Lien Chang Electronic Enterprise Co Ltd
TWSE:2431
Income Statement
Earnings Waterfall
Lien Chang Electronic Enterprise Co Ltd
Income Statement
Lien Chang Electronic Enterprise Co Ltd
| Dec-2008 | Mar-2009 | 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 |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
3
|
3
|
4
|
5
|
7
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Revenue |
2 364
N/A
|
2 592
+10%
|
2 979
+15%
|
3 041
+2%
|
3 352
+10%
|
3 434
+2%
|
3 521
+3%
|
3 577
+2%
|
3 445
-4%
|
3 175
-8%
|
2 625
-17%
|
2 398
-9%
|
2 337
-3%
|
2 401
+3%
|
2 370
-1%
|
2 404
+1%
|
2 445
+2%
|
2 384
-3%
|
2 380
0%
|
2 495
+5%
|
2 572
+3%
|
2 859
+11%
|
3 333
+17%
|
3 838
+15%
|
4 308
+12%
|
4 672
+8%
|
4 514
-3%
|
4 056
-10%
|
3 636
-10%
|
3 249
-11%
|
3 077
-5%
|
3 071
0%
|
3 036
-1%
|
2 924
-4%
|
2 888
-1%
|
2 640
-9%
|
2 303
-13%
|
2 115
-8%
|
2 101
-1%
|
2 215
+5%
|
2 428
+10%
|
2 616
+8%
|
2 696
+3%
|
2 878
+7%
|
2 967
+3%
|
2 875
-3%
|
2 606
-9%
|
2 435
-7%
|
2 298
-6%
|
2 162
-6%
|
2 115
-2%
|
1 760
-17%
|
1 567
-11%
|
1 334
-15%
|
1 220
-9%
|
1 197
-2%
|
1 001
-16%
|
909
-9%
|
773
-15%
|
642
-17%
|
590
-8%
|
533
-10%
|
484
-9%
|
428
-11%
|
404
-6%
|
419
+4%
|
438
+5%
|
411
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 236)
|
(2 368)
|
(2 628)
|
(2 608)
|
(2 866)
|
(2 943)
|
(3 038)
|
(3 141)
|
(3 123)
|
(2 938)
|
(2 512)
|
(2 359)
|
(2 263)
|
(2 314)
|
(2 324)
|
(2 329)
|
(2 365)
|
(2 291)
|
(2 214)
|
(2 255)
|
(2 246)
|
(2 478)
|
(2 880)
|
(3 319)
|
(3 772)
|
(4 085)
|
(3 972)
|
(3 616)
|
(3 266)
|
(2 916)
|
(2 750)
|
(2 712)
|
(2 639)
|
(2 525)
|
(2 496)
|
(2 303)
|
(2 064)
|
(1 969)
|
(1 998)
|
(2 105)
|
(2 300)
|
(2 439)
|
(2 486)
|
(2 621)
|
(2 657)
|
(2 557)
|
(2 309)
|
(2 141)
|
(2 008)
|
(1 898)
|
(1 872)
|
(1 603)
|
(1 477)
|
(1 275)
|
(1 170)
|
(1 146)
|
(946)
|
(870)
|
(758)
|
(638)
|
(613)
|
(559)
|
(507)
|
(459)
|
(416)
|
(425)
|
(444)
|
(421)
|
|
| Gross Profit |
128
N/A
|
224
+76%
|
351
+57%
|
434
+24%
|
486
+12%
|
492
+1%
|
483
-2%
|
436
-10%
|
322
-26%
|
237
-26%
|
112
-53%
|
39
-65%
|
74
+89%
|
87
+18%
|
47
-46%
|
76
+63%
|
80
+6%
|
93
+16%
|
166
+78%
|
240
+45%
|
327
+36%
|
381
+17%
|
453
+19%
|
519
+15%
|
536
+3%
|
587
+10%
|
542
-8%
|
440
-19%
|
370
-16%
|
333
-10%
|
327
-2%
|
359
+10%
|
398
+11%
|
399
+0%
|
392
-2%
|
337
-14%
|
239
-29%
|
146
-39%
|
103
-29%
|
110
+7%
|
129
+17%
|
177
+37%
|
210
+19%
|
257
+22%
|
311
+21%
|
318
+3%
|
297
-7%
|
294
-1%
|
291
-1%
|
264
-9%
|
243
