Maxigen Biotech Inc
TWSE:1783
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Maxigen Biotech Inc
TWSE:1783
|
TW |
Income Statement
Earnings Waterfall
Maxigen Biotech Inc
Income Statement
Maxigen Biotech Inc
| 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 |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
219
N/A
|
218
-1%
|
233
+7%
|
244
+5%
|
248
+2%
|
256
+3%
|
246
-4%
|
240
-2%
|
247
+3%
|
251
+2%
|
261
+4%
|
269
+3%
|
276
+2%
|
297
+8%
|
336
+13%
|
366
+9%
|
403
+10%
|
421
+4%
|
428
+2%
|
441
+3%
|
438
-1%
|
445
+2%
|
428
-4%
|
413
-3%
|
427
+3%
|
434
+2%
|
452
+4%
|
463
+2%
|
452
-2%
|
447
-1%
|
458
+2%
|
465
+2%
|
470
+1%
|
494
+5%
|
512
+4%
|
524
+2%
|
557
+6%
|
581
+4%
|
604
+4%
|
624
+3%
|
641
+3%
|
638
-1%
|
622
-2%
|
606
-3%
|
609
+1%
|
624
+2%
|
681
+9%
|
731
+7%
|
766
+5%
|
793
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(117)
|
(116)
|
(126)
|
(129)
|
(137)
|
(145)
|
(150)
|
(151)
|
(158)
|
(161)
|
(170)
|
(173)
|
(172)
|
(184)
|
(201)
|
(221)
|
(249)
|
(262)
|
(267)
|
(276)
|
(269)
|
(267)
|
(245)
|
(234)
|
(231)
|
(230)
|
(235)
|
(238)
|
(238)
|
(237)
|
(243)
|
(236)
|
(231)
|
(239)
|
(251)
|
(257)
|
(263)
|
(248)
|
(230)
|
(219)
|
(210)
|
(206)
|
(198)
|
(191)
|
(194)
|
(189)
|
(197)
|
(211)
|
(224)
|
(244)
|
|
| Gross Profit |
102
N/A
|
102
0%
|
107
+5%
|
114
+7%
|
110
-3%
|
111
+0%
|
96
-13%
|
89
-7%
|
90
+0%
|
91
+1%
|
92
+1%
|
96
+5%
|
104
+8%
|
113
+9%
|
135
+19%
|
144
+7%
|
154
+6%
|
159
+4%
|
160
+1%
|
165
+3%
|
169
+2%
|
178
+5%
|
183
+3%
|
179
-2%
|
196
+9%
|
204
+4%
|
217
+6%
|
225
+4%
|
214
-5%
|
209
-2%
|
215
+2%
|
229
+7%
|
239
+4%
|
254
+6%
|
261
+3%
|
267
+2%
|
294
+10%
|
333
+13%
|
374
+12%
|
405
+8%
|
431
+6%
|
431
+0%
|
424
-2%
|
415
-2%
|
415
0%
|
435
+5%
|
483
+11%
|
521
+8%
|
543
+4%
|
549
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(116)
|
(113)
|
(111)
|
(114)
|
(114)
|
(117)
|
(125)
|
(131)
|
(144)
|
(147)
|
(152)
|
(153)
|
(146)
|
(151)
|
(146)
|
(145)
|
(147)
|
(143)
|
(139)
|
(135)
|
(129)
|
(126)
|
(136)
|
(142)
|
(148)
|
(149)
|
(152)
|
(152)
|
(153)
|
(161)
|
(153)
|
(155)
|
(160)
|
(156)
|
(171)
|
(185)
|
(207)
|
(238)
|
(245)
|
(252)
|
(251)
|
(265)
