Microelectronics Technology Inc
TWSE:2314
Income Statement
Earnings Waterfall
Microelectronics Technology Inc
Revenue
|
2.6B
TWD
|
Cost of Revenue
|
-2.3B
TWD
|
Gross Profit
|
258.7m
TWD
|
Operating Expenses
|
-907.8m
TWD
|
Operating Income
|
-649.1m
TWD
|
Other Expenses
|
-88.1m
TWD
|
Net Income
|
-737.2m
TWD
|
Income Statement
Microelectronics Technology Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 943
N/A
|
6 496
-6%
|
6 303
-3%
|
6 263
-1%
|
6 289
+0%
|
6 033
-4%
|
6 006
0%
|
6 323
+5%
|
6 724
+6%
|
7 297
+9%
|
7 691
+5%
|
7 597
-1%
|
7 293
-4%
|
7 361
+1%
|
7 480
+2%
|
7 551
+1%
|
7 473
-1%
|
7 492
+0%
|
7 754
+3%
|
7 969
+3%
|
8 011
+1%
|
7 603
-5%
|
6 536
-14%
|
5 799
-11%
|
5 016
-13%
|
4 632
-8%
|
4 375
-6%
|
3 950
-10%
|
4 048
+2%
|
3 944
-3%
|
4 010
+2%
|
3 930
-2%
|
3 863
-2%
|
3 888
+1%
|
4 186
+8%
|
4 482
+7%
|
4 752
+6%
|
4 764
+0%
|
4 134
-13%
|
3 354
-19%
|
2 581
-23%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 332)
|
(5 909)
|
(5 648)
|
(5 587)
|
(5 527)
|
(5 321)
|
(5 305)
|
(5 451)
|
(5 746)
|
(6 161)
|
(6 436)
|
(6 332)
|
(6 067)
|
(6 108)
|
(6 269)
|
(6 393)
|
(6 422)
|
(6 508)
|
(6 768)
|
(6 903)
|
(6 919)
|
(6 455)
|
(5 448)
|
(4 847)
|
(4 155)
|
(3 834)
|
(3 605)
|
(3 210)
|
(3 351)
|
(3 323)
|
(3 409)
|
(3 415)
|
(3 345)
|
(3 389)
|
(3 675)
|
(3 853)
|
(4 026)
|
(4 041)
|
(3 518)
|
(2 920)
|
(2 322)
|
|
Gross Profit |
611
N/A
|
587
-4%
|
656
+12%
|
676
+3%
|
762
+13%
|
712
-7%
|
701
-2%
|
872
+24%
|
978
+12%
|
1 136
+16%
|
1 255
+11%
|
1 265
+1%
|
1 227
-3%
|
1 253
+2%
|
1 211
-3%
|
1 158
-4%
|
1 052
-9%
|
984
-6%
|
986
+0%
|
1 066
+8%
|
1 092
+2%
|
1 148
+5%
|
1 088
-5%
|
952
-12%
|
861
-10%
|
798
-7%
|
770
-3%
|
740
-4%
|
697
-6%
|
622
-11%
|
601
-3%
|
515
-14%
|
517
+0%
|
498
-4%
|
511
+3%
|
629
+23%
|
726
+15%
|
722
-1%
|
616
-15%
|
434
-30%
|
259
-40%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 352)
|
(1 278)
|
(1 197)
|
(1 188)
|
(1 028)
|
(1 053)
|
(1 006)
|
(979)
|
(1 017)
|
(1 002)
|
(1 042)
|
(1 053)
|
(1 025)
|
(1 019)
|
(999)
|
(970)
|
(930)
|
(938)
|
(937)
|
(1 011)
|
(1 028)
|
(1 076)
|
(1 078)
|
(939)
|
(866)
|
(833)
|
(826)
|
(877)
|
(943)
|
(931)
|
(969)
|
(990)
|
(1 010)
|
(997)
|
(991)
|
(1 048)
|
(1 053)
|
(1 051)
|
(1 029)
|
(960)
|
(908)
|
|
Selling, General & Administrative |
(534)
|
(479)
|
(442)
|
(394)
