Ability Enterprise Co Ltd
TWSE:2374
Income Statement
Earnings Waterfall
Ability Enterprise Co Ltd
Revenue
|
4.9B
TWD
|
Cost of Revenue
|
-3.6B
TWD
|
Gross Profit
|
1.3B
TWD
|
Operating Expenses
|
-1.2B
TWD
|
Operating Income
|
122.3m
TWD
|
Other Expenses
|
152.3m
TWD
|
Net Income
|
274.6m
TWD
|
Income Statement
Ability Enterprise Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
26 711
N/A
|
24 769
-7%
|
24 858
+0%
|
24 385
-2%
|
24 180
-1%
|
23 697
-2%
|
21 939
-7%
|
20 939
-5%
|
19 254
-8%
|
17 381
-10%
|
15 427
-11%
|
12 675
-18%
|
11 006
-13%
|
11 017
+0%
|
11 120
+1%
|
11 637
+5%
|
11 202
-4%
|
10 320
-8%
|
9 268
-10%
|
8 335
-10%
|
7 635
-8%
|
7 676
+1%
|
7 721
+1%
|
7 264
-6%
|
6 591
-9%
|
5 382
-18%
|
4 061
-25%
|
3 704
-9%
|
3 442
-7%
|
3 322
-3%
|
3 263
-2%
|
3 324
+2%
|
3 575
+8%
|
4 003
+12%
|
4 771
+19%
|
5 200
+9%
|
5 286
+2%
|
5 172
-2%
|
4 803
-7%
|
4 899
+2%
|
4 933
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24 342)
|
(22 542)
|
(22 717)
|
(22 246)
|
(22 051)
|
(21 524)
|
(19 618)
|
(18 649)
|
(16 951)
|
(15 215)
|
(13 486)
|
(11 007)
|
(9 437)
|
(9 450)
|
(9 539)
|
(10 045)
|
(9 785)
|
(9 045)
|
(8 252)
|
(7 542)
|
(6 989)
|
(7 010)
|
(6 924)
|
(6 473)
|
(5 713)
|
(4 641)
|
(3 495)
|
(3 062)
|
(2 855)
|
(2 659)
|
(2 588)
|
(2 570)
|
(2 700)
|
(3 025)
|
(3 621)
|
(4 013)
|
(4 113)
|
(4 050)
|
(3 722)
|
(3 701)
|
(3 625)
|
|
Gross Profit |
2 368
N/A
|
2 228
-6%
|
2 142
-4%
|
2 140
0%
|
2 129
-1%
|
2 173
+2%
|
2 320
+7%
|
2 289
-1%
|
2 304
+1%
|
2 165
-6%
|
1 941
-10%
|
1 668
-14%
|
1 569
-6%
|
1 566
0%
|
1 580
+1%
|
1 591
+1%
|
1 416
-11%
|
1 275
-10%
|
1 015
-20%
|
791
-22%
|
646
-18%
|
664
+3%
|
797
+20%
|
791
-1%
|
878
+11%
|
741
-16%
|
566
-24%
|
642
+13%
|
587
-9%
|
663
+13%
|
675
+2%
|
754
+12%
|
876
+16%
|
977
+12%
|
1 150
+18%
|
1 187
+3%
|
1 173
-1%
|
1 122
-4%
|
1 081
-4%
|
1 198
+11%
|
1 308
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 994)
|
(2 023)
|
(2 003)
|
(1 957)
|
(2 026)
|
(1 974)
|
(1 925)
|
(1 763)
|
(1 694)
|
(1 646)
|
(1 632)
|
(1 585)
|
(1 484)
|
(1 437)
|
(1 431)
|
(1 375)
|
(1 351)
|
(1 346)
|
(1 355)
|
(1 435)
|
(1 386)
|
(1 430)
|
(1 381)
|
(1 296)
|
(1 303)
|
(1 354)
|
(1 306)
|
(1 293)
|
(1 203)
|
(1 257)
|
(1 356)
|
(1 196)
|
(1 207)
|
(1 223)
|
(1 162)
|
(1 199)
|
(1 197)
|
(1 171)
|
(1 162)
|
(1 170)
|
(1 186)
|
|
Selling, General & Administrative |
(954)
|
