Syscom Computer Engineering Co
TWSE:2453
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Syscom Computer Engineering Co
TWSE:2453
|
TW |
|
C
|
Cloudwalk Technology Co Ltd
SSE:688327
|
CN |
|
M
|
Mitra International Resources Tbk PT
IDX:MIRA
|
ID |
|
V
|
Volkswagen AG
OTC:VWAGY
|
DE |
|
Elite Material Co Ltd
TWSE:2383
|
TW |
Income Statement
Earnings Waterfall
Syscom Computer Engineering Co
Income Statement
Syscom Computer Engineering Co
| 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 |
4
|
5
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
4
|
5
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
7
|
8
|
9
|
12
|
15
|
16
|
15
|
13
|
9
|
8
|
6
|
5
|
5
|
5
|
6
|
6
|
8
|
10
|
13
|
15
|
17
|
17
|
17
|
17
|
18
|
17
|
17
|
17
|
0
|
|
| Revenue |
2 835
N/A
|
2 838
+0%
|
2 886
+2%
|
3 019
+5%
|
3 152
+4%
|
3 313
+5%
|
3 660
+10%
|
3 725
+2%
|
3 855
+4%
|
3 968
+3%
|
4 030
+2%
|
4 012
0%
|
4 211
+5%
|
4 384
+4%
|
4 895
+12%
|
5 210
+6%
|
5 316
+2%
|
5 194
-2%
|
4 880
-6%
|
4 726
-3%
|
4 869
+3%
|
4 793
-2%
|
4 839
+1%
|
4 777
-1%
|
4 629
-3%
|
4 482
-3%
|
3 997
-11%
|
3 973
-1%
|
3 904
-2%
|
3 963
+2%
|
4 037
+2%
|
3 870
-4%
|
3 906
+1%
|
4 152
+6%
|
4 170
+0%
|
4 442
+7%
|
4 803
+8%
|
4 770
-1%
|
4 931
+3%
|
4 958
+1%
|
4 727
-5%
|
4 649
-2%
|
5 148
+11%
|
5 394
+5%
|
5 911
+10%
|
5 998
+1%
|
5 769
-4%
|
5 873
+2%
|
5 758
-2%
|
5 901
+2%
|
5 866
-1%
|
5 855
0%
|
5 870
+0%
|
5 908
+1%
|
5 911
+0%
|
5 940
+1%
|
5 951
+0%
|
5 981
+1%
|
6 134
+3%
|
6 208
+1%
|
6 384
+3%
|
6 536
+2%
|
6 653
+2%
|
6 800
+2%
|
6 933
+2%
|
7 006
+1%
|
7 166
+2%
|
7 304
+2%
|
7 433
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 246)
|
(2 238)
|
(2 289)
|
(2 377)
|
(2 466)
|
(2 599)
|
(2 885)
|
(2 961)
|
(3 101)
|
(3 207)
|
(3 252)
|
(3 241)
|
(3 375)
|
(3 502)
|
(3 980)
|
(4 236)
|
(4 363)
|
(4 267)
|
(3 917)
|
(3 777)
|
(3 872)
|
(3 783)
|
(3 826)
|
(3 756)
|
(3 611)
|
(3 457)
|
(3 051)
|
(2 998)
|
(2 955)
|
(3 020)
|
(3 074)
|
(2 959)
|
(2 955)
|
(3 173)
|
(3 181)
|
(3 405)
|
(3 732)
|
(3 687)
|
(3 811)
|
(3 828)
|
(3 617)
|
(3 525)
|
(4 005)
|
(4 214)
|
(4 667)
|
(4 752)
|
(4 497)
|
(4 575)
|
(4 447)
|
(4 561)
|
(4 509)
|
(4 451)
|
(4 445)
|
(4 466)
|
(4 465)
|
(4 482)
|
(4 432)
|
(4 426)
|
(4 525)
|
(4 572)
|
(4 723)
|
(4 851)
|
(4 948)
|
(5 077)
|
(5 144)
|
(5 207)
|
(5 337)
|
(5 430)
|
(5 563)
|
|
| Gross Profit |
589
N/A
|
600
+2%
|
598
0%
|
642
+7%
|
686
+7%
|
714
+4%
|
775
+8%
|
764
-1%
|
754
-1%
|
761
+1%
|
779
+2%
|
772
-1%
|
837
+8%
|
882
+5%
|
915
+4%
|
974
+6%
|
953
-2%
|
928
-3%
|
963
+4%
|
950
-1%
|
996
+5%
|
1 009
+1%
|
1 013
+0%
|
1 021
+1%
|
1 018
0%
|
1 025
