Yuan Jen Enterprises Co Ltd
TWSE:1725
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Y
|
Yuan Jen Enterprises Co Ltd
TWSE:1725
|
TW |
|
G
|
Global Vectra Helicorp Ltd
NSE:GLOBALVECT
|
IN |
|
HK Asia Holdings Ltd
HKEX:1723
|
HK |
|
Realord Group Holdings Ltd
HKEX:1196
|
HK |
|
Kuramoto Co Ltd
TSE:5216
|
JP |
|
Hill & Smith Holdings PLC
LSE:HILS
|
UK |
Income Statement
Earnings Waterfall
Yuan Jen Enterprises Co Ltd
Income Statement
Yuan Jen Enterprises Co Ltd
| 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 |
49
|
44
|
39
|
33
|
27
|
24
|
22
|
21
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
23
|
23
|
21
|
18
|
17
|
17
|
17
|
17
|
18
|
17
|
16
|
15
|
13
|
13
|
13
|
13
|
13
|
14
|
15
|
15
|
15
|
16
|
16
|
15
|
15
|
14
|
13
|
12
|
11
|
11
|
11
|
11
|
12
|
11
|
11
|
11
|
11
|
13
|
14
|
16
|
18
|
21
|
27
|
31
|
35
|
37
|
37
|
36
|
36
|
36
|
37
|
36
|
35
|
0
|
|
| Revenue |
11 924
N/A
|
10 428
-13%
|
9 091
-13%
|
8 506
-6%
|
9 148
+8%
|
10 368
+13%
|
11 337
+9%
|
12 377
+9%
|
12 870
+4%
|
12 954
+1%
|
12 687
-2%
|
11 912
-6%
|
11 284
-5%
|
11 095
-2%
|
10 560
-5%
|
10 651
+1%
|
10 764
+1%
|
10 121
-6%
|
10 210
+1%
|
9 924
-3%
|
10 022
+1%
|
10 150
+1%
|
10 223
+1%
|
10 546
+3%
|
10 473
-1%
|
10 392
-1%
|
10 040
-3%
|
9 478
-6%
|
9 078
-4%
|
8 824
-3%
|
8 652
-2%
|
8 577
-1%
|
8 920
+4%
|
9 312
+4%
|
9 712
+4%
|
10 253
+6%
|
10 167
-1%
|
10 237
+1%
|
10 311
+1%
|
9 908
-4%
|
9 713
-2%
|
9 447
-3%
|
9 047
-4%
|
8 780
-3%
|
8 588
-2%
|
7 985
-7%
|
7 460
-7%
|
7 017
-6%
|
7 073
+1%
|
7 812
+10%
|
9 003
+15%
|
10 079
+12%
|
10 670
+6%
|
10 881
+2%
|
10 690
-2%
|
9 880
-8%
|
9 211
-7%
|
8 522
-7%
|
7 659
-10%
|
7 676
+0%
|
7 498
-2%
|
7 515
+0%
|
7 721
+3%
|
7 961
+3%
|
8 389
+5%
|
8 605
+3%
|
8 723
+1%
|
8 519
-2%
|
7 997
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 471)
|
(10 022)
|
(8 715)
|
(8 178)
|
(8 789)
|
(9 971)
|
(10 923)
|
(11 960)
|
(12 431)
|
(12 517)
|
(12 265)
|
(11 503)
|
(10 930)
|
(10 760)
|
(10 268)
|
(10 359)
|
(10 444)
|
(9 808)
|
(9 873)
|
(9 573)
|
(9 670)
|
(9 795)
|
(9 855)
|
(10 144)
|
(10 059)
|
(9 956)
|
(9 608)
|
(9 070)
|
(8 670)
|
(8 422)
|
(8 221)
|
(8 141)
|
(8 472)
|
(8 841)
|
(9 252)
|
(9 779)
|
(9 692)
|
(9 771)
|
(9 839)
|
(9 459)
|
(9 293)
|
(9 036)
|
(8 652)
|
(8 383)
|
(8 189)
|
(7 611)
|
(7 104)
|
(6 661)
|
(6 686)
|
(7 380)
|
(8 523)
|
(9 604)
|
(10 196)