(946)
|
(944)
|
(984)
|
(1 002)
|
(974)
|
(949)
|
(899)
|
(827)
|
(799)
|
(763)
|
(721)
|
(718)
|
(698)
|
(691)
|
(670)
|
(645)
|
(641)
|
(665)
|
(660)
|
(659)
|
(663)
|
(621)
|
(626)
|
(645)
|
(631)
|
(606)
|
(626)
|
(566)
|
(546)
|
(595)
|
(560)
|
(574)
|
(588)
|
(566)
|
(603)
|
(603)
|
(582)
|
(569)
|
(552)
|
(561)
|
|
Research & Development |
(1 040)
|
(1 045)
|
(1 027)
|
(973)
|
(1 021)
|
(998)
|
(975)
|
(910)
|
(868)
|
(846)
|
(818)
|
(812)
|
(766)
|
(748)
|
(750)
|
(715)
|
(707)
|
(703)
|
(688)
|
(721)
|
(727)
|
(715)
|
(707)
|
(670)
|
(659)
|
(647)
|
(624)
|
(666)
|
(637)
|
(488)
|
(538)
|
(483)
|
(634)
|
(635)
|
(596)
|
(597)
|
(594)
|
(590)
|
(593)
|
(617)
|
(625)
|
|
Other Operating Expenses |
0
|
(32)
|
(32)
|
0
|
(2)
|
0
|
0
|
46
|
0
|
0
|
(51)
|
(52)
|
0
|
9
|
10
|
10
|
0
|
0
|
0
|
(54)
|
0
|
(52)
|
(52)
|
0
|
0
|
(75)
|
(75)
|
0
|
0
|
(223)
|
(223)
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
375
N/A
|
205
-45%
|
137
-33%
|
181
+32%
|
103
-43%
|
198
+92%
|
396
+100%
|
527
+33%
|
609
+16%
|
521
-15%
|
310
-40%
|
84
-73%
|
85
+1%
|
129
+52%
|
149
+16%
|
216
+45%
|
65
-70%
|
(70)
N/A
|
(339)
-384%
|
(642)
-89%
|
(740)
-15%
|
(765)
-3%
|
(583)
+24%
|
(505)
+13%
|
(425)
+16%
|
(613)
-44%
|
(740)
-21%
|
(651)
+12%
|
(616)
+5%
|
(593)
+4%
|
(681)
-15%
|
(441)
+35%
|
(331)
+25%
|
(246)
+26%
|
(12)
+95%
|
(12)
0%
|
(23)
-93%
|
(49)
-111%
|
(81)
-65%
|
29
N/A
|
122
+323%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
108
|
(89)
|
(123)
|
(75)
|
32
|
262
|
328
|
345
|
240
|
209
|
151
|
124
|
144
|
110
|
110
|
93
|
55
|
69
|
105
|
150
|
157
|
184
|
152
|
133
|
115
|
113
|
114
|
37
|
36
|
31
|
26
|
45
|
40
|
41
|
88
|
238
|
186
|
157
|
208
|
140
|
125
|
|
Non-Reccuring Items |
(32)
|
0
|
0
|
(32)
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
(146)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(4)
|
(2)
|
0
|
24
|
100
|
151
|
151
|
124
|
54
|
2
|
2
|
5
|
0
|
0
|
0
|
19
|
13
|
75
|
75
|
69
|
70
|
5
|
2
|
(28)
|
(20)
|
(15)
|
(16)
|
4
|
(1)
|
1 133
|
1 147
|
1 147
|
1 147
|
0
|
(7)
|
(13)
|
(13)
|
(2)
|
(6)
|
(6)
|
|
Total Other Income |
62
|
73
|
70
|
70
|
56
|
59
|
83
|
72
|
55
|
55
|
59
|
234
|
249
|
293
|
260
|
106
|
90
|
46
|
48
|
39
|
52
|
43
|
42
|
51
|
66
|
74
|
90
|
209
|
186
|
193
|
183
|
74
|
66
|
69
|
74
|
54
|
56
|
61
|
55
|
57
|
61
|
|
Pre-Tax Income |
512
N/A
|
186
-64%
|
83
-55%
|
145
