Income Statement

Revenue

-17%

+6%

10Y

Currency: TWD

	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	71	77	71	53	44	35	30	29	30	29	30	33	38	46	53	62	67	74	82	69	77	80	85	107	109	112	115	117	114	113	112	111	115	109	106	95	89	82	78	80	71	76	73	72	74	70	67	63	61	55	51	47	44	45	49	59	65	66	68	61	57	58	56	57	62	63	65	71
Revenue	14 138 N/A	13 858 -2%	13 355 -4%	12 813 -4%	12 826 +0%	12 655 -1%	12 454 -2%	12 263 -2%	12 149 -1%	12 379 +2%	12 600 +2%	12 841 +2%	13 053 +2%	13 221 +1%	13 520 +2%	13 810 +2%	14 222 +3%	14 623 +3%	14 893 +2%	15 391 +3%	15 721 +2%	16 279 +4%	16 991 +4%	17 133 +1%	17 288 +1%	17 656 +2%	17 635 0%	17 606 0%	17 732 +1%	17 222 -3%	16 897 -2%	16 626 -2%	16 289 -2%	16 224 0%	16 403 +1%	16 806 +2%	17 284 +3%	17 396 +1%	18 286 +5%	18 414 +1%	18 134 -2%	18 470 +2%	17 430 -6%	17 157 -2%	17 081 0%	17 186 +1%	17 436 +1%	17 538 +1%	17 484 0%	17 627 +1%	17 944 +2%	18 168 +1%	18 646 +3%	19 890 +7%	21 254 +7%	22 492 +6%	23 043 +2%	22 093 -4%	20 577 -7%	19 625 -5%	19 113 -3%	18 999 -1%	19 319 +2%	19 087 -1%	18 928 -1%	18 817 -1%	18 883 +0%	18 593 -2%
Gross Profit
Cost of Revenue	(10 411)	(10 144)	(9 843)	(9 398)	(9 382)	(9 306)	(9 121)	(8 942)	(8 827)	(9 008)	(9 226)	(9 453)	(9 588)	(9 740)	(9 901)	(10 066)	(10 453)	(10 811)	(11 065)	(11 546)	(11 724)	(12 133)	(12 762)	(12 891)	(12 905)	(13 254)	(13 120)	(12 948)	(13 058)	(12 490)	(12 195)	(12 006)	(11 812)	(11 812)	(11 902)	(12 178)	(12 570)	(12 623)	(13 175)	(13 418)	(13 229)	(13 526)	(12 917)	(12 619)	(12 541)	(12 609)	(12 730)	(12 767)	(12 780)	(12 819)	(13 084)	(13 202)	(13 431)	(14 322)	(15 317)	(16 126)	(16 548)	(15 848)	(14 721)	(14 235)	(13 913)	(13 787)	(13 930)	(13 549)	(13 361)	(13 147)	(13 180)	(12 960)
Gross Profit	3 727 N/A	3 714 0%	3 512 -5%	3 415 -3%	3 443 +1%	3 349 -3%	3 333 0%	3 321 0%	3 322 +0%	3 371 +1%	3 374 +0%	3 388 +0%	3 464 +2%	3 481 +0%	3 619 +4%	3 745 +3%	3 769 +1%	3 812 +1%	3 829 +0%	3 845 +0%	3 997 +4%	4 145 +4%	4 230 +2%	4 242 +0%	4 382 +3%	4 402 +0%	4 515 +3%	4 658 +3%	4 674 +0%	4 732 +1%	4 702 -1%	4 620 -2%	4 477 -3%	4 412 -1%	4 501 +2%	4 629 +3%	4 714 +2%	4 774 +1%	5 110 +7%	4 996 -2%	4 905 -2%	4 943 +1%	4 513 -9%	4 538 +1%	4 541 +0%	4 577 +1%	4 706 +3%	4 771 +1%	4 704 -1%	4 808 +2%	4 860 +1%	4 967 +2%	5 215 +5%	5 568 +7%	5 937 +7%	6 366 +7%	6 495 +2%	6 245 -4%	5 856 -6%	5 390 -8%	5 200 -4%	5 212 +0%	5 389 +3%	5 538 +3%	5 566 +1%	5 670 +2%	5 703 +1%	5 633 -1%