|
(274)
|
(277)
|
(290)
|
(285)
|
(304)
|
(313)
|
(305)
|
(309)
|
|
| Selling, General & Administrative |
(76)
|
(77)
|
(78)
|
(82)
|
(86)
|
(88)
|
(92)
|
(93)
|
(100)
|
(102)
|
(103)
|
(105)
|
(101)
|
(108)
|
(110)
|
(111)
|
(111)
|
(105)
|
(96)
|
(91)
|
(85)
|
(84)
|
(86)
|
(87)
|
(87)
|
(85)
|
(85)
|
(85)
|
(84)
|
(86)
|
(84)
|
(85)
|
(87)
|
(89)
|
(95)
|
(101)
|
(115)
|
(131)
|
(146)
|
(164)
|
(179)
|
(197)
|
(206)
|
(201)
|
(200)
|
(190)
|
(191)
|
(191)
|
(182)
|
(184)
|
|
| Research & Development |
(39)
|
(36)
|
(32)
|
(32)
|
(28)
|
(29)
|
(33)
|
(38)
|
(45)
|
(46)
|
(49)
|
(48)
|
(45)
|
(43)
|
(36)
|
(34)
|
(35)
|
(38)
|
(43)
|
(44)
|
(44)
|
(42)
|
(51)
|
(55)
|
(61)
|
(64)
|
(67)
|
(67)
|
(69)
|
(75)
|
(69)
|
(54)
|
(57)
|
(50)
|
(76)
|
(84)
|
(92)
|
(108)
|
(100)
|
(88)
|
(72)
|
(68)
|
(69)
|
(77)
|
(90)
|
(96)
|
(112)
|
(123)
|
(125)
|
0
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
|
| Operating Income |
(13)
N/A
|
(11)
+20%
|
(4)
+66%
|
0
N/A
|
(4)
N/A
|
(6)
-77%
|
(29)
-361%
|
(42)
-45%
|
(55)
-32%
|
(57)
-3%
|
(61)
-7%
|
(57)
+5%
|
(42)
+27%
|
(38)
+9%
|
(11)
+70%
|
(1)
+96%
|
7
N/A
|
16
+124%
|
21
+32%
|
30
+44%
|
40
+33%
|
52
+28%
|
46
-10%
|
37
-19%
|
48
+29%
|
55
+14%
|
66
+20%
|
73
+11%
|
61
-16%
|
48
-21%
|
61
+27%
|
74
+21%
|
80
+7%
|
98
+24%
|
90
-8%
|
82
-9%
|
87
+7%
|
95
+9%
|
129
+35%
|
153
+19%
|
180
+17%
|
167
-7%
|
150
-10%
|
138
-8%
|
125
-9%
|
149
+19%
|
180
+21%
|
206
+15%
|
235
+14%
|
238
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
1
|
1
|
3
|
5
|
5
|
6
|
3
|
3
|
1
|
(3)
|
(5)
|
(5)
|
(3)
|
1
|
(2)
|
(1)
|
(1)
|
(6)
|
(3)
|
3
|
1
|
6
|
11
|
4
|
2
|
(8)
|
(8)
|
(12)
|
(11)
|
(5)
|
(6)
|
(7)
|
(5)
|
(3)
|
8
|
22
|
37
|
35
|
39
|
35
|
49
|
43
|
41
|
40
|
30
|
45
|
38
|
15
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
1
|
1
|
5
|
5
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
9
|
9
|
6
|
5
|
2
|
3
|
4
|
4
|
4
|
3
|
1
|
1
|
2
|
1
|
2
|
(2)
|
1
|
2
|
2
|
1
|
2
|
1
|
5
|
9
|
11
|
13
|
15
|
15
|
21
|
24
|
21
|
21
|
15
|
13
|
11
|
8
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
33
|
|
| Pre-Tax Income |
(2)
N/A
|
(1)
+55%
|
3
N/A
|
8
+135%
|
4
-56%
|
2
-54%
|
(19)
