Watchlist Manager

Watchlist

Price: 24.05 TWD 1.91% Market Closed

Market Cap: NT$27.9B

	Cathay Real Estate Development Co Ltd TWSE:2501	TW
	NFI Group Inc TSX:NFI	CA

Income Statement

Currency: TWD

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	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	1	1	1	1	1	23	45	0	89	58	39	43	25	16	16	16	16	18	20	19	15	12	9	11	24	45	63	81	103	127	154	192	212	219	218	199	183	178	178	195	218	232	247	251	245	247	245	189	134	106	78	107	141	152	165	164	220	233	243	277	251	260	295	347	403	443	463	450	445	462	469	477	494	496	493	498	0
Revenue	3 662 N/A	3 201 -13%	2 779 -13%	1 918 -31%	1 852 -3%	1 066 -42%	2 035 +91%	3 584 +76%	4 101 +14%	3 973 -3%	4 096 +3%	3 801 -7%	5 175 +36%	4 955 -4%	6 066 +22%	6 038 0%	4 419 -27%	3 979 -10%	2 764 -31%	2 644 -4%	7 476 +183%	8 460 +13%	10 163 +20%	11 552 +14%	8 036 -30%	8 242 +3%	9 630 +17%	8 582 -11%	8 141 -5%	7 723 -5%	5 691 -26%	5 925 +4%	9 892 +67%	12 753 +29%	12 772 +0%	11 787 -8%	9 848 -16%	8 097 -18%	11 555 +43%	14 664 +27%	18 696 +27%	21 520 +15%	18 238 -15%	15 884 -13%	12 270 -23%	9 834 -20%	10 126 +3%	11 233 +11%	14 295 +27%	13 602 -5%	14 443 +6%	13 191 -9%	11 624 -12%	10 609 -9%	9 304 -12%	10 909 +17%	13 974 +28%	15 892 +14%	15 033 -5%	14 564 -3%	12 476 -14%	10 761 -14%	11 907 +11%	14 039 +18%	16 792 +20%	18 622 +11%	20 204 +8%	18 263 -10%	15 481 -15%	19 661 +27%	20 068 +2%	20 522 +2%	23 859 +16%	21 955 -8%	23 834 +9%	24 929 +5%	24 289 -3%
Gross Profit
Cost of Revenue	(3 410)	(2 836)	(2 351)	(1 528)	(1 540)	(778)	(1 360)	(2 647)	(3 189)	(3 198)	(3 525)	(3 213)	(4 148)	(3 882)	(4 428)	(4 217)	(2 937)	(2 595)	(1 822)	(1 824)	(3 816)	(4 482)	(5 336)	(6 515)	(5 385)	(5 434)	(6 663)	(5 732)	(5 551)	(5 456)	(4 038)	(4 125)	(5 572)	(6 775)	(6 832)	(6 266)	(6 368)	(5 932)	(8 408)	(10 823)	(14 186)	(16 616)	(14 458)	(12 653)	(9 683)	(7 601)	(7 501)	(8 119)	(10 577)	(10 038)	(10 896)	(10 056)	(8 461)	(7 675)	(6 807)	(8 092)	(10 815)	(12 396)	(11 874)	(11 686)	(9 756)	(8 337)	(9 144)	(10 724)	(13 013)	(14 359)	(15 391)	(13 702)	(11 120)	(14 654)	(15 051)	(15 559)	(18 728)	(17 276)	(17 841)	(18 417)	(17 547)
Gross Profit	253 N/A	365 +44%	428 +17%	390 -9%	312 -20%	288 -8%	675 +134%	937 +39%	912 -3%	775 -15%	571 -26%	588 +3%	1 027 +75%	1 073 +4%	1 638 +53%	1 821 +11%	1 482 -19%	1 384 -7%	942 -32%	820 -13%	3 660 +346%	3 978 +9%	4 827 +21%	5 038 +4%	2 651 -47%	2 809 +6%	2 967 +6%	2 849 -4%	2 590 -9%	2 268 -12%	1 653 -27%	1 800 +9%	4 321 +140%	5 978 +38%	5 939 -1%	5 522 -7%	3 480 -37%	2 165 -38%	3 147 +45%	3 841 +22%	4 510 +17%	4 903 +9%	3 779 -23%	3 231 -14%	2 587 -20%	2 233 -14%	2 625 +18%	3 114 +19%	3 718 +19%	3 565 -4%	3 548 0%	3 136 -12%	3 163 +1%	2 934 -7%	2 497 -15%	2 817 +13%	3 159 +12%	3 496 +11%	3 160 -10%	2 877 -9%	2 720 -5%	2 424 -11%	2 764 +14%	3 315 +20%	3 779 +14%	4 263 +13%	4 812 +13%	4 561 -5%	4 361 -4%	5 008 +15%	5 017 +0%	4 964 -1%	5 131 +3%	4 680 -9%	5 994 +28%	6 513 +9%	6 742 +4%