|
(373)
|
(362)
|
(333)
|
(357)
|
(382)
|
(389)
|
(408)
|
(393)
|
(361)
|
(364)
|
(351)
|
(336)
|
(326)
|
(321)
|
(331)
|
(393)
|
(428)
|
(482)
|
(510)
|
(432)
|
(394)
|
(324)
|
(272)
|
(271)
|
(262)
|
(261)
|
(277)
|
(287)
|
(294)
|
(299)
|
(303)
|
(316)
|
(320)
|
(311)
|
(305)
|
(277)
|
(256)
|
|
Research & Development |
(699)
|
(683)
|
(654)
|
(609)
|
(574)
|
(568)
|
(556)
|
(566)
|
(590)
|
(580)
|
(610)
|
(636)
|
(641)
|
(633)
|
(626)
|
(610)
|
(580)
|
(593)
|
(582)
|
(594)
|
(576)
|
(570)
|
(544)
|
(483)
|
(447)
|
(485)
|
(529)
|
(580)
|
(501)
|
(489)
|
(510)
|
(675)
|
(688)
|
(671)
|
(661)
|
(703)
|
(703)
|
(710)
|
(692)
|
(652)
|
(622)
|
|
Depreciation & Amortization |
(119)
|
(116)
|
(102)
|
(89)
|
(80)
|
(71)
|
(69)
|
(56)
|
(45)
|
(34)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(29)
|
(29)
|
(31)
|
(31)
|
(31)
|
(30)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(96)
|
0
|
(52)
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(154)
|
(154)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(741)
N/A
|
(690)
+7%
|
(542)
+21%
|
(512)
+6%
|
(266)
+48%
|
(341)
-28%
|
(305)
+11%
|
(107)
+65%
|
(38)
+64%
|
134
N/A
|
214
+60%
|
213
0%
|
202
-5%
|
234
+16%
|
211
-10%
|
188
-11%
|
122
-35%
|
47
-62%
|
49
+4%
|
55
+13%
|
64
+15%
|
73
+14%
|
9
-87%
|
13
+40%
|
(5)
N/A
|
(35)
-548%
|
(56)
-60%
|
(137)
-146%
|
(246)
-80%
|
(310)
-26%
|
(368)
-19%
|
(475)
-29%
|
(492)
-4%
|
(499)
-1%
|
(480)
+4%
|
(419)
+13%
|
(326)
+22%
|
(329)
-1%
|
(413)
-26%
|
(527)
-27%
|
(649)
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(25)
|
(16)
|
(9)
|
(5)
|
(9)
|
0
|
(2)
|
(5)
|
(6)
|
(15)
|
(6)
|
(6)
|
(2)
|
3
|
1
|
(3)
|
(5)
|
(3)
|
(6)
|
(5)
|
(9)
|
(14)
|
(22)
|
(24)
|
(21)
|
(21)
|
(11)
|
(7)
|
(2)
|
(6)
|
(1)
|
1
|
(38)
|
(34)
|
(56)
|
(69)
|
(51)
|
(70)
|
(53)
|
(53)
|
|
Non-Reccuring Items |
(107)
|
(142)
|
(145)
|
0
|
(86)
|
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
|
|
Gain/Loss on Disposition of Assets |
(6)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
167
|
171
|
172
|
175
|
3
|
3
|
3
|
(0)
|
0
|
5
|
5
|
8
|
6
|
5
|
6
|
11
|
21
|
16
|
16
|
8
|
(1)
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
(0)
|
6
|
0
|
|
Total Other Income |
94
|
38
|
15
|
13
|
17
|
17
|
14
|
14
|
8
|
10
|
8
|
15
|
19
|
14
|
17
|
6
|
17
|
28
|
25
|
28
|
15
|
(4)
|
1