+1%
|
945
-8%
|
975
+3%
|
949
-3%
|
943
-1%
|
962
+2%
|
911
-5%
|
951
+4%
|
979
+3%
|
989
+1%
|
1 037
+5%
|
1 071
+3%
|
1 083
+1%
|
1 121
+3%
|
1 130
+1%
|
1 110
-2%
|
1 124
+1%
|
1 143
+2%
|
1 179
+3%
|
1 244
+6%
|
1 246
+0%
|
1 272
+2%
|
1 298
+2%
|
1 311
+1%
|
1 340
+2%
|
1 357
+1%
|
1 404
+3%
|
1 424
+1%
|
1 442
+1%
|
1 445
+0%
|
1 459
+1%
|
1 519
+4%
|
1 554
+2%
|
1 610
+4%
|
1 636
+2%
|
1 661
+2%
|
1 685
+1%
|
1 705
+1%
|
1 723
+1%
|
1 789
+4%
|
1 799
+1%
|
1 829
+2%
|
1 873
+2%
|
1 870
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(596)
|
(609)
|
(605)
|
(637)
|
(667)
|
(660)
|
(685)
|
(700)
|
(714)
|
(721)
|
(724)
|
(734)
|
(787)
|
(805)
|
(824)
|
(869)
|
(857)
|
(861)
|
(890)
|
(877)
|
(903)
|
(911)
|
(905)
|
(925)
|
(938)
|
(940)
|
(909)
|
(924)
|
(885)
|
(887)
|
(900)
|
(865)
|
(899)
|
(910)
|
(938)
|
(978)
|
(1 010)
|
(1 032)
|
(1 050)
|
(1 065)
|
(1 074)
|
(1 077)
|
(1 102)
|
(1 115)
|
(1 144)
|
(1 139)
|
(1 163)
|
(1 189)
|
(1 148)
|
(1 168)
|
(1 157)
|
(1 175)
|
(1 169)
|
(1 177)
|
(1 201)
|
(1 215)
|
(1 254)
|
(1 249)
|
(1 281)
|
(1 318)
|
(1 375)
|
(1 410)
|
(1 423)
|
(1 431)
|
(1 474)
|
(1 468)
|
(1 479)
|
(1 515)
|
(1 517)
|
|
| Selling, General & Administrative |
(480)
|
(491)
|
(495)
|
(522)
|
(547)
|
(534)
|
(545)
|
(551)
|
(561)
|
(567)
|
(568)
|
(584)
|
(640)
|
(657)
|
(686)
|
(735)
|
(681)
|
(684)
|
(685)
|
(669)
|
(719)
|
(710)
|
(719)
|
(715)
|
(716)
|
(728)
|
(689)
|
(718)
|
(695)
|
(691)
|
(711)
|
(673)
|
(658)
|
(656)
|
(671)
|
(705)
|
(685)
|
(712)
|
(725)
|
(728)
|
(775)
|
(771)
|
(800)
|
(791)
|
(858)
|
(852)
|
(873)
|
(931)
|
(910)
|
(923)
|
(922)
|
(940)
|
(952)
|
(950)
|
(970)
|
(978)
|
(1 024)
|
(1 031)
|
(1 066)
|
(1 093)
|
(1 133)
|
(1 153)
|
(1 164)
|
(1 181)
|
(1 234)
|
(1 244)
|
(1 268)
|
(1 320)
|
(1 332)
|
|
| Research & Development |
(117)
|
(114)
|
(110)
|
(115)
|
(120)
|
(126)
|
(140)
|
(149)
|
(153)
|
(154)
|
(155)
|
(151)
|
(147)
|
(148)
|
(138)
|
(134)
|
(176)
|
(177)
|
(205)
|
(208)
|
(184)
|
(200)
|
(185)
|
(209)
|
(222)
|
(211)
|
(220)
|
(206)
|
(190)
|
(195)
|
(189)
|
(192)
|
(241)
|
(255)
|
(267)
|
(273)
|
(325)
|
(319)
|
(323)
|
(335)
|
(299)
|
(306)
|
(302)
|
(324)
|
(286)
|
(287)
|
(291)
|
(257)
|
(237)
|
(174)
|
(164)
|
(163)
|
(217)
|
(227)
|
(231)
|
(237)
|
(230)
|
(218)
|
(216)
|
(225)
|
(243)
|
(257)
|
(259)
|
(250)
|
(240)
|
(223)
|
(211)
|
(195)
|
(185)
|
|
| Other Operating Expenses |
0
|
(4)
|
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
|
(71)
|
(71)
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(9)
-26%
|
(7)
+25%
|
5
N/A
|
19
+288%
|
54
+184%
|
90
+66%
|
64
-29%
|
40
-37%
|
40
N/A