|
(10 413)
|
(10 244)
|
(9 432)
|
(8 784)
|
(8 118)
|
(7 273)
|
(7 284)
|
(7 119)
|
(7 139)
|
(7 340)
|
(7 566)
|
(7 979)
|
(8 189)
|
(8 324)
|
(8 125)
|
(7 629)
|
|
| Gross Profit |
453
N/A
|
406
-10%
|
376
-7%
|
329
-12%
|
359
+9%
|
397
+11%
|
415
+4%
|
417
+0%
|
439
+5%
|
437
-1%
|
421
-4%
|
409
-3%
|
354
-14%
|
335
-5%
|
292
-13%
|
292
+0%
|
320
+10%
|
313
-2%
|
337
+8%
|
351
+4%
|
352
+0%
|
356
+1%
|
368
+3%
|
402
+9%
|
414
+3%
|
436
+5%
|
432
-1%
|
408
-6%
|
408
+0%
|
402
-2%
|
431
+7%
|
436
+1%
|
449
+3%
|
471
+5%
|
460
-2%
|
474
+3%
|
475
+0%
|
466
-2%
|
472
+1%
|
448
-5%
|
420
-6%
|
410
-2%
|
395
-4%
|
397
+0%
|
399
+1%
|
373
-6%
|
356
-5%
|
356
+0%
|
387
+9%
|
433
+12%
|
480
+11%
|
475
-1%
|
474
0%
|
468
-1%
|
446
-5%
|
449
+1%
|
427
-5%
|
404
-5%
|
386
-4%
|
392
+2%
|
379
-3%
|
375
-1%
|
381
+1%
|
395
+4%
|
410
+4%
|
417
+2%
|
400
-4%
|
394
-1%
|
367
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(235)
|
(217)
|
(202)
|
(199)
|
(212)
|
(231)
|
(233)
|
(239)
|
(241)
|
(240)
|
(234)
|
(216)
|
(222)
|
(218)
|
(214)
|
(214)
|
(223)
|
(220)
|
(221)
|
(225)
|
(208)
|
(235)
|
(211)
|
(223)
|
(240)
|
(247)
|
(248)
|
(245)
|
(239)
|
(239)
|
(240)
|
(232)
|
(234)
|
(233)
|
(238)
|
(247)
|
(248)
|
(256)
|
(245)
|
(225)
|
(217)
|
(217)
|
(229)
|
(238)
|
(241)
|
(234)
|
(225)
|
(228)
|
(235)
|
(245)
|
(249)
|
(237)
|
(229)
|
(235)
|
(232)
|
(234)
|
(241)
|
(232)
|
(230)
|
(234)
|
(220)
|
(218)
|
(218)
|
(219)
|
(228)
|
(227)
|
(227)
|
(226)
|
(222)
|
|
| Selling, General & Administrative |
(235)
|
(212)
|
(202)
|
(199)
|
(212)
|
(226)
|
(233)
|
(239)
|
(240)
|
(240)
|
(234)
|
(216)
|
(222)
|
(218)
|
(215)
|
(214)
|
(222)
|
(220)
|
(221)
|
(225)
|
(208)
|
(209)
|
(211)
|
(223)
|
(236)
|
(244)
|
(245)
|
(245)
|
(239)
|
(239)
|
(240)
|
(232)
|
(234)
|
(233)
|
(238)
|
(247)
|
(248)
|
(249)
|
(238)
|
(224)
|
(216)
|
(215)
|
(227)
|
(236)
|
(240)
|
(230)
|
(224)
|
(227)
|
(233)
|
(244)
|
(247)
|
(235)
|
(227)
|
(233)
|
(230)
|
(233)
|
(239)
|
(231)
|
(228)
|
(233)
|
(219)
|
(217)
|
(217)
|
(218)
|
(226)
|
(225)
|
(225)
|
(224)
|
(221)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
218
N/A
|
189
-14%
|
174
-8%
|
130
-25%
|
147
+13%
|
167
+13%
|
182
+9%
|
178
-2%
|
198
+11%
|
197
0%
|
187
-5%
|
194
+3%
|
132
-32%
|
117
-12%
|
77
-34%
|
78
+1%
|
97
+24%
|
93
-4%
|
116
+24%
|
126
+9%
|
145
+15%
|
121
-16%
