Advantech Co Ltd
TWSE:2395
Income Statement
Earnings Waterfall
Advantech Co Ltd
Revenue
|
64.6B
TWD
|
Cost of Revenue
|
-38.4B
TWD
|
Gross Profit
|
26.2B
TWD
|
Operating Expenses
|
-14B
TWD
|
Operating Income
|
12.1B
TWD
|
Other Expenses
|
-1.3B
TWD
|
Net Income
|
10.8B
TWD
|
Income Statement
Advantech 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 |
30 660
N/A
|
32 177
+5%
|
33 646
+5%
|
34 822
+3%
|
35 732
+3%
|
36 371
+2%
|
37 120
+2%
|
37 433
+1%
|
38 001
+2%
|
39 289
+3%
|
39 975
+2%
|
40 948
+2%
|
42 002
+3%
|
41 935
0%
|
42 628
+2%
|
43 420
+2%
|
44 375
+2%
|
45 724
+3%
|
46 963
+3%
|
48 120
+2%
|
48 727
+1%
|
49 671
+2%
|
51 002
+3%
|
53 025
+4%
|
54 145
+2%
|
53 116
-2%
|
53 158
+0%
|
51 826
-3%
|
51 119
-1%
|
53 009
+4%
|
53 200
+0%
|
55 657
+5%
|
58 622
+5%
|
61 580
+5%
|
64 195
+4%
|
67 302
+5%
|
68 745
+2%
|
70 021
+2%
|
70 224
+0%
|
66 617
-5%
|
64 568
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(18 075)
|
(18 979)
|
(19 926)
|
(20 685)
|
(21 339)
|
(21 765)
|
(22 250)
|
(22 433)
|
(22 656)
|
(23 398)
|
(23 757)
|
(24 153)
|
(24 885)
|
(24 902)
|
(25 502)
|
(26 247)
|
(26 994)
|
(28 055)
|
(28 903)
|
(29 670)
|
(30 063)
|
(30 623)
|
(31 335)
|
(32 421)
|
(33 045)
|
(32 346)
|
(32 032)
|
(31 204)
|
(30 723)
|
(31 799)
|
(32 539)
|
(34 482)
|
(36 490)
|
(38 500)
|
(39 833)
|
(41 866)
|
(42 632)
|
(43 154)
|
(42 843)
|
(39 998)
|
(38 406)
|
|
Gross Profit |
12 585
N/A
|
13 198
+5%
|
13 720
+4%
|
14 136
+3%
|
14 393
+2%
|
14 604
+1%
|
14 867
+2%
|
14 997
+1%
|
15 345
+2%
|
15 890
+4%
|
16 217
+2%
|
16 795
+4%
|
17 118
+2%
|
17 032
0%
|
17 126
+1%
|
17 173
+0%
|
17 381
+1%
|
17 668
+2%
|
18 059
+2%
|
18 448
+2%
|
18 663
+1%
|
19 049
+2%
|
19 667
+3%
|
20 604
+5%
|
21 099
+2%
|
20 771
-2%
|
21 126
+2%
|
20 621
-2%
|
20 396
-1%
|
21 210
+4%
|
20 661
-3%
|
21 175
+2%
|
22 132
+5%
|
23 080
+4%
|
24 362
+6%
|
25 436
+4%
|
26 113
+3%
|
26 867
+3%
|
27 382
+2%
|
26 619
-3%
|
26 162
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 917)
|
(8 129)
|
(8 435)
|
(8 764)
|
(8 884)
|
(9 111)
|
(9 255)
|
(9 397)
|
(9 416)
|
(9 775)
|
(10 065)
|
(10 238)
|
(10 486)
|
(10 396)
|
(10 405)
|
(10 452)
|
(10 602)
|
(10 864)
|
(11 067)
|
(11 170)
|
(11 204)
|
(11 374)
|
(11 602)
|
(11 814)
|
(11 866)
|
(12 135)
|
(11 980)
|
(11 838)
|
(11 360)
|
(11 786)
|
(11 635)
|
(11 806)
|
(12 331)
|
(12 844)
|
(12 924)
|
(13 226)
|
(13 581)
|
(13 848)
|
(14 041)
|
(14 150)
|
(14 034)
|
|
Selling, General & Administrative |
(5 156)
|
(5 283)
|
(5 534)
|
(5 677)
|
(5 599)
|
(5 701)
|
(5 690)
|
(5 748)
|
(5 809)
|
(6 029)
|
(6 206)
|
(6 359)
|
(6 628)
|
(6 619)
|
(6 611)
|
(6 627)
|
(6 599)
|
(6 702)
|