Operating Income
Operating Expenses	(777)	(726)	(725)	(699)	(579)	(98)	(313)	(469)	(678)	(667)	(547)	(486)	(423)	(428)	(488)	(512)	(504)	(558)	(535)	(633)	(674)	(703)	(963)	(1 073)	(1 008)	(1 074)	(991)	(983)	(1 111)	(1 235)	(1 181)	(1 123)	(1 324)	(1 276)	(1 304)	(1 304)	(1 085)	(1 103)	(1 076)	(1 051)	(1 108)	(1 125)	(1 140)	(1 234)	(1 245)	(1 267)	(1 325)	(1 321)	(1 490)	(1 558)	(1 609)	(1 702)	(1 663)	(1 657)	(1 587)	(1 545)	(1 607)	(1 730)	(1 790)	(1 861)	(1 845)	(1 813)	(1 864)	(1 913)	(2 303)	(1 995)	(1 963)	(1 887)	(1 788)	(1 955)	(2 055)	(2 302)	(2 697)	(2 759)	(2 864)	(2 786)	(2 599)
Selling, General & Administrative	(777)	(726)	(725)	(699)	(579)	(98)	(313)	(469)	(678)	(667)	(547)	(486)	(422)	(428)	(488)	(512)	(505)	(563)	(540)	(638)	(674)	(703)	(963)	(1 073)	(1 008)	(1 074)	(1 019)	(1 011)	(1 112)	(1 236)	(1 181)	(1 123)	(1 252)	(1 276)	(1 304)	(1 304)	(978)	(1 070)	(1 011)	(954)	(978)	(996)	(1 012)	(1 114)	(1 133)	(1 163)	(1 229)	(1 224)	(1 386)	(1 415)	(1 427)	(1 485)	(1 411)	(1 398)	(1 318)	(1 337)	(1 136)	(1 571)	(1 614)	(1 481)	(1 489)	(1 430)	(1 480)	(1 645)	(1 952)	(1 925)	(1 897)	(1 821)	(1 442)	(1 559)	(1 659)	(1 907)	(2 355)	(2 384)	(2 488)	(2 413)	(2 262)
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	(72)	0	0	0	(106)	(33)	(66)	(98)	(130)	(129)	(127)	(120)	(112)	(104)	(95)	(96)	(104)	(143)	(183)	(218)	(253)	(260)	(268)	0	(471)	(162)	(179)	(383)	(356)	(383)	(385)	(268)	(351)	(352)	(348)	(347)	(346)	(344)	(344)	(343)	(342)	(343)	(343)	(341)	(337)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	5	5	0	0	0	0	0	0	29	29	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	(208)	0	3	3	3	0	0	0	0	0	282	282	282	0	(52)	(52)	(52)	0	(32)	(32)	(32)	0
Operating Income	(525) N/A	(361) +31%	(297) +18%	(310) -4%	(267) +14%	190 N/A	362 +91%	467 +29%	234 -50%	109 -54%	24 -78%	101 +325%	605 +498%	645 +7%	1 150 +78%	1 309 +14%	978 -25%	826 -16%	407 -51%	188 -54%	2 986 +1 489%	3 276 +10%	3 864 +18%	3 964 +3%	1 643 -59%	1 735 +6%	1 977 +14%	1 867 -6%	1 479 -21%	1 032 -30%	472 -54%	677 +43%	2 997 +343%	4 702 +57%	4 636 -1%	4 217 -9%	2 395 -43%	1 062 -56%	2 071 +95%	2 790 +35%	3 402 +22%	3 779 +11%	2 640 -30%	1 998 -24%	1 342 -33%	966 -28%	1 301 +35%	1 793 +38%	2 228 +24%	2 007 -10%	1 938 -3%	1 433 -26%	1 499 +5%	1 277 -15%	910 -29%	1 271 +40%	1 551 +22%	1 767 +14%	1 370 -22%	1 016 -26%	876 -14%	611 -30%	899 +47%	1 402 +56%	1 476 +5%	2 268 +54%	2 849 +26%	2 674 -6%	2 573 -4%	3 052 +19%	2 962 -3%	2 661 -10%	2 434 -9%	1 920 -21%	3 130 +63%	3 727 +19%	4 143 +11%
