C Sun Mfg Ltd
TWSE:2467
Income Statement
Earnings Waterfall
C Sun Mfg Ltd
Revenue
|
3.6B
TWD
|
Cost of Revenue
|
-2.1B
TWD
|
Gross Profit
|
1.5B
TWD
|
Operating Expenses
|
-1.1B
TWD
|
Operating Income
|
402.7m
TWD
|
Other Expenses
|
83.7m
TWD
|
Net Income
|
486.3m
TWD
|
Income Statement
C Sun Mfg 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 |
3 438
N/A
|
3 686
+7%
|
3 625
-2%
|
3 590
-1%
|
3 740
+4%
|
3 527
-6%
|
3 471
-2%
|
3 480
+0%
|
3 363
-3%
|
3 626
+8%
|
3 594
-1%
|
3 663
+2%
|
3 885
+6%
|
4 086
+5%
|
4 392
+8%
|
4 767
+9%
|
5 003
+5%
|
5 204
+4%
|
5 371
+3%
|
5 546
+3%
|
5 700
+3%
|
5 513
-3%
|
5 371
-3%
|
4 855
-10%
|
4 438
-9%
|
4 084
-8%
|
3 709
-9%
|
3 812
+3%
|
4 086
+7%
|
4 704
+15%
|
5 328
+13%
|
5 579
+5%
|
5 723
+3%
|
5 579
-3%
|
5 368
-4%
|
5 582
+4%
|
5 367
-4%
|
5 094
-5%
|
4 503
-12%
|
3 874
-14%
|
3 626
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 311)
|
(2 446)
|
(2 395)
|
(2 379)
|
(2 490)
|
(2 391)
|
(2 404)
|
(2 464)
|
(2 619)
|
(2 785)
|
(2 781)
|
(2 776)
|
(2 722)
|
(2 855)
|
(2 982)
|
(3 212)
|
(3 345)
|
(3 500)
|
(3 674)
|
(3 862)
|
(3 902)
|
(3 744)
|
(3 681)
|
(3 354)
|
(3 170)
|
(2 799)
|
(2 457)
|
(2 428)
|
(2 538)
|
(3 072)
|
(3 500)
|
(3 689)
|
(3 781)
|
(3 696)
|
(3 501)
|
(3 624)
|
(3 459)
|
(3 238)
|
(2 881)
|
(2 365)
|
(2 120)
|
|
Gross Profit |
1 121
N/A
|
1 241
+11%
|
1 230
-1%
|
1 211
-2%
|
1 250
+3%
|
1 135
-9%
|
1 067
-6%
|
1 017
-5%
|
744
-27%
|
841
+13%
|
813
-3%
|
886
+9%
|
1 162
+31%
|
1 230
+6%
|
1 410
+15%
|
1 555
+10%
|
1 658
+7%
|
1 704
+3%
|
1 697
0%
|
1 685
-1%
|
1 798
+7%
|
1 770
-2%
|
1 691
-4%
|
1 500
-11%
|
1 268
-15%
|
1 285
+1%
|
1 252
-3%
|
1 384
+11%
|
1 547
+12%
|
1 632
+5%
|
1 827
+12%
|
1 890
+3%
|
1 942
+3%
|
1 883
-3%
|
1 867
-1%
|
1 958
+5%
|
1 908
-3%
|
1 857
-3%
|
1 622
-13%
|
1 509
-7%
|
1 506
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(956)
|
(967)
|
(975)
|
(996)
|
(1 038)
|
(1 032)
|
(999)
|
(983)
|
(968)
|
(965)
|
(938)
|
(943)
|
(951)
|
(962)
|
(1 031)
|
(1 081)
|
(1 091)
|
(1 102)
|
(1 079)
|
(1 050)
|
(1 119)
|
(1 122)
|
(1 119)
|
(1 091)
|
(954)
|
(1 001)
|
(957)
|
(955)
|
(1 017)
|
(1 003)
|
(1 107)
|
(1 156)
|
(1 202)
|
(1 176)
|
(1 158)
|
(1 240)
|
(1 178)
|
(1 155)
|
(1 073)
|
(1 030)