N/A
|
(34)
-82%
|
(48)
-39%
|
(52)
-10%
|
(62)
-18%
|
(61)
+3%
|
(48)
+20%
|
(44)
+10%
|
(12)
+73%
|
(5)
+59%
|
7
N/A
|
16
+141%
|
17
+2%
|
29
+71%
|
45
+58%
|
54
+19%
|
57
+7%
|
56
-2%
|
63
+12%
|
71
+12%
|
73
+3%
|
79
+9%
|
70
-12%
|
61
-13%
|
77
+26%
|
89
+16%
|
88
-1%
|
106
+20%
|
97
-8%
|
98
+0%
|
109
+12%
|
130
+19%
|
166
+28%
|
194
+17%
|
221
+14%
|
222
+1%
|
193
-13%
|
179
-7%
|
165
-8%
|
180
+9%
|
226
+25%
|
246
+9%
|
252
+2%
|
271
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
(5)
|
(11)
|
(13)
|
(16)
|
(12)
|
(10)
|
(13)
|
(14)
|
(13)
|
(12)
|
(10)
|
(11)
|
(10)
|
(20)
|
(26)
|
(30)
|
(29)
|
(31)
|
(27)
|
(29)
|
(18)
|
(25)
|
(35)
|
(38)
|
(44)
|
(38)
|
|
| Income from Continuing Operations |
(3)
|
(2)
|
3
|
7
|
3
|
1
|
(19)
|
(35)
|
(48)
|
(53)
|
(63)
|
(61)
|
(49)
|
(44)
|
(12)
|
(5)
|
7
|
16
|
16
|
28
|
43
|
53
|
57
|
55
|
58
|
60
|
60
|
64
|
58
|
50
|
63
|
75
|
76
|
94
|
88
|
87
|
99
|
110
|
139
|
163
|
192
|
191
|
166
|
150
|
147
|
156
|
190
|
209
|
208
|
234
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+45%
|
3
N/A
|
7
+169%
|
3
-57%
|
1
-60%
|
(19)
N/A
|
(35)
-81%
|
(48)
-40%
|
(53)
-10%
|
(63)
-19%
|
(61)
+3%
|
(49)
+20%
|
(44)
+10%
|
(12)
+72%
|
(5)
+60%
|
7
N/A
|
16
+132%
|
16
0%
|
28
+79%
|
43
+53%
|
53
+23%
|
57
+7%
|
55
-3%
|
58
+5%
|
60
+3%
|
60
+0%
|
64
+6%
|
58
-9%
|
50
-13%
|
63
+26%
|
75
+18%
|
76
+1%
|
94
+25%
|
88
-7%
|
87
-1%
|
99
+14%
|
110
+11%
|
139
+27%
|
163
+17%
|
192
+18%
|
191
0%
|
166
-13%
|
150
-10%
|
147
-2%
|
156
+6%
|
190
+22%
|
209
+10%
|
208
0%
|
234
+13%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.02
+50%
|
0.04
N/A
|
0.1
+150%
|
0.04
-60%
|
0.01
-75%
|
-0.27
N/A
|
-0.49
-81%
|
-0.68
-39%
|
-0.74
-9%
|
-0.89
-20%
|
-0.86
+3%
|
-0.69
+20%
|
-0.63
+9%
|
-0.16
+75%
|
-0.08
+50%
|
0.09
N/A
|
0.22
+144%
|
0.21
-5%
|
0.4
+90%
|
0.62
+55%
|
0.76
+23%
|
0.66
-13%
|
0.71
+8%
|
0.75
+6%
|
0.77
+3%
|
0.71
-8%
|
0.9
+27%
|
0.82
-9%
|
0.72
-12%
|
0.79
+10%
|
1.07
+35%
|
1.08
+1%
|
1.15
+6%
|
1.04
-10%
|
1.01
-3%
|
1.18
+17%
|
1.29
+9%
|
1.56
+21%
|
1.82
+17%
|
2.05
+13%
|
2.14
+4%
|
1.85
-14%
|
1.69
-9%
|
1.65
-2%
|
1.74
+5%
|
2.12
+22%
|
2.32
+9%
|
2.31
0%
|
2.6
+13%
|
|