Operating Income
Operating Expenses	(2 933)	(3 018)	(2 945)	(3 025)	(3 113)	(3 089)	(3 127)	(3 073)	(3 058)	(3 076)	(3 021)	(2 989)	(3 065)	(3 023)	(3 111)	(3 248)	(3 337)	(3 324)	(3 328)	(3 361)	(3 271)	(3 397)	(3 429)	(3 447)	(3 647)	(3 687)	(3 789)	(3 875)	(4 001)	(4 045)	(4 026)	(3 990)	(3 833)	(3 760)	(3 759)	(3 805)	(3 824)	(3 828)	(3 999)	(3 990)	(3 965)	(4 000)	(3 784)	(3 730)	(3 655)	(3 637)	(3 669)	(3 660)	(3 726)	(3 815)	(3 868)	(3 946)	(4 070)	(4 241)	(4 384)	(4 584)	(4 461)	(4 341)	(4 145)	(3 935)	(3 870)	(3 921)	(4 084)	(4 237)	(4 275)	(4 391)	(4 355)	(4 314)
Selling, General & Administrative	(2 825)	(2 835)	(2 762)	(2 827)	(2 999)	(2 967)	(3 006)	(2 965)	(2 944)	(2 967)	(2 905)	(2 869)	(2 939)	(2 948)	(3 035)	(3 117)	(3 203)	(3 192)	(3 194)	(3 217)	(3 138)	(3 248)	(3 270)	(3 279)	(3 470)	(3 506)	(3 601)	(3 687)	(3 810)	(3 861)	(3 854)	(3 835)	(3 679)	(3 618)	(3 621)	(3 668)	(3 686)	(3 688)	(3 862)	(3 856)	(3 837)	(3 871)	(3 657)	(3 605)	(3 518)	(3 480)	(3 503)	(3 480)	(3 542)	(3 614)	(3 682)	(3 760)	(3 885)	(4 050)	(4 195)	(4 381)	(4 237)	(4 083)	(3 882)	(3 677)	(3 657)	(3 703)	(3 861)	(4 016)	(4 066)	(4 172)	(4 137)	(4 095)
Research & Development	(108)	(119)	(120)	(135)	(114)	(112)	(112)	(108)	(114)	(109)	(116)	(121)	(126)	(129)	(130)	(131)	(134)	(132)	(133)	(143)	(134)	(150)	(159)	(168)	(177)	(181)	(188)	(188)	(191)	(184)	(172)	(155)	(153)	(142)	(138)	(137)	(138)	(140)	(137)	(134)	(128)	(126)	(125)	(123)	(137)	(150)	(166)	(180)	(184)	(134)	(135)	(135)	(185)	(190)	(187)	(200)	(224)	(223)	(228)	(223)	(213)	(214)	(220)	(218)	(210)	(218)	(218)	(219)
Other Operating Expenses	0	(63)	(63)	(63)	0	(10)	(10)	0	0	0	0	0	0	54	54	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)	(3)	(3)	0	(6)	0	0	0	(67)	(51)	(51)	0	0	(3)	(3)	0	(35)	(35)	(35)	0	(3)	(3)	(3)	0	0	0	0
Operating Income	793 N/A	696 -12%	567 -19%	390 -31%	331 -15%	260 -21%	206 -21%	248 +21%	264 +6%	294 +12%	353 +20%	398 +13%	399 +0%	458 +15%	507 +11%	497 -2%	432 -13%	489 +13%	501 +3%	485 -3%	725 +50%	748 +3%	801 +7%	795 -1%	736 -7%	716 -3%	726 +1%	783 +8%	674 -14%	687 +2%	676 -2%	630 -7%	644 +2%	652 +1%	742 +14%	824 +11%	890 +8%	946 +6%	1 111 +17%	1 006 -9%	940 -7%	944 +0%	729 -23%	808 +11%	885 +10%	940 +6%	1 036 +10%	1 111 +7%	978 -12%	993 +2%	992 0%	1 021 +3%	1 145 +12%	1 327 +16%	1 553 +17%	1 782 +15%	2 035 +14%	1 904 -6%	1 711 -10%	1 455 -15%	1 330 -9%	1 291 -3%	1 305 +1%	1 301 0%	1 291 -1%	1 280 -1%	1 348 +5%	1 319 -2%
