Income Statement

Revenue

-21%

+26%

10Y

Currency: TWD

	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	91	84	73	66	62	60	55	53	51	50	52	56	68	85	106	126	139	149	149	154	160	165	172	174	172	171	171	168	167	165	160	154	145	137	131	128	133	140	147	155	163	178	197	220	229	227	221	205	191	178	169	168	176	185	187	190	191	190	195	189	183	180	178	185	191	198
Revenue	4 731 N/A	4 033 -15%	4 374 +8%	5 321 +22%	6 489 +22%	7 945 +22%	9 488 +19%	11 010 +16%	12 939 +18%	14 559 +13%	15 819 +9%	15 204 -4%	14 804 -3%	13 600 -8%	12 372 -9%	12 092 -2%	11 208 -7%	11 583 +3%	12 443 +7%	13 081 +5%	13 816 +6%	14 672 +6%	15 087 +3%	15 713 +4%	16 497 +5%	16 016 -3%	14 881 -7%	14 228 -4%	14 258 +0%	14 718 +3%	16 118 +10%	17 434 +8%	18 184 +4%	19 579 +8%	21 165 +8%	23 418 +11%	26 096 +11%	28 833 +10%	29 333 +2%	27 828 -5%	26 134 -6%	22 844 -13%	20 210 -12%	18 776 -7%	18 318 -2%	19 130 +4%	21 267 +11%	23 644 +11%	25 064 +6%	26 721 +7%	27 265 +2%	28 840 +6%	30 027 +4%	30 418 +1%	29 315 -4%	27 482 -6%	25 830 -6%	24 467 -5%	24 633 +1%	24 405 -1%	24 005 -2%	23 774 -1%	24 392 +3%	24 724 +1%	24 467 -1%	24 135 -1%
Gross Profit
Cost of Revenue	(3 040)	(2 645)	(2 995)	(3 565)	(4 274)	(5 094)	(5 849)	(6 718)	(7 787)	(8 607)	(9 323)	(8 831)	(8 559)	(8 047)	(7 639)	(7 686)	(7 227)	(7 469)	(7 835)	(8 104)	(8 512)	(9 019)	(9 297)	(9 696)	(10 318)	(10 181)	(9 547)	(9 304)	(9 397)	(9 755)	(10 816)	(11 759)	(12 251)	(12 980)	(13 582)	(14 599)	(15 809)	(17 183)	(17 704)	(16 965)	(16 290)	(14 700)	(13 435)	(12 967)	(13 136)	(13 981)	(15 476)	(16 841)	(17 283)	(17 733)	(17 450)	(18 157)	(18 734)	(19 036)	(18 599)	(17 797)	(17 085)	(16 505)	(16 978)	(16 903)	(16 770)	(16 776)	(17 174)	(17 352)	(17 281)	(17 180)
Gross Profit	1 691 N/A	1 389 -18%	1 379 -1%	1 756 +27%	2 215 +26%	2 851 +29%	3 639 +28%	4 292 +18%	5 153 +20%	5 952 +16%	6 497 +9%	6 373 -2%	6 245 -2%	5 553 -11%	4 733 -15%	4 406 -7%	3 982 -10%	4 114 +3%	4 608 +12%	4 978 +8%	5 305 +7%	5 653 +7%	5 791 +2%	6 017 +4%	6 179 +3%	5 835 -6%	5 334 -9%	4 924 -8%	4 861 -1%	4 963 +2%	5 302 +7%	5 675 +7%	5 934 +5%	6 600 +11%	7 583 +15%	8 819 +16%	10 287 +17%	11 650 +13%	11 630 0%	10 863 -7%	9 844 -9%	8 143 -17%	6 775 -17%	5 809 -14%	5 182 -11%	5 149 -1%	5 790 +12%	6 803 +17%	7 781 +14%	8 988 +16%	9 815 +9%	10 683 +9%	11 293 +6%	11 381 +1%	10 715 -6%	9 686 -10%	8 745 -10%	7 962 -9%	7 655 -4%	7 502 -2%	7 235 -4%	6 997 -3%	7 218 +3%	7 371 +2%	7 185 -3%	6 955 -3%
Operating Income