|
4
|
6
|
57
|
58
|
66
|
72
|
30
|
25
|
17
|
14
|
12
|
12
|
8
|
6
|
9
|
14
|
20
|
26
|
|
Pre-Tax Income |
(785)
N/A
|
(823)
-5%
|
(694)
+16%
|
(516)
+26%
|
(348)
+33%
|
(339)
+2%
|
(123)
+64%
|
76
N/A
|
136
+79%
|
313
+130%
|
209
-33%
|
225
+7%
|
217
-3%
|
246
+13%
|
232
-6%
|
200
-14%
|
141
-30%
|
78
-45%
|
77
0%
|
82
+5%
|
80
-2%
|
71
-11%
|
17
-76%
|
11
-37%
|
(8)
N/A
|
8
N/A
|
(20)
N/A
|
(81)
-306%
|
(180)
-124%
|
(281)
-56%
|
(347)
-24%
|
(458)
-32%
|
(476)
-4%
|
(525)
-10%
|
(502)
+4%
|
(466)
+7%
|
(388)
+17%
|
(371)
+5%
|
(469)
-27%
|
(554)
-18%
|
(676)
-22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(23)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(35)
|
(48)
|
(65)
|
(71)
|
(60)
|
(48)
|
(47)
|
(41)
|
(39)
|
(35)
|
(27)
|
(30)
|
(30)
|
(27)
|
(23)
|
(16)
|
(9)
|
(10)
|
(8)
|
(12)
|
(15)
|
(10)
|
(8)
|
(3)
|
8
|
(3)
|
(4)
|
(5)
|
(20)
|
(20)
|
(26)
|
(37)
|
(66)
|
(61)
|
|
Income from Continuing Operations |
(817)
|
(847)
|
(713)
|
(535)
|
(367)
|
(359)
|
(145)
|
41
|
88
|
248
|
138
|
164
|
169
|
199
|
191
|
161
|
105
|
51
|
48
|
52
|
53
|
48
|
1
|
2
|
(18)
|
0
|
(32)
|
(95)
|
(190)
|
(288)
|
(350)
|
(450)
|
(480)
|
(528)
|
(507)
|
(486)
|
(408)
|
(397)
|
(507)
|
(620)
|
(737)
|
|
Income to Minority Interest |
2
|
4
|
4
|
2
|
(0)
|
(2)
|
(2)
|
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) |
(815)
N/A
|
(843)
-3%
|
(710)
+16%
|
(534)
+25%
|
(367)
+31%
|
(361)
+2%
|
(147)
+59%
|
41
N/A
|
88
+114%
|
248
+183%
|
138
-44%
|
164
+19%
|
169
+3%
|
199
+18%
|
191
-4%
|
161
-16%
|
105
-34%
|
51
-52%
|
48
-6%
|
52
+9%
|
53
+2%
|
48
-10%
|
1
-98%
|
2
+87%
|
(18)
N/A
|
0
N/A
|
(32)
N/A
|
(95)
-198%
|
(190)
-99%
|
(288)
-52%
|
(350)
-21%
|
(450)
-29%
|
(480)
-7%
|
(528)
-10%
|
(507)
+4%
|
(486)
+4%
|
(408)
+16%
|
(397)
+3%
|
(507)
-28%
|
(620)
-22%
|
(737)
-19%
|
|
EPS (Diluted) |
-4.01
N/A
|
-4.15
-3%
|
-3.49
+16%
|
-2.63
+25%
|
-1.81
+31%
|
-1.78
+2%
|
-0.73
+59%
|
0.2
N/A
|
0.43
+115%
|
1.22
+184%
|
0.68
-44%
|
0.8
+18%
|
0.74
-8%
|
0.87
+18%
|
0.79
-9%
|
0.7
-11%
|
0.47
-33%
|
0.22
-53%
|
0.21
-5%
|
0.23
+10%
|
0.23
N/A
|
0.21
-9%
|
0
N/A
|
0.01
N/A
|
-0.08
N/A
|
0
N/A
|
-0.14
N/A
|
-0.41
-193%
|
-0.82
-100%
|
-1.25
-52%
|
-1.52
-22%
|
-1.93
-27%
|
-2.08
-8%
|
-2.22
-7%
|
-2.13
+4%
|
-2.03
+5%
|
-1.71
+16%
|
-1.66
+3%
|
-2.11
-27%
|
-2.6
-23%
|
-2.92
-12%
|