|
157
+29%
|
179
+14%
|
175
-2%
|
190
+9%
|
184
-3%
|
163
-11%
|
170
+4%
|
163
-4%
|
191
+17%
|
204
+7%
|
215
+5%
|
238
+11%
|
222
-7%
|
227
+2%
|
226
0%
|
210
-7%
|
227
+8%
|
223
-1%
|
203
-9%
|
194
-4%
|
167
-14%
|
159
-4%
|
158
-1%
|
139
-12%
|
131
-6%
|
128
-2%
|
152
+18%
|
187
+24%
|
231
+23%
|
238
+3%
|
246
+3%
|
233
-5%
|
215
-8%
|
214
0%
|
186
-13%
|
171
-8%
|
156
-9%
|
157
+1%
|
159
+1%
|
157
-1%
|
162
+3%
|
177
+9%
|
183
+3%
|
190
+4%
|
173
-9%
|
168
-3%
|
145
-14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
49
|
28
|
13
|
6
|
26
|
45
|
50
|
41
|
82
|
90
|
103
|
107
|
72
|
64
|
37
|
32
|
(144)
|
(146)
|
(131)
|
(136)
|
28
|
37
|
22
|
21
|
26
|
15
|
32
|
73
|
56
|
46
|
45
|
10
|
30
|
15
|
16
|
50
|
33
|
62
|
65
|
54
|
59
|
64
|
59
|
78
|
70
|
56
|
63
|
57
|
123
|
136
|
124
|
155
|
124
|
132
|
107
|
143
|
99
|
80
|
121
|
67
|
68
|
98
|
122
|
174
|
203
|
178
|
105
|
146
|
149
|
|
| Non-Reccuring Items |
(5)
|
0
|
(7)
|
(7)
|
(5)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(78)
|
(89)
|
(99)
|
(129)
|
(115)
|
(107)
|
(98)
|
(88)
|
(28)
|
0
|
(24)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
|
| Total Other Income |
11
|
9
|
7
|
8
|
7
|
8
|
9
|
8
|
9
|
20
|
20
|
20
|
18
|
8
|
5
|
6
|
7
|
6
|
6
|
3
|
2
|
4
|
4
|
5
|
4
|
2
|
2
|
2
|
11
|
10
|
11
|
11
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
4
|
4
|
4
|
4
|
1
|
|
| Pre-Tax Income |
274
N/A
|
226
-18%
|
187
-17%
|
138
-27%
|
175
+27%
|
219
+25%
|
238
+9%
|
224
-6%
|
290
+29%
|
307
+6%
|
311
+1%
|
321
+3%
|
144
-55%
|
99
-31%
|
20
-80%
|
(12)
N/A
|
(154)
-1 183%
|
(154)
+0%
|
(108)
+30%
|
(95)
+12%
|
147
N/A
|
162
+10%
|
159
-2%
|
197
+24%
|
205
+4%
|
207
+1%
|
218
+6%
|
238
+9%
|
236
-1%
|
220
-7%
|
248
+13%
|
225
-9%
|
248
+10%
|
255
+3%
|
239
-6%
|
275
+15%
|
255
-7%
|
274
+8%
|
295
+7%
|
277
-6%
|
264
-5%
|
260
-1%
|
225
-14%
|
237
+5%
|
226
-4%
|
196
-13%
|
195
-1%
|
186
-4%
|
275
+48%
|
324
+18%
|
355
+10%
|
394
+11%
|
370
-6%
|
366
-1%
|
322
-12%
|
357
+11%
|
286
-20%
|
253
-12%
|
279
+10%
|
226
-19%
|
229
+1%
|
258
+13%
|
287
+11%
|
353
+23%
|
390
+10%
|
371
-5%
|
282
-24%
|
318
+13%
|
296
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46)
|
(36)
|
(28)
|
(22)
|
(28)
|
(36)
|
(44)
|
(40)
|
(44)
|
(46)
|
(37)
|
(40)
|
(13)
|
(6)
|
4
|
4
|
(15)
|
(14)
|
(21)
|
(24)
|
(22)
|
(24)
|
(26)
|
(26)
|
(33)
|
(33)
|
(34)