-8%
|
157
-35%
|
89
-43%
|
59
-34%
|
49
-16%
|
51
+3%
|
54
+7%
|
38
-30%
|
15
-61%
|
4
-75%
|
(24)
N/A
|
(27)
-12%
|
(23)
+13%
|
(30)
-32%
|
(12)
+60%
|
(7)
+47%
|
(6)
+6%
|
(10)
-65%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(202)
|
(185)
|
(226)
|
(246)
|
(258)
|
(269)
|
(269)
|
(269)
|
(254)
|
(246)
|
(223)
|
(214)
|
(223)
|
(232)
|
(232)
|
(229)
|
(235)
|
(235)
|
(243)
|
(267)
|
(296)
|
(325)
|
(367)
|
(402)
|
(456)
|
(484)
|
(476)
|
(466)
|
(421)
|
(397)
|
(381)
|
(363)
|
(365)
|
(348)
|
(340)
|
(323)
|
(284)
|
(280)
|
(300)
|
(331)
|
(382)
|
(402)
|
(389)
|
(369)
|
(334)
|
(303)
|
(278)
|
(263)
|
(256)
|
(258)
|
(247)
|
(221)
|
(195)
|
(172)
|
(162)
|
(158)
|
(154)
|
(144)
|
(130)
|
(125)
|
(118)
|
(113)
|
(109)
|
(106)
|
(104)
|
(104)
|
(104)
|
(103)
|
|
| Selling, General & Administrative |
(162)
|
(147)
|
(188)
|
(206)
|
(210)
|
(219)
|
(217)
|
(214)
|
(197)
|
(188)
|
(162)
|
(152)
|
(163)
|
(164)
|
(162)
|
(156)
|
(164)
|
(160)
|
(164)
|
(190)
|
(224)
|
(252)
|
(299)
|
(329)
|
(375)
|
(402)
|
(391)
|
(378)
|
(330)
|
(303)
|
(285)
|
(268)
|
(272)
|
(259)
|
(251)
|
(233)
|
(201)
|
(198)
|
(222)
|
(255)
|
(304)
|
(325)
|
(315)
|
(299)
|
(268)
|
(243)
|
(223)
|
(211)
|
(204)
|
(208)
|
(202)
|
(180)
|
(159)
|
(141)
|
(133)
|
(131)
|
(129)
|
(120)
|
(112)
|
(106)
|
(94)
|
(89)
|
(85)
|
(81)
|
(80)
|
(79)
|
(79)
|
(77)
|
|
| Research & Development |
(40)
|
(38)
|
(37)
|
(40)
|
(48)
|
(49)
|
(52)
|
(55)
|
(57)
|
(58)
|
(61)
|
(62)
|
(60)
|
(65)
|
(68)
|
(70)
|
(71)
|
(75)
|
(80)
|
(76)
|
(72)
|
(73)
|
(68)
|
(73)
|
(81)
|
(82)
|
(86)
|
(87)
|
(91)
|
(94)
|
(96)
|
(95)
|
(92)
|
(90)
|
(90)
|
(90)
|
(83)
|
(82)
|
(78)
|
(77)
|
(78)
|
(77)
|
(74)
|
(69)
|
(65)
|
(60)
|
(55)
|
(53)
|
(52)
|
(35)
|
(31)
|
(27)
|
(36)
|
(32)
|
(29)
|
(27)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
(25)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
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
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(74)
N/A
|
39
N/A
|
125
+222%
|
188
+50%
|
228
+22%
|
223
-2%
|
214
-4%
|
167
-22%
|
68
-59%
|
(9)
N/A
|
(111)
-1 147%
|
(176)
-58%
|
(150)
+15%
|
(145)
+3%
|
(186)
-28%
|
(154)
+17%
|
(155)
-1%
|
(142)
+8%
|
(77)
+46%
|
(26)
+66%
|
31
N/A
|
57
+84%
|
85
+51%
|
117
+37%
|
79
-32%
|
103
+30%
|
66
-36%
|
(26)
N/A
|
(50)
-95%
|
(64)
-26%
|
(54)
+16%
|
(4)
+93%
|
33
N/A
|
51
+55%
|
52
+2%
|
13
-75%
|
(45)
N/A
|
(134)
-198%
|
(197)
-47%
|
(221)
-12%
|
(253)
-14%
|
(225)