Pre-Tax Income
Interest Income Expense	1 079	1 039	1 348	1 336	275	(14)	(20)	80	78	41	11	(91)	(48)	(32)	22	48	38	37	56	120	109	111	84	34	52	15	(29)	38	118	115	215	191	54	28	19	2	47	47	(42)	(50)	(87)	(102)	(151)	(193)	(205)	(254)	(132)	2 090	2 185	2 308	2 247	62	6	(48)	41	45	(11)	(24)	(150)	(127)	(101)	(110)	(154)	(145)	(182)	(234)	(215)	(321)	(59)	(76)	(98)	(44)	(346)	(329)	(297)	(192)	(118)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(35)	0	0	0	0	0	0	0	5	0	0	0	0	0	0	0	0	29	0	0	28	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	3	0	0	0	0	0	0	0	282	0	0	0	(52)	0	0	0	(33)	0	0	0	(73)
Gain/Loss on Disposition of Assets	0	0	0	(4)	0	0	(0)	0	0	(0)	(1)	(1)	(1)	(1)	0	1	0	0	(1)	(1)	0	0	0	0	0	0	3	0	3	4	2	3	4	3	5	6	6	7	5	4	(1)	(3)	(4)	(4)	0	1	0	2	(1)	(4)	(4)	(6)	(2)	(5)	(4)	(7)	(10)	(4)	(5)	(3)	(3)	(23)	(21)	(18)	(19)	(15)	(20)	(27)	(49)	(29)	(26)	(31)	(9)	(16)	(43)	(85)	(104)
Total Other Income	(230)	(231)	28	42	46	8	18	32	62	112	114	113	89	36	28	20	18	17	36	40	42	59	53	59	49	65	63	70	40	16	4	71	93	88	82	8	(12)	5	12	6	20	43	48	70	54	62	66	52	97	65	86	80	68	67	115	144	153	157	116	151	157	208	203	147	131	87	61	65	62	51	52	42	26	27	35	48	70
Pre-Tax Income	325 N/A	447 +37%	1 078 +141%	1 064 -1%	55 -95%	184 +234%	360 +96%	578 +61%	338 -42%	261 -23%	148 -43%	122 -17%	645 +429%	649 +1%	1 201 +85%	1 377 +15%	1 038 -25%	880 -15%	499 -43%	346 -31%	3 138 +806%	3 446 +10%	4 002 +16%	4 058 +1%	1 744 -57%	1 843 +6%	2 015 +9%	1 975 -2%	1 667 -16%	1 167 -30%	693 -41%	942 +36%	3 147 +234%	4 822 +53%	4 742 -2%	4 234 -11%	2 436 -42%	1 121 -54%	2 046 +82%	2 750 +34%	3 333 +21%	3 717 +12%	2 533 -32%	1 871 -26%	1 191 -36%	776 -35%	1 235 +59%	3 937 +219%	4 509 +15%	4 376 -3%	4 267 -2%	1 569 -63%	1 570 +0%	1 292 -18%	1 062 -18%	1 452 +37%	1 685 +16%	1 893 +12%	1 329 -30%	1 036 -22%	929 -10%	686 -26%	927 +35%	1 386 +50%	1 688 +22%	2 106 +25%	2 675 +27%	2 390 -11%	2 475 +4%	2 998 +21%	2 891 -4%	2 628 -9%	2 072 -21%	1 601 -23%	2 825 +76%	3 498 +24%	3 919 +12%
Net Income
Tax Provision	(43)	(63)	(134)	(131)	6	(45)	(46)	(47)	26	36	27	7	(81)	(59)	(62)	(45)	(32)	(28)	(36)	(38)	(36)	(41)	(83)	(114)	(98)	(127)	(108)	(79)	(83)	(59)	(172)	(202)	(287)	(371)	(315)	(276)	(242)	(175)	(437)	(514)	(495)	(488)	(158)	(27)	50	164	169	(193)	(267)	(403)	(413)	(154)	(170)	(121)	(98)	(138)	(168)	(201)	(189)	(147)	(85)	(57)	(74)	(117)	(387)	(434)	(499)	(446)	(255)	(374)	(367)	(348)	(540)	(431)	(588)	(684)	(616)
Income from Continuing Operations	281	383	944	933	61	139	314	532	364	297	174	129	564	589	1 139	1 332	1 006	852	463	309	3 102	3 405	3 918	3 943	1 646	1 717	1 906	1 896	1 584	1 108	521	740	2 860	4 451	4 427	3 957	2 194	946	1 609	2 236	2 838	3 229	2 375	1 844	1 242	940	1 403	3 744	4 242	3 973	3 855	1 415	1 400	1 171	964	1 315	1 517	1 693	1 140	889	844	629	853	1 268	1 300	1 672	2 177	1 944	2 220	2 624	2 524	2 281	1 532	1 171	2 238	2 814	3 303
