%
|
478
+6%
|
549
+15%
|
616
+12%
|
637
+3%
|
621
-3%
|
576
-7%
|
486
-16%
|
408
-16%
|
366
-10%
|
394
+8%
|
412
+5%
|
467
+13%
|
567
+21%
|
636
+12%
|
725
+14%
|
794
+10%
|
860
+8%
|
924
+7%
|
957
+4%
|
933
-3%
|
482
-48%
|
374
-22%
|
303
-19%
|
656
+116%
|
479
-27%
|
463
-3%
|
436
-6%
|
557
+28%
|
571
+3%
|
611
+7%
|
640
+5%
|
518
-19%
|
480
-7%
|
453
-6%
|
386
-15%
|
449
+16%
|
393
-13%
|
300
-24%
|
265
-12%
|
254
-4%
|
258
+1%
|
355
+38%
|
467
+32%
|
814
+74%
|
1 309
+61%
|
1 606
+23%
|
1 961
+22%
|
1 749
-11%
|
1 097
-37%
|
594
-46%
|
179
-70%
|
175
-2%
|
578
+230%
|
977
+69%
|
1 191
+22%
|
1 170
-2%
|
1 171
+0%
|
1 091
-7%
|
1 037
-5%
|
1 121
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
15
|
20
|
(4)
|
34
|
41
|
68
|
84
|
56
|
17
|
7
|
(5)
|
(48)
|
(27)
|
9
|
(30)
|
34
|
123
|
169
|
225
|
196
|
104
|
24
|
(18)
|
(17)
|
(5)
|
(16)
|
1
|
36
|
30
|
9
|
(1)
|
(51)
|
221
|
218
|
289
|
299
|
11
|
1
|
(86)
|
(109)
|
(132)
|
(150)
|
(161)
|
(166)
|
(163)
|
(146)
|
(138)
|
(109)
|
(87)
|
(67)
|
(44)
|
(49)
|
(73)
|
(134)
|
(139)
|
(140)
|
(187)
|
(190)
|
(210)
|
(212)
|
(241)
|
(170)
|
(150)
|
(138)
|
(58)
|
(56)
|
(258)
|
(218)
|
(147)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(30)
|
0
|
(30)
|
(34)
|
(13)
|
0
|
(13)
|
0
|
(13)
|
0
|
2
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
20
|
22
|
0
|
0
|
0
|
0
|
13
|
11
|
28
|
35
|
21
|
24
|
9
|
14
|
15
|
0
|
0
|
(42)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(13)
|
(13)
|
(13)
|
(0)
|
0
|
0
|
2
|
3
|
2
|
2
|
(0)
|
(6)
|
(8)
|
(9)
|
(13)
|
(8)
|
(11)
|
(10)
|
(6)
|
(6)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(5)
|
(6)
|
(8)
|
(7)
|
(3)
|
75
|
141
|
138
|
134
|
55
|
|
| Total Other Income |
(2)
|
(4)
|
(0)
|
16
|
23
|
28
|
24
|
6
|
3
|
(1)
|
7
|
11
|
13
|
13
|
10
|
14
|
17
|
20
|
(13)
|
(15)
|
(11)
|
(10)
|
58
|
59
|
42
|
40
|
3
|
5
|
(13)
|
(11)
|
(3)
|
0
|
25
|
26
|
16
|
15
|
22
|
22
|
29
|
26
|
37
|
38
|
38
|
45
|
35
|
38
|
33
|
25
|
25
|
27
|
32
|
38
|
58
|
59
|
59
|
74
|
42
|
37
|
37
|
23
|
50
|
17
|
28
|
24
|
64
|
59
|
56
|
56
|
25
|
|
| Pre-Tax Income |
743
N/A
|
602
-19%
|
407
-32%
|
201
-51%
|
276
+37%
|
323
+17%
|
386
+20%
|
422
+9%
|
442
+5%
|
484
+9%
|
521
+8%
|
544
+4%
|
610
+12%
|
643
+5%
|
543
-16%
|
534
-2%
|
536
+0%
|
541
+1%
|
596
+10%
|
580
-3%
|
556
-4%
|
580
+4%
|
676
+16%
|
769
+14%
|
835
+9%
|
887
+6%
|
929
+5%
|
998
+7%
|
610
-39%
|
472
-23%
|
361
-24%
|
239
-34%
|
723
+203%
|
712
-1%
|
757
+6%
|
744
-2%
|
584
-22%
|
594
+2%
|
554
-7%
|
555
+0%
|
423
-24%
|
367
-13%
|
329
-10%
|
266
-19%
|
322
+21%
|
286
-11%
|
195
-32%
|
182
-7%
|
188
+4%
|
216
+15%
|
354
+64%
|
474
+34%
|
819
+73%
|
1 232
+50%
|
1 524
+24%
|
1 894
+24%
|
1 602
-15%
|
956
-40%
|
431
-55%
|
14
-97%
|
13
-4%
|
439
+3 213%
|
872
+99%
|
1 082
+24%
|
1 265
+17%
|
1 329
+5%
|
1 026
-23%
|
1 010
-2%
|
1 012
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(187)