Operating Expenses	(1 155)	(1 070)	(1 055)	(1 120)	(1 237)	(1 336)	(1 498)	(1 612)	(1 715)	(1 799)	(1 931)	(2 059)	(2 113)	(2 052)	(1 959)	(2 203)	(2 163)	(2 183)	(2 239)	(2 191)	(2 494)	(2 685)	(2 943)	(3 074)	(3 181)	(3 337)	(3 431)	(3 573)	(3 620)	(3 695)	(3 851)	(3 930)	(4 005)	(4 137)	(4 238)	(5 074)	(5 255)	(4 885)	(5 210)	(5 509)	(5 432)	(5 239)	(4 374)	(4 288)	(3 999)	(3 944)	(4 058)	(4 129)	(4 413)	(4 570)	(4 701)	(5 320)	(5 514)	(5 643)	(5 143)	(5 103)	(5 047)	(4 990)	(5 004)	(5 020)	(5 056)	(4 827)	(5 159)	(5 295)	(5 266)	(5 310)
Selling, General & Administrative	(1 012)	(946)	(930)	(970)	(1 061)	(1 131)	(1 261)	(1 349)	(1 455)	(1 546)	(1 663)	(1 677)	(1 699)	(1 689)	(1 568)	(1 744)	(1 647)	(1 647)	(1 682)	(1 576)	(1 825)	(1 935)	(2 135)	(2 229)	(2 305)	(2 445)	(2 532)	(2 639)	(2 709)	(2 793)	(2 919)	(2 945)	(2 993)	(3 024)	(3 046)	(3 261)	(3 380)	(3 536)	(3 824)	(3 743)	(3 701)	(3 591)	(3 273)	(3 206)	(3 015)	(2 975)	(3 044)	(3 142)	(3 352)	(3 499)	(3 642)	(3 765)	(3 910)	(3 989)	(4 014)	(3 998)	(4 014)	(4 019)	(4 061)	(4 076)	(4 107)	(4 134)	(4 196)	(4 294)	(4 263)	(4 292)
Research & Development	(145)	(127)	(127)	(149)	(176)	(205)	(237)	(245)	(253)	(252)	(268)	(282)	(314)	(363)	(391)	(422)	(479)	(499)	(557)	(615)	(670)	(750)	(807)	(836)	(876)	(892)	(899)	(920)	(911)	(903)	(932)	(977)	(1 003)	(1 104)	(1 191)	(1 264)	(1 326)	(1 349)	(1 386)	(1 342)	(1 307)	(1 225)	(1 101)	(1 047)	(984)	(969)	(1 014)	(723)	(751)	(761)	(1 059)	(1 056)	(1 104)	(1 155)	(1 129)	(1 105)	(1 033)	(971)	(943)	(944)	(949)	(944)	(963)	(1 000)	(1 002)	(1 018)
Other Operating Expenses	3	3	2	0	0	0	0	(17)	(7)	0	0	(100)	(100)	0	0	(37)	(37)	(37)	0	0	0	0	0	(9)	0	0	0	(14)	0	0	0	(9)	(9)	(9)	0	(549)	(549)	0	0	(424)	(424)	(424)	0	(35)	0	0	0	(264)	(310)	(310)	0	(500)	(500)	(500)	0	0	0	0	0	0	0	251	0	0	0	0
Operating Income	536 N/A	319 -41%	323 +1%	635 +97%	979 +54%	1 516 +55%	2 141 +41%	2 680 +25%	3 437 +28%	4 153 +21%	4 566 +10%	4 314 -6%	4 132 -4%	3 501 -15%	2 774 -21%	2 202 -21%	1 819 -17%	1 931 +6%	2 369 +23%	2 787 +18%	2 811 +1%	2 968 +6%	2 848 -4%	2 942 +3%	2 998 +2%	2 499 -17%	1 903 -24%	1 351 -29%	1 241 -8%	1 267 +2%	1 451 +14%	1 745 +20%	1 928 +10%	2 462 +28%	3 345 +36%	3 745 +12%	5 032 +34%	6 766 +34%	6 419 -5%	5 354 -17%	4 411 -18%	2 904 -34%	2 401 -17%	1 520 -37%	1 183 -22%	1 205 +2%	1 732 +44%	2 675 +54%	3 368 +26%	4 418 +31%	5 115 +16%	5 363 +5%	5 779 +8%	5 738 -1%	5 572 -3%	4 583 -18%	3 698 -19%	2 972 -20%	2 651 -11%	2 482 -6%	2 179 -12%	2 171 0%	2 059 -5%	2 078 +1%	1 920 -8%	1 646 -14%