+11%
|
(179)
+20%
|
(112)
+37%
|
(23)
+79%
|
16
N/A
|
19
+18%
|
31
+64%
|
34
+12%
|
6
-82%
|
(4)
N/A
|
(64)
-1 446%
|
(105)
-64%
|
(114)
-8%
|
(113)
+0%
|
(107)
+6%
|
(100)
+7%
|
(106)
-6%
|
(115)
-9%
|
(121)
-5%
|
(142)
-18%
|
(140)
+2%
|
(132)
+5%
|
(136)
-3%
|
(116)
+14%
|
(110)
+5%
|
(110)
+0%
|
(113)
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
14
|
28
|
21
|
16
|
22
|
12
|
21
|
11
|
(13)
|
(5)
|
(8)
|
21
|
41
|
25
|
31
|
(1)
|
(6)
|
15
|
19
|
24
|
29
|
30
|
21
|
32
|
41
|
33
|
31
|
60
|
54
|
44
|
57
|
15
|
46
|
24
|
8
|
19
|
(29)
|
(14)
|
11
|
29
|
38
|
46
|
36
|
25
|
30
|
37
|
24
|
4
|
(7)
|
(5)
|
(16)
|
(8)
|
(8)
|
(4)
|
29
|
53
|
59
|
54
|
46
|
20
|
22
|
26
|
18
|
16
|
24
|
25
|
17
|
22
|
|
| Non-Reccuring Items |
(26)
|
(18)
|
(32)
|
(27)
|
(31)
|
(26)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
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
|
26
|
5
|
0
|
0
|
6
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(7)
|
0
|
(7)
|
0
|
0
|
(0)
|
2
|
8
|
0
|
1
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
4
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
177
|
177
|
176
|
170
|
0
|
(7)
|
(7)
|
(13)
|
0
|
(12)
|
(12)
|
(0)
|
0
|
0
|
(1)
|
(3)
|
0
|
(3)
|
(3)
|
|
| Total Other Income |
14
|
13
|
10
|
15
|
16
|
18
|
20
|
44
|
42
|
52
|
57
|
50
|
66
|
48
|
53
|
45
|
38
|
36
|
23
|
5
|
10
|
4
|
15
|
20
|
26
|
27
|
30
|
31
|
37
|
36
|
32
|
28
|
27
|
27
|
27
|
28
|
32
|
35
|
39
|
44
|
41
|
39
|
35
|
25
|
25
|
25
|
24
|
21
|
19
|
97
|
98
|
99
|
101
|
17
|
26
|
27
|
100
|
112
|
126
|
127
|
32
|
31
|
27
|
25
|
19
|
17
|
21
|
21
|
|
| Pre-Tax Income |
(73)
N/A
|
62
N/A
|
125
+100%
|
192
+54%
|
233
+21%
|
227
-3%
|
245
+8%
|
212
-13%
|
97
-54%
|
39
-60%
|
(62)
N/A
|
(105)
-70%
|
(52)
+50%
|
(73)
-39%
|
(108)
-49%
|
(110)
-1%
|
(126)
-15%
|
(92)
+27%
|
(34)
+64%
|
10
N/A
|
69
+580%
|
91
+31%
|
120
+31%
|
168
+41%
|
147
-13%
|
164
+12%
|
127
-22%
|
65
-49%
|
40
-38%
|
15
-64%
|
35
+141%
|
40
+13%
|
105
+166%
|
101
-4%
|
86
-15%
|
60
-30%
|
(43)
N/A
|
(114)
-164%
|
(148)
-30%
|
(144)
+2%
|
(170)
-18%
|
(136)
+20%
|
(103)
+24%
|
(64)
+39%
|
30
N/A
|
77
+158%
|
66
-14%
|
55
-16%
|
47
-16%
|
274
+490%
|
255
-7%
|
204
-20%
|
158
-23%
|
(100)
N/A
|
(65)
+35%
|
(34)
+48%
|
73
N/A
|
65
-10%
|
45
-31%
|
14
-69%
|
(82)
N/A
|
(83)
-1%
|
(88)
-6%
|
(89)
-1%
|
(70)
+21%
|
(62)
+12%
|
(68)
-10%
|
(73)
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(7)
|
(31)
|
(43)
|
(30)
|
(35)
|
(28)
|
(16)