|
(149)
|
(72)
|
(17)
|
(28)
|
(16)
|
3
|
(4)
|
(13)
|
(39)
|
(95)
|
(94)
|
(106)
|
(104)
|
(93)
|
(83)
|
(79)
|
(87)
|
(109)
|
(116)
|
(118)
|
(123)
|
(139)
|
(158)
|
(181)
|
(192)
|
(197)
|
(207)
|
(128)
|
(103)
|
(89)
|
(72)
|
(96)
|
(92)
|
(95)
|
(87)
|
(92)
|
(99)
|
(105)
|
(120)
|
(71)
|
(60)
|
(32)
|
(12)
|
(48)
|
(40)
|
(11)
|
(8)
|
(14)
|
(18)
|
(44)
|
(71)
|
(148)
|
(238)
|
(304)
|
(393)
|
(397)
|
(264)
|
(187)
|
(92)
|
(42)
|
(129)
|
(180)
|
(204)
|
(291)
|
(300)
|
(260)
|
(271)
|
(194)
|
|
| Income from Continuing Operations |
556
|
453
|
336
|
184
|
248
|
307
|
390
|
418
|
429
|
445
|
425
|
450
|
504
|
539
|
450
|
452
|
457
|
455
|
487
|
464
|
438
|
457
|
537
|
611
|
653
|
695
|
732
|
791
|
483
|
369
|
272
|
167
|
627
|
620
|
662
|
657
|
492
|
495
|
449
|
435
|
352
|
308
|
297
|
253
|
275
|
246
|
184
|
174
|
174
|
198
|
311
|
403
|
671
|
994
|
1 220
|
1 501
|
1 204
|
693
|
244
|
(78)
|
(28)
|
311
|
692
|
877
|
975
|
1 029
|
765
|
740
|
818
|
|
| Income to Minority Interest |
2
|
3
|
5
|
5
|
(2)
|
(7)
|
(10)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(7)
|
(7)
|
(4)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(10)
|
(18)
|
(25)
|
(30)
|
(26)
|
(26)
|
(32)
|
(55)
|
(51)
|
(43)
|
(28)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Net Income (Common) |
558
N/A
|
456
-18%
|
340
-25%
|
189
-44%
|
245
+30%
|
300
+22%
|
380
+27%
|
406
+7%
|
417
+3%
|
434
+4%
|
414
-4%
|
439
+6%
|
493
+12%
|
532
+8%
|
443
-17%
|
448
+1%
|
455
+1%
|
450
-1%
|
482
+7%
|
459
-5%
|
434
-5%
|
454
+4%
|
534
+18%
|
608
+14%
|
650
+7%
|
685
+5%
|
714
+4%
|
766
+7%
|
453
-41%
|
343
-24%
|
246
-28%
|
135
-45%
|
572
+323%
|
569
-1%
|
619
+9%
|
629
+2%
|
491
-22%
|
494
+1%
|
448
-9%
|
434
-3%
|
351
-19%
|
307
-12%
|
297
-3%
|
253
-15%
|
275
+8%
|
246
-10%
|
184
-25%
|
174
-5%
|
174
+0%
|
198
+14%
|
311
+57%
|
403
+30%
|
671
+67%
|
994
+48%
|
1 220
+23%
|
1 501
+23%
|
1 204
-20%
|
693
-42%
|
244
-65%
|
(78)
N/A
|
(28)
+64%
|
311
N/A
|
692
+123%
|
877
+27%
|
975
+11%
|
1 029
+6%
|
765
-26%
|
740
-3%
|
818
+11%
|
|
| EPS (Diluted) |
2.62
N/A
|
2.14
-18%
|
1.59
-26%
|
0.89
-44%
|
1.15
+29%
|
1.41
+23%
|
1.79
+27%
|
1.91
+7%
|
1.96
+3%
|
2.04
+4%
|
1.95
-4%
|
2.06
+6%
|
2.32
+13%
|
2.5
+8%
|
2.08
-17%
|
2.11
+1%
|
2.13
+1%
|
2.12
0%
|
2.27
+7%
|
2.16
-5%
|
2.04
-6%
|
2.13
+4%
|
2.51
+18%
|
2.86
+14%
|
3.05
+7%
|
3.22
+6%
|
3.35
+4%
|
3.42
+2%
|
1.96
-43%
|
1.69
-14%
|
1.21
-28%
|
0.66
-45%
|
2.28
+245%
|
2.67
+17%
|
2.91
+9%
|
2.97
+2%
|
1.96
-34%
|
2.32
+18%
|
2.1
-9%
|
2.04
-3%
|
1.4
-31%
|
1.34
-4%
|
1.29
-4%
|
1.12
-13%
|
1.1
-2%
|
1.07
-3%
|
0.73
-32%
|
0.69
-5%
|
0.7
+1%
|
0.79
+13%
|
1.24
+57%
|
1.61
+30%
|
2.68
+66%
|
3.97
+48%
|
4.87
+23%
|
5.98
+23%
|
4.78
-20%
|
2.78
-42%
|
0.96
-65%
|
-0.32
N/A
|
-0.11
+66%
|
1.25
N/A
|
2.77
+122%
|
3.51
+27%
|
3.88
+11%
|
4.08
+5%
|
3.06
-25%
|
2.95
-4%
|
3.25
+10%
|
|