Pre-Tax Income
Interest Income Expense	(188)	(122)	(99)	(9)	99	102	149	126	83	61	(32)	(61)	(48)	(56)	(86)	(74)	(77)	(51)	(85)	(81)	(126)	(82)	(50)	(96)	(118)	(397)	(349)	(435)	(348)	(54)	(38)	57	26	(69)	(139)	(70)	(154)	(170)	(176)	(180)	(96)	(43)	23	(69)	(96)	(336)	(236)	(209)	(189)	37	(121)	(80)	(93)	23	56	174	114	6	52	(45)	(32)	35	(52)	(69)	(13)	(26)	(105)	(92)
Non-Reccuring Items	(63)	0	0	0	(10)	0	0	(10)	0	0	0	53	53	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)	0	0	0	(6)	0	(18)	(22)	(16)	0	(1)	3	0	0	0	0	(35)	0	0	0	(3)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(9)	0	(17)	2	(4)	0	(5)	(8)	(9)	0	(9)	(5)	(3)	0	0	0	135	(0)	1	2	1	25	23	23	23	(1)	(2)	(2)	42	45	47	66	118	129	128	99	(6)	(17)	(13)	(3)	5	4	(1)	(3)	(1)	(0)	(1)	0	(4)	(1)	(2)	(1)	51	50	54	51	(2)	(0)	(4)	(1)	(1)	(2)	(2)	(1)	0	1	0	(4)
Total Other Income	49	19	20	29	23	14	40	31	60	53	55	48	68	72	76	85	32	152	152	178	(2)	(45)	(60)	(83)	20	25	33	27	76	9	(6)	(5)	(65)	0	22	(18)	28	21	5	41	47	55	62	76	64	51	54	36	82	86	85	101	52	47	37	11	32	34	40	78	87	85	90	73	71	80	74	75
Pre-Tax Income	582 N/A	593 +2%	470 -21%	413 -12%	439 +6%	376 -14%	389 +4%	387 -1%	399 +3%	408 +2%	367 -10%	434 +18%	471 +9%	474 +1%	498 +5%	508 +2%	522 +3%	590 +13%	570 -3%	583 +2%	598 +3%	646 +8%	714 +11%	638 -11%	661 +4%	343 -48%	408 +19%	373 -9%	443 +19%	687 +55%	679 -1%	749 +10%	722 -4%	712 -1%	754 +6%	835 +11%	759 -9%	779 +3%	928 +19%	865 -7%	893 +3%	960 +8%	814 -15%	812 0%	846 +4%	654 -23%	835 +28%	916 +10%	851 -7%	1 115 +31%	954 -14%	1 043 +9%	1 155 +11%	1 447 +25%	1 701 +18%	2 018 +19%	2 144 +6%	1 944 -9%	1 799 -7%	1 487 -17%	1 381 -7%	1 410 +2%	1 342 -5%	1 304 -3%	1 349 +3%	1 334 -1%	1 317 -1%	1 298 -1%
Net Income
Tax Provision	(197)	(203)	(188)	(157)	(67)	(43)	(18)	(16)	(47)	(50)	(67)	(79)	(111)	(103)	(103)	(128)	(116)	(151)	(141)	(135)	(154)	(138)	(152)	(126)	(149)	(22)	(87)	(112)	(83)	(177)	(145)	(145)	(154)	(169)	(163)	(176)	(179)	(189)	(213)	(186)	(159)	(173)	(142)	(159)	(165)	(151)	(177)	(144)	(130)	(162)	(138)	(181)	(225)	(295)	(355)	(404)	(488)	(444)	(433)	(404)	(324)	(334)	(315)	(280)	(294)	(284)	(198)	(188)