|
55
+36%
|
37
-32%
|
50
+35%
|
77
+55%
|
91
+17%
|
105
+16%
|
96
-9%
|
66
-31%
|
74
+11%
|
72
-2%
|
93
+29%
|
98
+5%
|
108
+11%
|
96
-12%
|
81
-16%
|
86
+6%
|
36
-58%
|
51
+42%
|
64
+26%
|
56
-13%
|
62
+11%
|
46
-27%
|
52
+13%
|
69
+32%
|
51
-26%
|
59
+16%
|
61
+4%
|
51
-17%
|
71
+40%
|
65
-8%
|
37
-44%
|
47
+28%
|
41
-12%
|
65
+56%
|
100
+55%
|
107
+7%
|
109
+1%
|
109
+0%
|
163
+50%
|
172
+5%
|
199
+16%
|
229
+15%
|
255
+11%
|
265
+4%
|
244
-8%
|
244
0%
|
264
+9%
|
305
+15%
|
328
+8%
|
317
-3%
|
285
-10%
|
275
-4%
|
282
+3%
|
292
+4%
|
315
+8%
|
332
+5%
|
351
+6%
|
358
+2%
|
353
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
13
|
9
|
8
|
12
|
10
|
15
|
12
|
10
|
8
|
6
|
13
|
12
|
7
|
2
|
(3)
|
(2)
|
4
|
3
|
(0)
|
(4)
|
(6)
|
(6)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(4)
|
(3)
|
(0)
|
5
|
6
|
(1)
|
(4)
|
(5)
|
(6)
|
(3)
|
(9)
|
(12)
|
(14)
|
(12)
|
1
|
9
|
11
|
14
|
9
|
6
|
8
|
(2)
|
(8)
|
(9)
|
(10)
|
(9)
|
(2)
|
(7)
|
(3)
|
2
|
2
|
1
|
(2)
|
(5)
|
(3)
|
2
|
|
| Non-Reccuring Items |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
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 |
5
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(3)
|
(8)
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
14
|
17
|
17
|
17
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
23
|
25
|
26
|
16
|
32
|
29
|
37
|
45
|
30
|
27
|
12
|
15
|
19
|
18
|
22
|
15
|
22
|
31
|
36
|
44
|
35
|
28
|
26
|
31
|
39
|
38
|
35
|
29
|
24
|
26
|
30
|
26
|
29
|
29
|
30
|
43
|
46
|
42
|
36
|
37
|
51
|
64
|
77
|
73
|
62
|
56
|
54
|
46
|
39
|
34
|
23
|
22
|
11
|
29
|
41
|
53
|
48
|
29
|
18
|
28
|
51
|
62
|
77
|
63
|
55
|
43
|
30
|
25
|
27
|
|
| Pre-Tax Income |
21
N/A
|
28
+31%
|
28
+1%
|
29
+4%
|
63
+114%
|
93
+48%
|
140
+51%
|
119
-15%
|
79
-34%
|
72
-8%
|
69
-4%
|
59
-14%
|
77
+30%
|
94
+22%
|
110
+17%
|
112
+2%
|
107
-4%
|
92
-14%
|
104
+12%
|
107
+3%
|
113
+6%
|
110
-2%
|
120
+9%
|
117
-3%
|
116
-1%
|
115
-1%
|
64
-45%
|
73
+15%
|
81
+11%
|
74
-9%
|
84
+14%
|
62
-26%
|
69
+12%
|
93
+34%
|
78
-17%
|
102
+30%
|
111
+9%
|
99
-11%
|
107
+8%
|
97
-9%
|
81
-17%
|
103
+27%
|
114
+11%
|
129
+13%
|
151
+17%
|
149
-1%
|
165
+11%
|
173
+5%
|
213
+23%
|
235
+10%
|
240
+2%
|
261
+9%
|
272
+4%
|
302
+11%
|
284
-6%
|
289
+2%
|
305
+5%
|
325
+7%
|
337
+4%
|
344
+2%
|
330
-4%
|
334
+1%
|
361
+8%
|
357
-1%
|
370
+4%
|
372
+0%
|
375
+1%
|
380
+1%
|
381
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
2
|
4
|
2
|
(22)
|
(23)
|
(28)
|
(38)
|
(19)
|
(18)
|
(15)
|
(8)
|
(12)
|
(18)
|
(26)
|
(26)
|
(25)
|
(20)
|
(19)
|
(19)
|
(18)
|
(16)
|
(20)
|
(15)
|
(18)
|
(22)
|
(9)
|
(14)
|
(16)