Pre-Tax Income
Interest Income Expense	(193)	(175)	(81)	(100)	(117)	(105)	(191)	(115)	(89)	(24)	36	(70)	(62)	(195)	(206)	(77)	(63)	(14)	64	55	(77)	(60)	41	(155)	(126)	115	(179)	(85)	(124)	(523)	(467)	(609)	(425)	(228)	(109)	129	30	(93)	(42)	(66)	(34)	(164)	(334)	(446)	(506)	(241)	(34)	(104)	(91)	(178)	(299)	40	8	148	227	51	23	58	(62)	(1)	145	118	101	175	(294)	(251)
Non-Reccuring Items	(2)	(2)	(3)	0	(13)	(13)	(18)	0	0	(107)	(100)	0	0	0	(37)	0	0	0	0	0	0	0	(9)	0	(19)	(23)	(14)	0	(5)	0	(9)	0	0	0	(548)	0	0	(549)	(424)	0	0	0	(35)	0	13	13	46	0	(2)	(2)	(500)	0	0	0	0	0	0	(251)	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(2)	0	1	1	1	0	1	(1)	1	1	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	(19)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	337	340	0	0	1	(44)	(39)	(170)	(162)	(123)	(124)	6	(2)	(166)	(171)	(180)	(200)	(39)	(36)	(28)	(17)
Total Other Income	38	41	44	48	40	44	32	38	36	46	32	33	61	41	58	37	35	53	71	79	67	58	32	39	39	58	143	116	141	161	215	226	247	220	124	116	67	109	143	154	241	218	179	168	164	166	219	568	522	244	204	200	172	149	142	142	152	58	117	123	110	162	128	150	146	149
Pre-Tax Income	377 N/A	182 -52%	283 +55%	584 +107%	890 +52%	1 443 +62%	1 966 +36%	2 602 +32%	3 385 +30%	4 068 +20%	4 530 +11%	4 277 -6%	4 131 -3%	3 348 -19%	2 588 -23%	2 161 -16%	1 790 -17%	1 970 +10%	2 504 +27%	2 921 +17%	2 801 -4%	2 966 +6%	2 911 -2%	2 826 -3%	2 893 +2%	2 636 -9%	1 834 -30%	1 382 -25%	1 254 -9%	905 -28%	1 190 +31%	1 362 +14%	1 750 +29%	2 454 +40%	2 812 +15%	3 990 +42%	5 129 +29%	6 233 +22%	6 096 -2%	5 443 -11%	4 619 -15%	2 958 -36%	2 210 -25%	1 242 -44%	854 -31%	1 479 +73%	2 303 +56%	3 138 +36%	3 798 +21%	4 481 +18%	4 475 0%	5 564 +24%	5 789 +4%	5 874 +1%	5 818 -1%	4 651 -20%	3 879 -17%	2 834 -27%	2 540 -10%	2 433 -4%	2 253 -7%	2 251 0%	2 250 0%	2 366 +5%	1 744 -26%	1 527 -12%
Net Income
Tax Provision	(40)	(24)	(4)	(64)	(92)	(166)	(278)	(354)	(567)	(706)	(721)	(703)	(825)	(694)	(662)	(602)	(435)	(468)	(591)	(686)	(684)	(735)	(644)	(598)	(592)	(534)	(440)	(376)	(292)	(239)	(229)	(274)	(351)	(452)	(561)	(789)	(1 063)	(1 342)	(1 206)	(1 137)	(1 044)	(711)	(569)	(356)	(222)	(303)	(605)	(769)	(952)	(1 205)	(1 320)	(1 555)	(1 587)	(1 592)	(1 506)	(1 271)	(1 098)	(895)	(709)	(643)	(486)	(387)	(387)	(407)	(238)	(241)