Income from Continuing Operations	385	390	283	256	373	334	372	371	352	359	299	355	359	371	394	380	406	439	429	448	444	508	562	513	512	321	321	261	361	510	534	604	568	543	590	659	580	589	715	679	734	787	672	653	681	503	658	772	722	953	815	862	930	1 153	1 346	1 614	1 655	1 499	1 366	1 083	1 056	1 076	1 026	1 025	1 055	1 051	1 119	1 109
Income to Minority Interest	(3)	(4)	(3)	(3)	(4)	(3)	(3)	(1)	1	(1)	(2)	(2)	(1)	(6)	(7)	(4)	0	10	9	6	12	9	9	7	(5)	(6)	(4)	(5)	(8)	(10)	(14)	(13)	(13)	(13)	(10)	(6)	(2)	(2)	(2)	(6)	(7)	(5)	(6)	(6)	(6)	(8)	(7)	(7)	(6)	(5)	(9)	(10)	(9)	(8)	(6)	(5)	(5)	(5)	(4)	(3)	(4)	(4)	(4)	(4)	(6)	(6)	(6)	(6)
Net Income (Common)	382 N/A	386 +1%	280 -28%	253 -10%	368 +45%	331 -10%	369 +12%	369 +0%	352 -5%	358 +2%	298 -17%	353 +19%	358 +1%	365 +2%	388 +6%	376 -3%	407 +8%	449 +10%	438 -2%	454 +4%	456 +0%	517 +13%	571 +10%	519 -9%	507 -2%	315 -38%	317 +0%	256 -19%	353 +38%	501 +42%	520 +4%	592 +14%	554 -6%	531 -4%	581 +9%	653 +12%	578 -11%	587 +2%	713 +21%	673 -6%	727 +8%	782 +8%	666 -15%	647 -3%	675 +4%	495 -27%	651 +31%	764 +17%	716 -6%	948 +32%	806 -15%	851 +6%	921 +8%	1 144 +24%	1 340 +17%	1 609 +20%	1 650 +3%	1 495 -9%	1 363 -9%	1 081 -21%	1 053 -3%	1 071 +2%	1 023 -5%	1 021 0%	1 049 +3%	1 046 0%	1 114 +7%	1 104 -1%
EPS (Diluted)	1.09 N/A	1.11 +2%	0.81 -27%	0.74 -9%	1.07 +45%	0.96 -10%	1.07 +11%	1.07 N/A	1.01 -6%	1.03 +2%	0.85 -17%	1 +18%	1.02 +2%	1.09 +7%	1.16 +6%	1.12 -3%	1.21 +8%	1.35 +12%	1.32 -2%	1.23 -7%	1.27 +3%	1.46 +15%	1.37 -6%	1.26 -8%	1.23 -2%	0.92 -25%	0.77 -16%	0.62 -19%	0.84 +35%	1.2 +43%	1.25 +4%	1.41 +13%	1.32 -6%	1.31 -1%	1.45 +11%	1.58 +9%	1.37 -13%	1.39 +1%	1.69 +22%	1.6 -5%	1.73 +8%	1.86 +8%	1.58 -15%	1.54 -3%	1.6 +4%	1.18 -26%	1.55 +31%	1.82 +17%	1.7 -7%	2.25 +32%	1.92 -15%	2.02 +5%	2.19 +8%	2.72 +24%	3.18 +17%	3.82 +20%	3.92 +3%	3.55 -9%	3.24 -9%	2.57 -21%	2.5 -3%	2.55 +2%	2.43 -5%	2.42 0%	2.49 +3%	2.47 -1%	2.64 +7%	2.62 -1%

Income Statement Balance Sheet Cash Flow Statement

Sinon Corp
TWSE:1712

Income Statement

Earnings Waterfall
Sinon Corp

Income Statement
Sinon Corp

See Also

Company

Help

Tools

Stocks

Sinon Corp TWSE:1712

Income Statement

Earnings Waterfall Sinon Corp

Income Statement Sinon Corp

See Also

Company

Help

Tools

Stocks

Sinon Corp
TWSE:1712

Earnings Waterfall
Sinon Corp

Income Statement
Sinon Corp