Watchlist Manager

Watchlist

Price: 30 TWD 0.33%

Market Cap: NT$7.7B

S	Senao International Co Ltd TWSE:2450	TW
	Fabege AB STO:FABG	SE
F	FMS Enterprises Migun Ltd TASE:FBRT	IL
	Borusan Yatirim ve Pazarlama AS IST:BRYAT.E	TR
	Noble Corp (Cayman Island) NYSE:NE	US
	Power Grid Corporation of India Ltd NSE:POWERGRID	IN
S	Shilp Gravures Ltd BSE:513709	IN

Income Statement

Currency: TWD

	Dec-2004	Mar-2008	Jun-2008	Sep-2008	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	Dec-2025
Revenue
Interest Expense	25	1	1	0	1	1	1	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	1	5	9	11	13	14	14	15	13	10	10	0	0	5	2	3	4	5	5	0	3	2	0	4	8	11	15	15	14	13	11	10	9	9	8	8	8	8	9	10	11	11	12	12	12	12	13	13	12	13	0
Revenue	16 791 N/A	6 037 -64%	11 152 +85%	17 235 +55%	22 064 +28%	21 036 -5%	19 887 -5%	18 651 -6%	18 531 -1%	18 430 -1%	19 242 +4%	19 255 +0%	19 495 +1%	20 788 +7%	22 033 +6%	24 494 +11%	27 529 +12%	30 191 +10%	32 595 +8%	34 113 +5%	34 995 +3%	37 239 +6%	39 189 +5%	41 135 +5%	42 711 +4%	42 163 -1%	42 713 +1%	41 078 -4%	41 352 +1%	39 910 -3%	38 053 -5%	37 005 -3%	35 558 -4%	34 949 -2%	33 672 -4%	34 732 +3%	34 091 -2%	34 261 +0%	35 377 +3%	35 222 0%	35 738 +1%	35 884 +0%	34 186 -5%	32 488 -5%	31 241 -4%	30 198 -3%	29 728 -2%	29 552 -1%	28 865 -2%	27 815 -4%	27 005 -3%	26 624 -1%	27 007 +1%	27 823 +3%	28 508 +2%	29 125 +2%	31 039 +7%	31 565 +2%	31 921 +1%	32 177 +1%	31 159 -3%	31 299 +0%	31 386 +0%	31 403 +0%	31 269 0%	31 192 0%	31 551 +1%	31 723 +1%	32 307 +2%	31 745 -2%	31 625 0%	31 734 +0%	33 125 +4%
Gross Profit
Cost of Revenue	(15 557)	(5 198)	(9 492)	(14 580)	(18 517)	(17 464)	(16 303)	(15 131)	(14 985)	(14 868)	(15 524)	(15 512)	(15 740)	(16 789)	(18 015)	(20 250)	(22 962)	(25 299)	(27 590)	(29 024)	(29 864)	(31 832)	(33 436)	(35 065)	(36 368)	(36 103)	(36 818)	(35 613)	(36 098)	(34 920)	(33 159)	(32 289)	(30 923)	(30 338)	(29 197)	(30 024)	(29 529)	(29 787)	(30 837)	(30 802)	(31 396)	(31 649)	(30 223)	(28 786)	(27 696)	(26 822)	(26 422)	(26 197)	(25 610)	(24 592)	(23 873)	(23 566)	(23 921)	(24 673)	(25 277)	(25 833)	(27 573)	(28 038)	(28 362)	(28 632)	(27 761)	(27 903)	(28 003)	(28 012)	(27 859)	(27 783)	(28 103)	(28 288)	(28 811)	(28 323)	(28 234)	(28 349)	(29 661)
