Panion & BF Biotech Inc
TWSE:1760

Watchlist Manager
Panion & BF Biotech Inc Logo
Panion & BF Biotech Inc
TWSE:1760
Watchlist
Price: 66.7 TWD
Market Cap: 5.7B TWD

Income Statement

Earnings Waterfall
Panion & BF Biotech Inc

Revenue
2B TWD
Cost of Revenue
-954.2m TWD
Gross Profit
1.1B TWD
Operating Expenses
-806.8m TWD
Operating Income
248.1m TWD
Other Expenses
-121.4m TWD
Net Income
126.7m TWD

Income Statement
Panion & BF Biotech Inc

Rotate your device to view
Income Statement
Currency: TWD
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 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
1
1
2
2
2
3
4
8
12
15
15
13
10
8
5
7
8
11
13
14
15
15
0
0
Revenue
1 140
N/A
1 206
+6%
1 212
+1%
1 193
-2%
1 272
+7%
1 289
+1%
1 409
+9%
1 503
+7%
1 555
+3%
1 573
+1%
1 574
+0%
1 558
-1%
1 485
-5%
1 521
+2%
1 569
+3%
1 602
+2%
1 807
+13%
1 950
+8%
1 901
-2%
1 982
+4%
2 263
+14%
2 396
+6%
1 885
-21%
1 540
-18%
1 353
-12%
1 882
+39%
1 973
+5%
2 009
+2%
2 036
+1%
2 030
0%
2 012
-1%
2 009
0%
Gross Profit
Cost of Revenue
(469)
(490)
(518)
(537)
(560)
(571)
(605)
(641)
(671)
(692)
(710)
(720)
(706)
(731)
(755)
(789)
(884)
(959)
(989)
(1 005)
(1 090)
(1 143)
(846)
(732)
(641)
(907)
(936)
(951)
(968)
(959)
(960)
(954)
Gross Profit
671
N/A
716
+7%
694
-3%
656
-6%
713
+9%
718
+1%
803
+12%
862
+7%
884
+3%
881
0%
864
-2%
838
-3%
779
-7%
791
+2%
814
+3%
813
0%
923
+13%
991
+7%
912
-8%
977
+7%
1 173
+20%
1 253
+7%
1 039
-17%
808
-22%
712
-12%
974
+37%
1 037
+6%
1 058
+2%
1 067
+1%
1 070
+0%
1 052
-2%
1 055
+0%
Operating Income
Operating Expenses
(484)
(517)
(550)
(550)
(564)
(565)
(591)
(613)
(633)
(637)
(640)
(650)
(644)
(670)
(710)
(726)
(764)
(790)
(747)
(763)
(812)
(849)
(688)
(641)
(612)
(818)
(835)
(865)
(859)
(865)
(846)
(807)
Selling, General & Administrative
(401)
(423)
(446)
(449)
(452)
(457)
(470)
(492)
(515)
(511)
(517)
(523)
(522)
(546)
(564)
(563)
(595)
(606)
(589)
(608)
(629)
(657)
(504)
(467)
(436)
(601)
(617)
(612)
(619)
(618)
(607)
(611)
Research & Development
(83)
(94)
(104)
(101)
(102)
(97)
(111)
(110)
(110)
(117)
(103)
(107)
(112)
(113)
(127)
(99)
(105)
(120)
(158)
(155)
(183)
(193)
(184)
(174)
(176)
(217)
(218)
(243)
(229)
(237)
(229)
(196)
Other Operating Expenses
0
0
0
0
(10)
(10)
(10)
(10)
(9)
(9)
(20)
(20)
(11)
(11)
(19)
(64)
(64)
(64)
0
0
0
0
0
0
0
0
0
(10)
(10)
(10)
(10)
(0)
Operating Income
187
N/A
199
+6%
145
-27%
106
-26%
149
+40%
154
+3%
213
+38%
249
+17%
250
+1%
245
-2%
224
-8%
188
-16%
135
-28%
121
-10%
105
-14%
88
-16%
159
+82%
201
+27%
165
-18%
214
+29%
361
+69%
403
+12%
351
-13%
166
-53%
100
-40%
157
+57%
201
+28%
193
-4%
209
+8%
206
-1%
206
+0%
248
+20%
Pre-Tax Income
Interest Income Expense
(5)
(3)
(9)
(7)
(1)
(3)
2
8
(2)
(3)
(12)
(15)
(13)
(23)
(22)
(32)
(33)
(20)
(16)
(4)
(2)
7
41
30
5
(10)
(31)
(18)
(12)
0
(14)
(32)
Gain/Loss on Disposition of Assets
0
0
0
(0)
(0)
(0)
(0)
0
(8)
(8)
(8)
(8)
0
0
0
0
(0)
(0)
(0)
8
8
8
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Total Other Income
7
3
7
3
2
7
30
32
47
44
23
22
7
8
7
10
21
29
34
38
33
26
14
13
15
22
22
18
16
11
6
6
Pre-Tax Income
189
N/A
199
+5%
143
-28%
103
-28%
150
+46%
158
+6%
244
+55%
289
+18%
287
0%
277
-4%
226
-18%
187
-17%
128
-32%
106
-17%
89
-15%
66
-27%
147
+124%
211
+43%
183
-13%
256
+40%
400
+56%
445
+11%
405
-9%
208
-49%
119
-43%
169
+42%
192
+14%
193
+1%
212
+10%
217
+2%
199
-9%
222
+12%
Net Income
Tax Provision
(58)
(56)
(53)
(42)
(63)
(76)
(85)
(95)
(87)
(81)
(65)
(64)
(59)
(58)
(62)
(63)
(63)
(64)
(78)
(87)
(144)
(171)
(143)
(91)
(72)
(91)
(93)
(92)
(91)
(93)
(90)
(95)
Income from Continuing Operations
131
142
91
61
86
82
159
194
200
196
161
122
68
47
28
2
84
147
104
169
256
274
262
118
48
77
98
101
121
125
109
127
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
Net Income (Common)
131
N/A
142
+9%
91
-36%
61
-33%
86
+41%
82
-5%
159
+95%
194
+22%
200
+3%
196
-2%
161
-18%
122
-24%
68
-44%
47
-31%
28
-41%
2
-91%
84
+3 403%
147
+74%
104
-29%
169
+62%
256
+51%
274
+7%
262
-4%
118
-55%
48
-60%
77
+62%
98
+27%
101
+3%
121
+20%
125
+3%
109
-13%
127
+16%
EPS (Diluted)
1.91
N/A
2.09
+9%
1.3
-38%
0.81
-38%
1.13
+40%
1.06
-6%
2.05
+93%
2.52
+23%
2.6
+3%
2.55
-2%
2.06
-19%
1.59
-23%
0.89
-44%
0.62
-30%
0.36
-42%
0.03
-92%
1.08
+3 500%
1.87
+73%
1.32
-29%
1.96
+48%
2.97
+52%
3.19
+7%
3.05
-4%
1.37
-55%
0.55
-60%
0.9
+64%
1.15
+28%
1.18
+3%
1.41
+19%
1.45
+3%
1.27
-12%
1.48
+17%