Income to Minority Interest	0	0	0	0	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	2	2	5	24	41	58	84	83	104	115	116	102	92	97	98	127	133	137	145	162	180	187	195	200	203	225	183	(561)	(632)	(712)	(718)	(31)	(30)	(15)	(17)	(26)	(33)	(41)	(40)	(3)	4	7	(13)	(89)	(93)	(103)	(89)	(55)	(56)	(49)	(26)	59	45	50	52	5	(21)
Net Income (Common)	281 N/A	383 +36%	944 +146%	933 -1%	61 -93%	139 +128%	314 +126%	531 +69%	363 -32%	296 -19%	173 -42%	128 -26%	563 +341%	588 +5%	1 138 +93%	1 331 +17%	1 006 -24%	852 -15%	462 -46%	309 -33%	3 104 +904%	3 407 +10%	3 923 +15%	3 967 +1%	1 687 -57%	1 775 +5%	1 990 +12%	1 979 -1%	1 688 -15%	1 224 -28%	637 -48%	842 +32%	2 952 +251%	4 548 +54%	4 526 0%	4 084 -10%	2 327 -43%	1 083 -53%	1 754 +62%	2 398 +37%	3 018 +26%	3 416 +13%	2 570 -25%	2 044 -20%	1 445 -29%	1 165 -19%	1 586 +36%	3 183 +101%	3 610 +13%	3 261 -10%	3 137 -4%	1 384 -56%	1 371 -1%	1 156 -16%	947 -18%	1 289 +36%	1 484 +15%	1 651 +11%	1 100 -33%	886 -19%	848 -4%	636 -25%	840 +32%	1 179 +40%	1 208 +2%	1 569 +30%	2 088 +33%	1 889 -10%	2 164 +15%	2 575 +19%	2 498 -3%	2 340 -6%	1 577 -33%	1 221 -23%	2 289 +88%	2 819 +23%	3 282 +16%
EPS (Diluted)	0.24 N/A	0.32 +33%	0.81 +153%	0.8 -1%	0.05 -94%	0.12 +140%	0.27 +125%	0.46 +70%	0.31 -33%	0.25 -19%	0.14 -44%	0.1 -29%	0.49 +390%	0.5 +2%	0.98 +96%	1.15 +17%	0.87 -24%	0.74 -15%	0.4 -46%	0.26 -35%	2.68 +931%	2.93 +9%	3.38 +15%	3.42 +1%	1.45 -58%	1.53 +6%	1.71 +12%	1.7 -1%	1.46 -14%	1.05 -28%	0.55 -48%	0.73 +33%	2.55 +249%	3.92 +54%	3.9 -1%	3.52 -10%	2.01 -43%	0.94 -53%	1.52 +62%	2.44 +61%	2.94 +20%	2.94 N/A	2.21 -25%	1.76 -20%	1.25 -29%	1.01 -19%	1.37 +36%	2.75 +101%	3.11 +13%	2.81 -10%	2.71 -4%	1.19 -56%	1.18 -1%	1 -15%	0.82 -18%	1.11 +35%	1.28 +15%	1.42 +11%	0.95 -33%	0.76 -20%	0.73 -4%	0.55 -25%	0.72 +31%	1.02 +42%	1.04 +2%	1.35 +30%	1.8 +33%	1.63 -9%	1.87 +15%	2.22 +19%	2.15 -3%	2.02 -6%	1.36 -33%	1.05 -23%	1.97 +88%	2.43 +23%	2.83 +16%

Income Statement Balance Sheet Cash Flow Statement

Cathay Real Estate Development Co Ltd
TWSE:2501

Income Statement

Earnings Waterfall
Cathay Real Estate Development Co Ltd

Income Statement
Cathay Real Estate Development Co Ltd

See Also

Company

Help

Tools

Stocks

Cathay Real Estate Development Co Ltd TWSE:2501

Income Statement

Earnings Waterfall Cathay Real Estate Development Co Ltd

Income Statement Cathay Real Estate Development Co Ltd

See Also

Company

Help

Tools

Stocks

Cathay Real Estate Development Co Ltd
TWSE:2501

Earnings Waterfall
Cathay Real Estate Development Co Ltd

Income Statement
Cathay Real Estate Development Co Ltd