|
(1 104)
|
|
Selling, General & Administrative |
(677)
|
(680)
|
(686)
|
(702)
|
(765)
|
(769)
|
(750)
|
(756)
|
(742)
|
(738)
|
(718)
|
(717)
|
(723)
|
(738)
|
(792)
|
(840)
|
(843)
|
(852)
|
(834)
|
(804)
|
(839)
|
(831)
|
(827)
|
(808)
|
(704)
|
(765)
|
(711)
|
(695)
|
(755)
|
(730)
|
(843)
|
(893)
|
(875)
|
(833)
|
(780)
|
(869)
|
(855)
|
(833)
|
(775)
|
(686)
|
(766)
|
|
Research & Development |
(279)
|
(287)
|
(289)
|
(295)
|
(273)
|
(262)
|
(249)
|
(227)
|
(226)
|
(227)
|
(220)
|
(226)
|
(228)
|
(224)
|
(239)
|
(241)
|
(249)
|
(250)
|
(246)
|
(246)
|
(280)
|
(289)
|
(288)
|
(278)
|
(244)
|
(230)
|
(240)
|
(255)
|
(257)
|
(196)
|
(187)
|
(187)
|
(322)
|
(338)
|
(375)
|
(370)
|
(324)
|
(322)
|
(298)
|
(344)
|
(338)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
(72)
|
(72)
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
171
N/A
|
274
+60%
|
255
-7%
|
214
-16%
|
213
-1%
|
104
-51%
|
68
-34%
|
33
-51%
|
(224)
N/A
|
(124)
+44%
|
(125)
0%
|
(57)
+55%
|
212
N/A
|
269
+27%
|
379
+41%
|
475
+25%
|
567
+19%
|
601
+6%
|
617
+3%
|
635
+3%
|
679
+7%
|
648
-5%
|
572
-12%
|
410
-28%
|
314
-23%
|
284
-10%
|
296
+4%
|
429
+45%
|
531
+24%
|
630
+19%
|
720
+14%
|
733
+2%
|
740
+1%
|
707
-4%
|
710
+0%
|
718
+1%
|
730
+2%
|
701
-4%
|
548
-22%
|
479
-13%
|
403
-16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
40
|
36
|
49
|
75
|
77
|
68
|
43
|
57
|
70
|
69
|
73
|
31
|
35
|
(12)
|
(16)
|
11
|
(32)
|
7
|
40
|
55
|
82
|
104
|
90
|
99
|
32
|
38
|
9
|
(34)
|
44
|
48
|
90
|
130
|
111
|
143
|
152
|
237
|
211
|
167
|
154
|
112
|
143
|
|
Non-Reccuring Items |
(30)
|
(34)
|
(48)
|
(52)
|
(44)
|
(34)
|
(19)
|
(72)
|
(510)
|
(516)
|
(513)
|
(470)
|
(53)
|
(51)
|
(57)
|
(76)
|
(52)
|
(46)
|
(40)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
162
|
(4)
|
1
|
4
|
1
|
(7)
|
(7)
|
(8)
|
(10)
|
(3)
|
(21)
|
(21)
|
(18)
|
(18)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
Total Other Income |
2
|
10
|
16
|
26
|
36
|
43
|
44
|
44
|
32
|
24
|
16
|
30
|
27
|
28
|
36
|
26
|
29
|
22
|
20
|
19
|
26
|
25
|
31
|
72
|
73
|
73
|
84
|
54
|
33
|
38
|
24
|
16
|
25
|
22
|
30
|
18
|
19
|
33
|
23
|
34
|
39
|
|
Pre-Tax Income |
344
N/A
|
283
-18%
|
272
-4%
|
268
-2%
|
283
+6%
|
173
-39%
|
129
-25%
|
55
-58%
|