+75%
|
215
+48%
|
619
+188%
|
1 006
+63%
|
1 095
+9%
|
1 029
-6%
|
838
-19%
|
522
-38%
|
444
-15%
|
495
+12%
|
532
+7%
|
521
-2%
|
415
-20%
|
228
-45%
|
59
-74%
|
(110)
N/A
|
(378)
-244%
|
(515)
-36%
|
(468)
+9%
|
(384)
+18%
|
(319)
+17%
|
(347)
-9%
|
(446)
-28%
|
(551)
-24%
|
(567)
-3%
|
(461)
+19%
|
(370)
+20%
|
661
N/A
|
825
+25%
|
922
+12%
|
1 010
+10%
|
150
-85%
|
273
+82%
|
206
-25%
|
156
-24%
|
179
+15%
|
220
+23%
|
302
+37%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(99)
|
(55)
|
(27)
|
(42)
|
(44)
|
(89)
|
(165)
|
(160)
|
(161)
|
(138)
|
(81)
|
(59)
|
(59)
|
(67)
|
(52)
|
(56)
|
(22)
|
13
|
45
|
46
|
89
|
66
|
39
|
44
|
(32)
|
(33)
|
(30)
|
(29)
|
16
|
8
|
(110)
|
(153)
|
(201)
|
(189)
|
(85)
|
(57)
|
(33)
|
(44)
|
(61)
|
(68)
|
(59)
|
|
Income from Continuing Operations |
413
|
131
|
57
|
104
|
171
|
530
|
840
|
934
|
867
|
700
|
441
|
386
|
436
|
467
|
472
|
361
|
206
|
72
|
(66)
|
(333)
|
(426)
|
(401)
|
(345)
|
(275)
|
(379)
|
(479)
|
(581)
|
(596)
|
(445)
|
(363)
|
551
|
672
|
721
|
822
|
66
|
216
|
173
|
112
|
118
|
152
|
243
|
|
Income to Minority Interest |
71
|
51
|
34
|
20
|
(16)
|
(53)
|
(186)
|
(185)
|
(170)
|
(151)
|
(32)
|
(40)
|
(50)
|
(35)
|
(22)
|
(7)
|
11
|
4
|
(9)
|
(23)
|
(38)
|
(33)
|
(24)
|
(13)
|
(20)
|
(15)
|
(14)
|
(24)
|
(15)
|
(27)
|
(31)
|
(36)
|
(36)
|
(39)
|
(42)
|
(47)
|
(38)
|
(21)
|
1
|
36
|
32
|
|
Net Income (Common) |
484
N/A
|
182
-62%
|
91
-50%
|
124
+36%
|
155
+25%
|
477
+208%
|
653
+37%
|
747
+14%
|
697
-7%
|
547
-22%
|
408
-25%
|
345
-15%
|
386
+12%
|
432
+12%
|
450
+4%
|
354
-21%
|
218
-39%
|
76
-65%
|
(75)
N/A
|
(355)
-374%
|
(463)
-30%
|
(435)
+6%
|
(369)
+15%
|
(287)
+22%
|
(399)
-39%
|
(493)
-24%
|
(595)
-21%
|
(619)
-4%
|
(460)
+26%
|
(389)
+15%
|
520
N/A
|
636
+22%
|
684
+8%
|
783
+14%
|
23
-97%
|
169
+625%
|
135
-20%
|
90
-33%
|
119
+32%
|
188
+58%
|
275
+46%
|
|
EPS (Diluted) |
1.74
N/A
|
0.66
-62%
|
0.32
-52%
|
0.43
+34%
|
0.55
+28%
|
1.69
+207%
|
2.31
+37%
|
3.04
+32%
|
2.82
-7%
|
1.98
-30%
|
1.47
-26%
|
1.22
-17%
|
1.38
+13%
|
1.53
+11%
|
1.6
+5%
|
1.25
-22%
|
0.77
-38%
|
0.27
-65%
|
-0.27
N/A
|
-1.26
-367%
|
-1.64
-30%
|
-1.54
+6%
|
-1.31
+15%
|
-1.02
+22%
|
-1.41
-38%
|
-1.75
-24%
|
-2.11
-21%
|
-2.19
-4%
|
-1.63
+26%
|
-1.38
+15%
|
1.8
N/A
|
2.24
+24%
|
2.4
+7%
|
2.77
+15%
|
0.08
-97%
|
0.59
+638%
|
0.47
-20%
|
0.32
-32%
|
0.42
+31%
|
0.65
+55%
|
0.96
+48%
|