(6 846)
|
(7 015)
|
(7 207)
|
(7 278)
|
(7 509)
|
(7 715)
|
(7 642)
|
(7 574)
|
(7 427)
|
(7 322)
|
(7 304)
|
(7 362)
|
(7 465)
|
(7 525)
|
(8 061)
|
(8 206)
|
(8 447)
|
(8 682)
|
(8 813)
|
(9 033)
|
(9 200)
|
(9 342)
|
(9 204)
|
|
Research & Development |
(2 761)
|
(2 847)
|
(2 902)
|
(3 087)
|
(3 197)
|
(3 377)
|
(3 520)
|
(3 581)
|
(3 517)
|
(3 567)
|
(3 619)
|
(3 596)
|
(3 620)
|
(3 592)
|
(3 631)
|
(3 680)
|
(3 781)
|
(3 835)
|
(3 912)
|
(4 007)
|
(3 997)
|
(4 018)
|
(4 047)
|
(4 053)
|
(4 223)
|
(4 175)
|
(4 167)
|
(4 131)
|
(4 056)
|
(3 112)
|
(3 106)
|
(3 215)
|
(4 270)
|
(4 346)
|
(4 477)
|
(4 545)
|
(4 768)
|
(4 815)
|
(4 841)
|
(4 809)
|
(4 830)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(88)
|
(31)
|
(41)
|
(64)
|
(90)
|
(178)
|
(239)
|
(283)
|
(238)
|
(184)
|
(163)
|
(145)
|
(223)
|
(215)
|
(197)
|
(148)
|
0
|
(78)
|
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
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(112)
|
0
|
0
|
0
|
(46)
|
(46)
|
0
|
(386)
|
(386)
|
(386)
|
0
|
(1 311)
|
(1 065)
|
(1 065)
|
0
|
(293)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
4 668
N/A
|
5 068
+9%
|
5 285
+4%
|
5 373
+2%
|
5 508
+3%
|
5 495
0%
|
5 615
+2%
|
5 603
0%
|
5 929
+6%
|
6 117
+3%
|
6 154
+1%
|
6 558
+7%
|
6 631
+1%
|
6 637
+0%
|
6 721
+1%
|
6 721
N/A
|
6 778
+1%
|
6 806
+0%
|
6 994
+3%
|
7 280
+4%
|
7 460
+2%
|
7 675
+3%
|
8 065
+5%
|
8 790
+9%
|
9 234
+5%
|
8 636
-6%
|
9 146
+6%
|
8 783
-4%
|
9 037
+3%
|
9 424
+4%
|
9 026
-4%
|
9 369
+4%
|
9 800
+5%
|
10 236
+4%
|
11 439
+12%
|
12 209
+7%
|
12 532
+3%
|
13 019
+4%
|
13 341
+2%
|
12 468
-7%
|
12 128
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
373
|
335
|
228
|
327
|
413
|
473
|
480
|
393
|
249
|
132
|
183
|
110
|
99
|
92
|
374
|
524
|
685
|
791
|
544
|
405
|
281
|
321
|
338
|
307
|
272
|
96
|
130
|
234
|
256
|
340
|
286
|
208
|
328
|
412
|
348
|
809
|
756
|
784
|
1 068
|
1 055
|
983
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
0
|
0
|
(112)
|
0
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(246)
|
0
|
(255)
|
(254)
|
(293)
|
0
|
(284)
|
(284)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
42
|
43
|
(1)
|
(3)
|
56
|
56
|
56
|
57
|
(5)
|
142
|
256
|
252
|
290
|
142
|
96
|
100
|
97
|
95
|
27
|
115
|
80
|
129
|
128
|
40
|
39
|
(13)
|
(24)
|
(26)
|
(25)
|
53
|
63
|
59
|
58
|
(11)
|
(8)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
|
Total Other Income |
87
|
91
|
91
|
92
|
77
|
76
|
87
|
106
|
117
|
110
|
103
|
90
|
77
|
75
|
76
|
69
|
86
|
85
|
101
|
164
|
166
|
176
|
161
|
101
|
150
|
148
|
154
|
168
|
108
|
107
|
122
|
278
|
361
|
372
|
374
|
220
|
156
|
152
|
181
|
188
|
162
|
|