Gross Profit	1 234 N/A	839 -32%	1 660 +98%	2 654 +60%	3 548 +34%	3 571 +1%	3 583 +0%	3 519 -2%	3 546 +1%	3 560 +0%	3 716 +4%	3 742 +1%	3 755 +0%	3 997 +6%	4 016 +0%	4 242 +6%	4 568 +8%	4 892 +7%	5 004 +2%	5 088 +2%	5 131 +1%	5 406 +5%	5 753 +6%	6 070 +6%	6 343 +4%	6 060 -4%	5 895 -3%	5 465 -7%	5 254 -4%	4 992 -5%	4 897 -2%	4 719 -4%	4 635 -2%	4 612 0%	4 475 -3%	4 708 +5%	4 562 -3%	4 474 -2%	4 540 +1%	4 420 -3%	4 342 -2%	4 234 -2%	3 962 -6%	3 701 -7%	3 545 -4%	3 376 -5%	3 305 -2%	3 355 +1%	3 255 -3%	3 223 -1%	3 133 -3%	3 058 -2%	3 086 +1%	3 149 +2%	3 231 +3%	3 292 +2%	3 466 +5%	3 527 +2%	3 559 +1%	3 545 0%	3 398 -4%	3 396 0%	3 383 0%	3 391 +0%	3 410 +1%	3 410 +0%	3 447 +1%	3 435 0%	3 496 +2%	3 421 -2%	3 391 -1%	3 385 0%	3 464 +2%
Operating Income
Operating Expenses	(1 172)	(465)	(987)	(1 587)	(2 174)	(2 234)	(2 251)	(2 216)	(2 333)	(2 366)	(2 468)	(2 520)	(2 462)	(2 596)	(2 664)	(2 821)	(3 064)	(3 262)	(3 423)	(3 557)	(3 575)	(3 828)	(4 121)	(4 525)	(4 925)	(5 093)	(5 189)	(5 122)	(4 939)	(4 729)	(4 437)	(4 136)	(3 954)	(3 788)	(3 714)	(3 726)	(3 733)	(3 733)	(3 737)	(3 683)	(3 638)	(3 535)	(3 545)	(3 472)	(3 368)	(3 302)	(3 146)	(3 074)	(2 987)	(2 925)	(2 846)	(2 790)	(2 765)	(2 765)	(2 785)	(2 824)	(2 955)	(3 031)	(3 077)	(3 089)	(3 038)	(3 022)	(3 002)	(2 980)	(2 983)	(2 975)	(3 021)	(3 047)	(3 095)	(3 090)	(3 093)	(3 124)	(3 130)
Selling, General & Administrative	(994)	(465)	(987)	(1 587)	(2 174)	(2 234)	(2 251)	(2 216)	(2 332)	(2 365)	(2 468)	(2 520)	(2 462)	(2 596)	(2 663)	(2 820)	(3 064)	(3 255)	(3 413)	(3 546)	(3 574)	(3 824)	(4 116)	(4 520)	(4 924)	(5 091)	(5 188)	(5 122)	(4 939)	(4 729)	(4 437)	(4 136)	(3 954)	(3 777)	(3 690)	(3 690)	(3 684)	(3 685)	(3 693)	(3 642)	(3 599)	(3 496)	(3 505)	(3 431)	(3 368)	(3 282)	(3 137)	(3 076)	(2 990)	(2 928)	(2 848)	(2 792)	(2 767)	(2 767)	(2 790)	(2 829)	(2 958)	(3 035)	(3 077)	(3 090)	(3 038)	(3 023)	(3 002)	(2 981)	(2 984)	(2 975)	(3 021)	(3 048)	(3 095)	(3 091)	(3 095)	(3 124)	(3 130)
Research & Development	(178)	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	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
Depreciation & Amortization	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	(12)	(25)	(37)	(49)	(47)	(43)	(41)	(39)	(39)	(41)	(31)	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(8)	(9)	0	(4)	(5)	(5)	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	(20)	(9)	3	3	3	2	2	2	2	5	4	4	4	1	0	0	0	1	1	1	1	0	0	0	1	1	1	0