(643)
N/A
|
(550)
+14%
|
(570)
-4%
|
(487)
+15%
|
202
N/A
|
216
+7%
|
344
+60%
|
438
+27%
|
514
+17%
|
587
+14%
|
638
+9%
|
706
+11%
|
785
+11%
|
775
-1%
|
692
-11%
|
579
-16%
|
418
-28%
|
394
-6%
|
387
-2%
|
447
+15%
|
606
+35%
|
713
+18%
|
832
+17%
|
877
+5%
|
875
0%
|
872
0%
|
893
+2%
|
972
+9%
|
961
-1%
|
901
-6%
|
724
-20%
|
624
-14%
|
584
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(73)
|
(60)
|
(57)
|
(53)
|
(55)
|
(43)
|
(40)
|
(40)
|
(87)
|
(89)
|
(62)
|
(51)
|
(2)
|
(10)
|
(47)
|
(66)
|
(87)
|
(107)
|
(135)
|
(165)
|
(187)
|
(187)
|
(156)
|
(128)
|
(80)
|
(55)
|
(63)
|
(77)
|
(131)
|
(164)
|
(171)
|
(176)
|
(159)
|
(154)
|
(160)
|
(170)
|
(178)
|
(147)
|
(107)
|
(77)
|
(54)
|
|
Income from Continuing Operations |
271
|
222
|
215
|
215
|
228
|
130
|
89
|
15
|
(730)
|
(638)
|
(632)
|
(538)
|
200
|
206
|
297
|
372
|
427
|
480
|
502
|
541
|
598
|
588
|
537
|
451
|
338
|
339
|
324
|
370
|
475
|
549
|
661
|
701
|
716
|
719
|
733
|
802
|
783
|
754
|
617
|
547
|
530
|
|
Income to Minority Interest |
15
|
7
|
6
|
14
|
15
|
31
|
44
|
66
|
234
|
222
|
210
|
179
|
10
|
(4)
|
(8)
|
(18)
|
(24)
|
(28)
|
(37)
|
(41)
|
(41)
|
(35)
|
(31)
|
(25)
|
(26)
|
(30)
|
(28)
|
(27)
|
(36)
|
(43)
|
(53)
|
(69)
|
(56)
|
(52)
|
(54)
|
(53)
|
(64)
|
(62)
|
(46)
|
(34)
|
(44)
|
|
Net Income (Common) |
286
N/A
|
229
-20%
|
221
-4%
|
229
+4%
|
243
+6%
|
161
-34%
|
133
-17%
|
81
-39%
|
(496)
N/A
|
(416)
+16%
|
(422)
-1%
|
(359)
+15%
|
210
N/A
|
202
-4%
|
289
+43%
|
354
+23%
|
403
+14%
|
452
+12%
|
466
+3%
|
500
+7%
|
556
+11%
|
553
-1%
|
505
-9%
|
426
-16%
|
312
-27%
|
309
-1%
|
296
-4%
|
343
+16%
|
439
+28%
|
506
+15%
|
607
+20%
|
632
+4%
|
660
+5%
|
666
+1%
|
679
+2%
|
750
+10%
|
719
-4%
|
693
-4%
|
571
-18%
|
514
-10%
|
486
-5%
|
|
EPS (Diluted) |
1.79
N/A
|
1.43
-20%
|
1.38
-3%
|
1.43
+4%
|
1.52
+6%
|
1.01
-34%
|
0.83
-18%
|
0.5
-40%
|
-3.12
N/A
|
-2.65
+15%
|
-2.82
-6%
|
-2.4
+15%
|
1.32
N/A
|
1.35
+2%
|
1.93
+43%
|
2.36
+22%
|
2.54
+8%
|
2.99
+18%
|
3.08
+3%
|
3.31
+7%
|
3.51
+6%
|
3.68
+5%
|
3.37
-8%
|
2.85
-15%
|
1.99
-30%
|
2.07
+4%
|
1.94
-6%
|
2.29
+18%
|
2.8
+22%
|
3.34
+19%
|
3.87
+16%
|
4.04
+4%
|
4.22
+4%
|
4.25
+1%
|
4.2
-1%
|
4.77
+14%
|
4.58
-4%
|
4.41
-4%
|
3.63
-18%
|
3.27
-10%
|
3.12
-5%
|