Pre-Tax Income |
5 168
N/A
|
5 535
+7%
|
5 602
+1%
|
5 787
+3%
|
6 055
+5%
|
6 100
+1%
|
6 236
+2%
|
6 158
-1%
|
6 290
+2%
|
6 501
+3%
|
6 695
+3%
|
7 010
+5%
|
7 097
+1%
|
6 948
-2%
|
7 269
+5%
|
7 415
+2%
|
7 534
+2%
|
7 776
+3%
|
7 665
-1%
|
7 852
+2%
|
7 987
+2%
|
8 300
+4%
|
8 692
+5%
|
9 238
+6%
|
9 308
+1%
|
8 867
-5%
|
9 406
+6%
|
9 159
-3%
|
9 128
0%
|
9 924
+9%
|
9 243
-7%
|
9 659
+5%
|
10 255
+6%
|
11 008
+7%
|
11 868
+8%
|
12 952
+9%
|
13 443
+4%
|
13 953
+4%
|
14 585
+5%
|
13 706
-6%
|
13 267
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 040)
|
(1 118)
|
(1 102)
|
(1 069)
|
(1 123)
|
(1 118)
|
(1 130)
|
(1 143)
|
(1 163)
|
(1 218)
|
(1 285)
|
(1 367)
|
(1 408)
|
(1 383)
|
(1 441)
|
(1 459)
|
(1 384)
|
(1 465)
|
(1 482)
|
(1 557)
|
(1 678)
|
(1 736)
|
(1 815)
|
(1 918)
|
(1 915)
|
(1 824)
|
(1 932)
|
(1 882)
|
(1 825)
|
(1 973)
|
(1 814)
|
(1 899)
|
(1 948)
|
(2 062)
|
(2 273)
|
(2 468)
|
(2 700)
|
(2 824)
|
(2 914)
|
(2 654)
|
(2 477)
|
|
Income from Continuing Operations |
4 127
|
4 416
|
4 499
|
4 718
|
4 932
|
4 982
|
5 106
|
5 015
|
5 127
|
5 283
|
5 410
|
5 643
|
5 689
|
5 565
|
5 828
|
5 957
|
6 149
|
6 312
|
6 184
|
6 295
|
6 309
|
6 564
|
6 877
|
7 320
|
7 393
|
7 043
|
7 474
|
7 277
|
7 303
|
7 951
|
7 429
|
7 760
|
8 307
|
8 947
|
9 595
|
10 484
|
10 743
|
11 129
|
11 671
|
11 052
|
10 789
|
|
Income to Minority Interest |
(21)
|
(18)
|
(18)
|
(21)
|
(24)
|
(20)
|
(18)
|
(19)
|
(23)
|
(29)
|
(29)
|
(26)
|
(22)
|
(17)
|
(11)
|
(12)
|
7
|
3
|
(8)
|
(0)
|
(19)
|
(19)
|
(24)
|
(42)
|
(42)
|
(20)
|
(36)
|
(34)
|
(55)
|
(85)
|
(80)
|
(78)
|
(57)
|
(37)
|
(18)
|
3
|
15
|
15
|
20
|
37
|
48
|
|
Net Income (Common) |
4 106
N/A
|
4 399
+7%
|
4 482
+2%
|
4 698
+5%
|
4 908
+4%
|
4 962
+1%
|
5 088
+3%
|
4 996
-2%
|
5 104
+2%
|
5 255
+3%
|
5 382
+2%
|
5 617
+4%
|
5 667
+1%
|
5 545
-2%
|
5 814
+5%
|
5 943
+2%
|
6 157
+4%
|
6 315
+3%
|
6 175
-2%
|
6 293
+2%
|
6 290
0%
|
6 544
+4%
|
6 853
+5%
|
7 278
+6%
|
7 351
+1%
|
7 023
-4%
|
7 438
+6%
|
7 243
-3%
|
7 248
+0%
|
7 866
+9%
|
7 349
-7%
|
7 682
+5%
|
8 250
+7%
|
8 909
+8%
|
9 577
+7%
|
10 487
+10%
|
10 757
+3%
|
11 144
+4%
|
11 691
+5%
|
11 090
-5%
|
10 838
-2%
|
|
EPS (Diluted) |
5.91
N/A
|
6.33
+7%
|
6.44
+2%
|
6.68
+4%
|
7.06
+6%
|
7.14
+1%
|
7.29
+2%
|
7.15
-2%
|
6.65
-7%
|
7.55
+14%
|
7.73
+2%
|
8.03
+4%
|
7.36
-8%
|
7.94
+8%
|
8.31
+5%
|
8.46
+2%
|
7.97
-6%
|
9.01
+13%
|
8.8
-2%
|
8.93
+1%
|
8.11
-9%
|
9.25
+14%
|
8.83
-5%
|
9.37
+6%
|
9.43
+1%
|
8.98
-5%
|
9.54
+6%
|
9.23
-3%
|
8.43
-9%
|
10.04
+19%
|
9.38
-7%
|
9.79
+4%
|
9.56
-2%
|
11.36
+19%
|
12.2
+7%
|
13.36
+10%
|
12.6
-6%
|
12.89
+2%
|
13.54
+5%
|
12.83
-5%
|
12.52
-2%
|