Operating Income	62 N/A	374 +503%	673 +80%	1 068 +59%	1 374 +29%	1 338 -3%	1 333 0%	1 303 -2%	1 214 -7%	1 195 -2%	1 249 +5%	1 223 -2%	1 294 +6%	1 402 +8%	1 352 -4%	1 421 +5%	1 504 +6%	1 630 +8%	1 583 -3%	1 533 -3%	1 557 +2%	1 579 +1%	1 631 +3%	1 543 -5%	1 418 -8%	965 -32%	705 -27%	343 -51%	314 -8%	261 -17%	457 +75%	580 +27%	681 +17%	822 +21%	760 -8%	981 +29%	829 -16%	740 -11%	802 +8%	736 -8%	704 -4%	700 -1%	418 -40%	230 -45%	177 -23%	75 -58%	159 +113%	281 +76%	267 -5%	298 +12%	286 -4%	268 -6%	321 +20%	385 +20%	446 +16%	467 +5%	511 +9%	496 -3%	483 -3%	456 -6%	360 -21%	374 +4%	382 +2%	411 +8%	426 +4%	435 +2%	427 -2%	388 -9%	401 +3%	331 -18%	297 -10%	261 -12%	334 +28%
Pre-Tax Income
Interest Income Expense	(34)	15	25	43	51	51	52	51	53	57	62	64	68	70	73	79	92	106	129	136	134	132	139	158	195	208	217	218	217	236	250	291	291	281	268	216	207	183	153	158	167	181	199	198	172	151	118	119	114	117	124	112	121	136	124	131	143	180	234	298	356	362	383	371	300	232	158	86	86	119	138	134	104
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	(4)	(4)	(9)	(12)	(39)	(61)	(64)	(86)	(75)	(53)	(48)	(25)	(10)	(8)	(6)	(4)	(14)	(70)	(70)	(70)	(58)	(2)	(3)	(3)	(12)	(11)	(10)	(12)	(12)	(12)	(10)	(8)	(28)	(28)	(29)	(29)	(10)	(10)	(10)	(10)	(1)	(1)	(0)	(0)	0	0	0	0	0
Gain/Loss on Disposition of Assets	(8)	0	0	0	(1)	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	(1)	0	0	0	(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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	43	15	30	48	61	63	63	63	65	72	79	90	93	91	79	67	66	70	85	91	92	109	122	142	116	116	116	111	149	146	86	68	38	27	78	84	142	138	132	148	108	127	128	115	116	105	102	111	111	108	104	92	87	87	93	91	89	89	87	87	87	86	85	88	88	87	88	89	89	93	93	87	92
Pre-Tax Income	62 N/A	404 +552%	728 +80%	1 159 +59%	1 484 +28%	1 451 -2%	1 447 0%	1 417 -2%	1 332 -6%	1 325 -1%	1 390 +5%	1 376 -1%	1 454 +6%	1 562 +7%	1 504 -4%	1 568 +4%	1 661 +6%	1 807 +9%	1 798 0%	1 760 -2%	1 781 +1%	1 818 +2%	1 893 +4%	1 844 -3%	1 725 -6%	1 285 -26%	1 029 -20%	659 -36%	642 -3%	583 -9%	730 +25%	854 +17%	936 +10%	1 076 +15%	1 057 -2%	1 256 +19%	1 168 -7%	1 053 -10%	1 081 +3%	1 039 -4%	965 -7%	940 -3%	677 -28%	474 -30%	407 -14%	329 -19%	376 +14%	507 +35%	480 -5%	511 +7%	505 -1%	460 -9%	517 +12%	595 +15%	652 +10%	681 +4%	715 +5%	737 +3%	775 +5%	812 +5%	793 -2%	811 +2%	839 +3%	860 +2%	813 -5%	753 -7%	673 -11%	562 -16%	576 +2%	544 -6%	529 -3%	483 -9%	531 +10%
Net Income
Tax Provision	18	(98)	(178)	(282)	(395)	(387)	(389)	(381)	(324)	(304)	(281)	(248)	(246)	(255)	(255)	(266)	(278)	(300)	(299)	(290)	(289)	(295)	(324)	(312)	(295)	(219)	(164)	(101)	(92)	(85)	(100)	(121)	(137)	(157)	(155)	(191)	(176)	(160)	(160)	(157)	(143)	(95)	(48)	(14)	(8)	(42)	(53)	(74)	(70)	(75)	(77)	(71)	(81)	(96)	(106)	(110)	(119)	(114)	(150)	(144)	(137)	(139)	(108)	(116)	(109)	(110)	(105)	(98)	(99)	(87)	(82)	(72)	(86)