Income from Continuing Operations	337	158	279	520	797	1 277	1 689	2 248	2 818	3 363	3 809	3 573	3 306	2 654	1 926	1 560	1 355	1 502	1 913	2 235	2 117	2 231	2 267	2 228	2 301	2 103	1 395	1 007	962	666	961	1 088	1 399	2 002	2 252	3 201	4 066	4 891	4 890	4 306	3 574	2 247	1 641	886	632	1 177	1 699	2 369	2 846	3 276	3 155	4 009	4 202	4 282	4 312	3 380	2 782	1 940	1 832	1 790	1 768	1 863	1 863	1 959	1 505	1 285
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	12	29	55	77	88	98	98	109	122	133	140	138	158	185	219	248	264	278	301	366	381	381	352	486	466	459	477	502	491	475	449	224	228	231	224	231	224	232	232	378	358	340	330	168	177	176	222	203	195	174	111	109	99	107	109
Net Income (Common)	337 N/A	158 -53%	279 +77%	520 +86%	797 +53%	1 277 +60%	1 689 +32%	2 248 +33%	2 818 +25%	3 363 +19%	3 809 +13%	3 585 -6%	3 335 -7%	2 709 -19%	2 003 -26%	1 648 -18%	1 452 -12%	1 599 +10%	2 022 +26%	2 357 +17%	2 250 -5%	2 372 +5%	2 405 +1%	2 386 -1%	2 486 +4%	2 322 -7%	1 642 -29%	1 271 -23%	1 239 -2%	968 -22%	1 327 +37%	1 469 +11%	1 780 +21%	2 354 +32%	2 738 +16%	3 668 +34%	4 525 +23%	5 369 +19%	5 392 +0%	4 797 -11%	4 050 -16%	2 696 -33%	1 865 -31%	1 114 -40%	863 -23%	1 401 +62%	1 930 +38%	2 593 +34%	3 078 +19%	3 508 +14%	3 532 +1%	4 367 +24%	4 542 +4%	4 612 +2%	4 479 -3%	3 557 -21%	2 957 -17%	2 162 -27%	2 035 -6%	1 985 -2%	1 941 -2%	1 974 +2%	1 972 0%	2 059 +4%	1 612 -22%	1 394 -14%
EPS (Diluted)	1.22 N/A	0.54 -56%	0.97 +80%	1.74 +79%	2.65 +52%	4.23 +60%	5.62 +33%	7.47 +33%	9.37 +25%	11.1 +18%	12.64 +14%	11.89 -6%	10.91 -8%	9.02 -17%	6.66 -26%	5.48 -18%	4.84 -12%	5.33 +10%	6.73 +26%	7.85 +17%	7.49 -5%	7.89 +5%	8.01 +2%	7.94 -1%	8.27 +4%	7.73 -7%	5.25 -32%	4.23 -19%	4.13 -2%	3.22 -22%	4.08 +27%	4.89 +20%	5.93 +21%	7.84 +32%	8.42 +7%	12.22 +45%	15.18 +24%	17.68 +16%	16.39 -7%	15.49 -5%	12.68 -18%	8.36 -34%	5.55 -34%	3.48 -37%	2.6 -25%	4.21 +62%	5.79 +38%	7.59 +31%	8.92 +18%	10.15 +14%	10.22 +1%	12.64 +24%	13.14 +4%	13.5 +3%	12.89 -5%	10.02 -22%	8.34 -17%	6.09 -27%	5.74 -6%	5.6 -2%	5.48 -2%	5.57 +2%	5.56 0%	5.81 +4%	4.55 -22%	3.93 -14%

Income Statement Balance Sheet Cash Flow Statement

Hiwin Technologies Corp
TWSE:2049

Income Statement

Earnings Waterfall
Hiwin Technologies Corp

Income Statement
Hiwin Technologies Corp

See Also

Company

Help

Tools

Stocks

Hiwin Technologies Corp TWSE:2049

Income Statement

Earnings Waterfall Hiwin Technologies Corp

Income Statement Hiwin Technologies Corp

See Also

Company

Help

Tools

Stocks

Hiwin Technologies Corp
TWSE:2049

Earnings Waterfall
Hiwin Technologies Corp

Income Statement
Hiwin Technologies Corp