|
(35)
|
(34)
|
(33)
|
(40)
|
(35)
|
(41)
|
(41)
|
(38)
|
(43)
|
(39)
|
(45)
|
(54)
|
(51)
|
(46)
|
(45)
|
(32)
|
(33)
|
(31)
|
(27)
|
(24)
|
(21)
|
(26)
|
(33)
|
(40)
|
(47)
|
(51)
|
(49)
|
(48)
|
(43)
|
(32)
|
(31)
|
(27)
|
(30)
|
(29)
|
(31)
|
(38)
|
(33)
|
(42)
|
(44)
|
(27)
|
(26)
|
(17)
|
|
| Income from Continuing Operations |
228
|
190
|
159
|
115
|
146
|
183
|
195
|
185
|
246
|
262
|
275
|
281
|
131
|
93
|
24
|
(9)
|
(169)
|
(168)
|
(129)
|
(118)
|
124
|
138
|
132
|
170
|
172
|
174
|
184
|
203
|
202
|
187
|
208
|
190
|
207
|
215
|
201
|
232
|
216
|
229
|
240
|
227
|
217
|
216
|
193
|
204
|
195
|
168
|
171
|
165
|
249
|
291
|
316
|
347
|
319
|
317
|
275
|
314
|
254
|
221
|
252
|
197
|
200
|
227
|
249
|
320
|
347
|
327
|
255
|
292
|
278
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
228
N/A
|
190
-17%
|
159
-16%
|
115
-28%
|
146
+27%
|
183
+25%
|
195
+6%
|
185
-5%
|
246
+33%
|
262
+6%
|
275
+5%
|
281
+2%
|
131
-53%
|
93
-29%
|
24
-74%
|
(9)
N/A
|
(169)
-1 888%
|
(168)
+1%
|
(129)
+23%
|
(118)
+8%
|
124
N/A
|
138
+11%
|
132
-4%
|
170
+29%
|
172
+1%
|
174
+1%
|
184
+6%
|
203
+10%
|
202
-1%
|
187
-7%
|
208
+11%
|
190
-9%
|
207
+9%
|
215
+3%
|
201
-6%
|
232
+15%
|
216
-7%
|
229
+6%
|
240
+5%
|
227
-6%
|
217
-4%
|
216
-1%
|
193
-11%
|
204
+6%
|
195
-5%
|
168
-14%
|
171
+1%
|
165
-3%
|
249
+51%
|
291
+17%
|
316
+8%
|
347
+10%
|
319
-8%
|
317
-1%
|
275
-13%
|
314
+14%
|
254
-19%
|
221
-13%
|
252
+14%
|
197
-22%
|
200
+2%
|
227
+13%
|
249
+10%
|
320
+29%
|
347
+9%
|
327
-6%
|
255
-22%
|
292
+15%
|
278
-5%
|
|
| EPS (Diluted) |
1.25
N/A
|
1.04
-17%
|
0.87
-16%
|
0.63
-28%
|
0.81
+29%
|
1
+23%
|
1.07
+7%
|
1.01
-6%
|
1.35
+34%
|
1.44
+7%
|
1.51
+5%
|
1.55
+3%
|
0.72
-54%
|
0.51
-29%
|
0.12
-76%
|
-0.06
N/A
|
-0.92
-1 433%
|
-0.93
-1%
|
-0.71
+24%
|
-0.65
+8%
|
0.68
N/A
|
0.76
+12%
|
0.73
-4%
|
0.94
+29%
|
0.94
N/A
|
0.96
+2%
|
1.01
+5%
|
1.11
+10%
|
1.11
N/A
|
1.03
-7%
|
1.15
+12%
|
1.05
-9%
|
1.14
+9%
|
1.17
+3%
|
1.1
-6%
|
1.27
+15%
|
1.19
-6%
|
1.27
+7%
|
1.33
+5%
|
1.26
-5%
|
1.2
-5%
|
1.19
-1%
|
1.06
-11%
|
1.12
+6%
|
1.07
-4%
|
0.93
-13%
|
0.94
+1%
|
0.91
-3%
|
1.37
+51%
|
1.6
+17%
|
1.73
+8%
|
1.9
+10%
|
1.75
-8%
|
1.74
-1%
|
1.51
-13%
|
1.73
+15%
|
1.39
-20%
|
1.22
-12%
|
1.38
+13%
|
1.08
-22%
|
1.1
+2%
|
1.25
+14%
|
1.37
+10%
|
1.76
+28%
|
1.91
+9%
|
1.8
-6%
|
1.4
-22%
|
1.61
+15%
|
1.53
-5%
|
|