Income from Continuing Operations	80	306	550	877	1 089	1 065	1 059	1 037	1 008	1 020	1 108	1 127	1 208	1 307	1 248	1 300	1 383	1 505	1 499	1 472	1 492	1 524	1 570	1 532	1 430	1 067	864	557	550	497	630	733	799	920	903	1 066	992	894	922	883	823	844	628	459	399	287	324	433	410	436	429	389	436	500	546	572	596	623	625	668	657	672	732	744	705	643	567	466	477	458	448	411	444
Income to Minority Interest	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	5	6	7	9	5	5	5	4	3	9	8	7	7	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Net Income (Common)	80 N/A	306 +283%	550 +80%	877 +59%	1 089 +24%	1 065 -2%	1 059 -1%	1 037 -2%	1 008 -3%	1 020 +1%	1 108 +9%	1 127 +2%	1 208 +7%	1 307 +8%	1 248 -5%	1 300 +4%	1 383 +6%	1 505 +9%	1 499 0%	1 472 -2%	1 492 +1%	1 524 +2%	1 570 +3%	1 532 -2%	1 430 -7%	1 067 -25%	864 -19%	557 -36%	550 -1%	497 -10%	630 +27%	733 +16%	803 +10%	926 +15%	909 -2%	1 074 +18%	997 -7%	897 -10%	926 +3%	886 -4%	826 -7%	854 +3%	638 -25%	468 -27%	406 -13%	289 -29%	325 +13%	434 +34%	411 -5%	437 +6%	430 -2%	391 -9%	437 +12%	501 +15%	547 +9%	573 +5%	597 +4%	624 +5%	626 +0%	669 +7%	658 -2%	673 +2%	733 +9%	745 +2%	706 -5%	644 -9%	568 -12%	467 -18%	478 +2%	458 -4%	448 -2%	412 -8%	445 +8%
EPS (Diluted)	0.35 N/A	1.23 +251%	2.2 +79%	3.46 +57%	4.33 +25%	4.22 -3%	4.13 -2%	4.08 -1%	3.96 -3%	3.99 +1%	4.33 +9%	4.36 +1%	4.7 +8%	5.08 +8%	4.76 -6%	4.96 +4%	5.3 +7%	5.75 +8%	5.81 +1%	5.7 -2%	5.75 +1%	5.88 +2%	6.05 +3%	5.9 -2%	5.51 -7%	4.11 -25%	3.33 -19%	2.15 -35%	2.12 -1%	1.92 -9%	2.43 +27%	2.87 +18%	3.16 +10%	3.71 +17%	3.66 -1%	4.31 +18%	4.01 -7%	3.61 -10%	3.72 +3%	3.56 -4%	3.29 -8%	3.4 +3%	2.49 -27%	1.81 -27%	1.58 -13%	1.12 -29%	1.25 +12%	1.68 +34%	1.59 -5%	1.69 +6%	1.66 -2%	1.51 -9%	1.69 +12%	1.93 +14%	2.11 +9%	2.21 +5%	2.3 +4%	2.41 +5%	2.42 +0%	2.58 +7%	2.54 -2%	2.6 +2%	2.83 +9%	2.88 +2%	2.72 -6%	2.49 -8%	2.2 -12%	1.8 -18%	1.85 +3%	1.77 -4%	1.73 -2%	1.59 -8%	1.72 +8%

Income Statement Balance Sheet Cash Flow Statement

Senao International Co Ltd
TWSE:2450

Income Statement

Earnings Waterfall
Senao International Co Ltd

Income Statement
Senao International Co Ltd

See Also

Company

Help

Tools

Stocks

Senao International Co Ltd TWSE:2450

Income Statement

Earnings Waterfall Senao International Co Ltd

Income Statement Senao International Co Ltd

See Also

Company

Help

Tools

Stocks

Senao International Co Ltd
TWSE:2450

Earnings Waterfall
Senao International Co Ltd

Income Statement
Senao International Co Ltd