|
(12)
|
(13)
|
(9)
|
(7)
|
(11)
|
(11)
|
(19)
|
(24)
|
(24)
|
(32)
|
(28)
|
(21)
|
(21)
|
(17)
|
(21)
|
(26)
|
(31)
|
(36)
|
(38)
|
(46)
|
(48)
|
(51)
|
(55)
|
(57)
|
(62)
|
(56)
|
(54)
|
(60)
|
(64)
|
(65)
|
(61)
|
(53)
|
(57)
|
(64)
|
(61)
|
(66)
|
(63)
|
(64)
|
(64)
|
(71)
|
|
| Income from Continuing Operations |
23
|
30
|
32
|
31
|
40
|
69
|
111
|
81
|
60
|
55
|
54
|
52
|
65
|
76
|
84
|
85
|
82
|
73
|
85
|
88
|
95
|
94
|
100
|
102
|
98
|
93
|
55
|
60
|
65
|
62
|
71
|
53
|
62
|
82
|
67
|
83
|
87
|
75
|
75
|
69
|
60
|
82
|
97
|
108
|
125
|
117
|
129
|
135
|
167
|
187
|
189
|
205
|
215
|
241
|
227
|
235
|
245
|
261
|
272
|
283
|
277
|
277
|
297
|
295
|
305
|
308
|
311
|
316
|
310
|
|
| Income to Minority Interest |
0
|
(1)
|
(3)
|
(0)
|
(4)
|
(4)
|
(4)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
(2)
|
0
|
1
|
(3)
|
(0)
|
(1)
|
(2)
|
(4)
|
(1)
|
(3)
|
0
|
1
|
1
|
2
|
(2)
|
(0)
|
4
|
(1)
|
2
|
4
|
4
|
9
|
10
|
10
|
3
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
3
|
2
|
1
|
(2)
|
1
|
1
|
2
|
3
|
6
|
5
|
5
|
4
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
|
| Net Income (Common) |
23
N/A
|
28
+21%
|
30
+5%
|
31
+5%
|
36
+17%
|
65
+79%
|
107
+65%
|
76
-29%
|
59
-22%
|
54
-9%
|
53
-2%
|
50
-4%
|
64
+28%
|
76
+19%
|
84
+11%
|
87
+3%
|
81
-7%
|
73
-10%
|
85
+17%
|
85
-1%
|
95
+12%
|
94
-1%
|
98
+4%
|
98
+0%
|
97
-1%
|
91
-7%
|
55
-39%
|
61
+11%
|
65
+8%
|
64
-2%
|
69
+8%
|
53
-24%
|
66
+26%
|
81
+22%
|
69
-15%
|
87
+26%
|
91
+5%
|
84
-8%
|
85
+2%
|
79
-7%
|
63
-21%
|
84
+33%
|
98
+18%
|
110
+12%
|
129
+17%
|
122
-6%
|
133
+9%
|
140
+5%
|
170
+21%
|
188
+11%
|
190
+1%
|
203
+7%
|
216
+6%
|
242
+12%
|
229
-5%
|
239
+4%
|
251
+5%
|
266
+6%
|
277
+4%
|
287
+4%
|
278
-3%
|
280
+0%
|
299
+7%
|
297
-1%
|
306
+3%
|
310
+1%
|
312
+1%
|
318
+2%
|
312
-2%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.28
+22%
|
0.29
+4%
|
0.31
+7%
|
0.36
+16%
|
0.64
+78%
|
1.06
+66%
|
0.75
-29%
|
0.59
-21%
|
0.54
-8%
|
0.53
-2%
|
0.5
-6%
|
0.64
+28%
|
0.76
+19%
|
0.85
+12%
|
0.88
+4%
|
0.81
-8%
|
0.74
-9%
|
0.86
+16%
|
0.85
-1%
|
0.95
+12%
|
0.94
-1%
|
0.98
+4%
|
0.98
N/A
|
0.97
-1%
|
0.9
-7%
|
0.55
-39%
|
0.61
+11%
|
0.65
+7%
|
0.64
-2%
|
0.69
+8%
|
0.53
-23%
|
0.66
+25%
|
0.82
+24%
|
0.69
-16%
|
0.87
+26%
|
0.91
+5%
|
0.83
-9%
|
0.85
+2%
|
0.79
-7%
|
0.63
-20%
|
0.84
+33%
|
0.98
+17%
|
1.1
+12%
|
1.29
+17%
|
1.21
-6%
|
1.33
+10%
|
1.4
+5%
|
1.69
+21%
|
1.88
+11%
|
1.89
+1%
|
2.03
+7%
|
2.15
+6%
|
2.41
+12%
|
2.29
-5%
|
2.38
+4%
|
2.5
+5%
|
2.65
+6%
|
2.76
+4%
|
2.86
+4%
|
2.78
-3%
|
2.79
+0%
|
2.99
+7%
|
2.97
-1%
|
3.06
+3%
|
3.09
+1%
|
3.11
+1%
|
3.17
+2%
|
3.11
-2%
|
|