|
(18)
|
(9)
|
2
|
4
|
(29)
|
(29)
|
(23)
|
(25)
|
5
|
4
|
1
|
(1)
|
(12)
|
(14)
|
(15)
|
(12)
|
(4)
|
(5)
|
0
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(8)
|
(9)
|
(10)
|
(5)
|
5
|
17
|
7
|
1
|
(20)
|
(34)
|
(37)
|
(34)
|
(21)
|
(18)
|
(9)
|
(3)
|
0
|
(64)
|
(61)
|
(67)
|
(43)
|
22
|
19
|
10
|
(62)
|
(61)
|
(64)
|
(51)
|
(12)
|
(13)
|
(8)
|
(8)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(78)
|
56
|
94
|
149
|
203
|
192
|
217
|
196
|
79
|
30
|
(60)
|
(101)
|
(81)
|
(102)
|
(131)
|
(135)
|
(120)
|
(89)
|
(33)
|
10
|
58
|
78
|
105
|
157
|
142
|
158
|
127
|
62
|
35
|
12
|
32
|
38
|
97
|
93
|
76
|
55
|
(38)
|
(97)
|
(141)
|
(144)
|
(190)
|
(170)
|
(140)
|
(98)
|
9
|
59
|
57
|
52
|
47
|
210
|
194
|
137
|
115
|
(78)
|
(46)
|
(24)
|
10
|
4
|
(19)
|
(37)
|
(94)
|
(96)
|
(95)
|
(96)
|
(70)
|
(62)
|
(68)
|
(73)
|
|
| Net Income (Common) |
(78)
N/A
|
(25)
+68%
|
41
N/A
|
109
+163%
|
191
+76%
|
191
0%
|
210
+10%
|
190
-9%
|
85
-55%
|
69
-19%
|
(12)
N/A
|
(51)
-338%
|
(43)
+15%
|
(96)
-121%
|
(131)
-36%
|
(138)
-5%
|
(124)
+10%
|
(93)
+25%
|
(37)
+60%
|
8
N/A
|
56
+647%
|
78
+39%
|
105
+34%
|
157
+50%
|
142
-9%
|
158
+11%
|
127
-20%
|
62
-51%
|
35
-43%
|
12
-66%
|
32
+169%
|
38
+18%
|
97
+158%
|
93
-5%
|
76
-18%
|
55
-28%
|
(38)
N/A
|
(97)
-154%
|
(141)
-45%
|
(144)
-2%
|
(190)
-32%
|
(170)
+11%
|
(140)
+17%
|
(98)
+30%
|
9
N/A
|
59
+560%
|
57
-2%
|
52
-9%
|
47
-10%
|
210
+349%
|
194
-8%
|
137
-30%
|
115
-16%
|
(78)
N/A
|
(46)
+41%
|
(24)
+47%
|
10
N/A
|
4
-61%
|
(19)
N/A
|
(37)
-91%
|
(94)
-158%
|
(96)
-2%
|
(95)
+1%
|
(96)
-1%
|
(70)
+27%
|
(62)
+12%
|
(68)
-10%
|
(73)
-8%
|
|
| EPS (Diluted) |
-0.65
N/A
|
-0.22
+66%
|
0.37
N/A
|
0.97
+162%
|
1.72
+77%
|
1.72
N/A
|
1.88
+9%
|
1.7
-10%
|
0.76
-55%
|
0.62
-18%
|
-0.1
N/A
|
-0.46
-360%
|
-0.39
+15%
|
-0.86
-121%
|
-1.18
-37%
|
-1.22
-3%
|
-1.11
+9%
|
-0.83
+25%
|
-0.33
+60%
|
0.06
N/A
|
0.52
+767%
|
0.7
+35%
|
0.94
+34%
|
1.41
+50%
|
1.28
-9%
|
1.42
+11%
|
1.14
-20%
|
0.55
-52%
|
0.32
-42%
|
0.1
-69%
|
0.28
+180%
|
0.33
+18%
|
0.87
+164%
|
0.82
-6%
|
0.67
-18%
|
0.48
-28%
|
-0.34
N/A
|
-0.88
-159%
|
-1.28
-45%
|
-1.3
-2%
|
-1.71
-32%
|
-1.53
+11%
|
-1.26
+18%
|
-0.88
+30%
|
0.08
N/A
|
0.53
+563%
|
0.52
-2%
|
0.47
-10%
|
0.42
-11%
|
1.89
+350%
|
1.75
-7%
|
1.23
-30%
|
1.03
-16%
|
-0.7
N/A
|
-0.42
+40%
|
-0.22
+48%
|
0.09
N/A
|
0.04
-56%
|
-0.17
N/A
|
-0.33
-94%
|
-0.85
-158%
|
-0.86
-1%
|
-0.86
N/A
|
-0.86
N/A
|
-0.63
+27%
|
-0.55
+13%
|
-0.61
-11%
|
-0.66
-8%
|
|