Wisdom Marine Lines Co Ltd
TWSE:2637

Watchlist Manager
Wisdom Marine Lines Co Ltd Logo
Wisdom Marine Lines Co Ltd
TWSE:2637
Watchlist
Price: 69 TWD
Market Cap: NT$51.5B

Income Statement

Earnings Waterfall
Wisdom Marine Lines Co Ltd

Income Statement
Wisdom Marine Lines Co Ltd

Rotate your device to view
Income Statement
Currency: TWD
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
241
233
248
266
313
362
412
460
498
539
580
636
665
672
672
669
678
711
762
788
810
830
860
908
958
1 021
1 066
1 115
1 166
1 191
1 228
1 272
1 331
1 417
1 521
1 630
1 726
1 813
1 856
1 864
1 816
1 727
1 607
1 422
1 257
1 113
994
945
911
884
907
1 045
1 307
1 607
1 875
2 064
2 142
2 144
2 143
2 089
1 976
1 847
1 664
1 477
0
Revenue
4 630
N/A
5 097
+10%
5 447
+7%
5 599
+3%
6 036
+8%
6 416
+6%
6 818
+6%
7 186
+5%
7 552
+5%
7 837
+4%
8 090
+3%
8 445
+4%
8 397
-1%
8 308
-1%
8 285
0%
8 213
-1%
8 328
+1%
8 472
+2%
8 626
+2%
8 790
+2%
9 057
+3%
9 499
+5%
9 996
+5%
10 551
+6%
11 012
+4%
11 189
+2%
11 101
-1%
10 867
-2%
10 679
-2%
10 537
-1%
10 540
+0%
10 763
+2%
11 039
+3%
11 387
+3%
11 967
+5%
12 522
+5%
13 068
+4%
13 510
+3%
13 750
+2%
13 949
+1%
13 833
-1%
13 225
-4%
12 512
-5%
12 063
-4%
11 939
-1%
12 686
+6%
14 309
+13%
16 272
+14%
19 169
+18%
21 385
+12%
24 617
+15%
25 849
+5%
24 913
-4%
22 747
-9%
19 891
-13%
17 351
-13%
16 995
-2%
18 102
+7%
18 909
+4%
20 606
+9%
20 371
-1%
19 187
-6%
17 462
-9%
16 466
-6%
16 896
+3%
Gross Profit
Cost of Revenue
(1 968)
(2 343)
(2 507)
(2 471)
(2 449)
(2 588)
(2 638)
(2 760)
(2 750)
(3 550)
(4 285)
(5 164)
(3 316)
(5 390)
(5 598)
(5 748)
(6 641)
(6 807)
(6 937)
(7 054)
(7 185)
(7 427)
(7 723)
(8 055)
(8 359)
(8 627)
(8 783)
(8 851)
(8 924)
(8 937)
(8 966)
(9 018)
(9 002)
(8 998)
(9 096)
(9 236)
(9 431)
(9 686)
(9 939)
(10 193)
(10 264)
(10 315)
(10 294)
(10 207)
(10 282)
(10 266)
(10 284)
(10 414)
(10 718)
(11 136)
(11 777)
(12 602)
(13 203)
(13 470)
(13 710)
(13 516)
(13 353)
(13 364)
(13 280)
(13 410)
(13 411)
(13 477)
(13 213)
(12 850)
(12 671)
Gross Profit
2 662
N/A
2 754
+3%
2 940
+7%
3 127
+6%
3 587
+15%
3 828
+7%
4 181
+9%
4 427
+6%
4 802
+8%
4 287
-11%
3 772
-12%
3 249
-14%
5 081
+56%
2 918
-43%
2 687
-8%
2 465
-8%
1 687
-32%
1 665
-1%
1 689
+1%
1 736
+3%
1 872
+8%
2 072
+11%
2 273
+10%
2 496
+10%
2 653
+6%
2 562
-3%
2 318
-10%
2 016
-13%
1 755
-13%
1 601
-9%
1 574
-2%
1 745
+11%
2 036
+17%
2 389
+17%
2 871
+20%
3 286
+14%
3 636
+11%
3 824
+5%
3 810
0%
3 756
-1%
3 570
-5%
2 910
-18%
2 218
-24%
1 856
-16%
1 657
-11%
2 420
+46%
4 025
+66%
5 858
+46%
8 452
+44%
10 249
+21%
12 840
+25%
13 248
+3%
11 710
-12%
9 277
-21%
6 180
-33%
3 835
-38%
3 642
-5%
4 738
+30%
5 629
+19%
7 195
+28%
6 960
-3%
5 709
-18%
4 249
-26%
3 615
-15%
4 225
+17%
Operating Income
Operating Expenses
(1 228)
(1 279)
(1 384)
(1 442)
(1 614)
(1 682)
(1 783)
(1 897)
(2 103)
(1 526)
(1 081)
(640)
(2 668)
(768)
(779)
(787)
(148)
(155)
(143)
(145)
(142)
(162)
(172)
(210)
(214)
(195)
(192)
(157)
(153)
(162)
(162)
(157)
(160)
(148)
(148)
(146)
(145)
(144)
(155)
(159)
(162)
(195)
(185)
(187)
(159)
(159)
(161)
(161)
(194)
(2 424)
(222)
(245)
(240)
(338)
(219)
(200)
(166)
(163)
(168)
(167)
(174)
(225)
(225)
(228)
(187)
Selling, General & Administrative
(125)
(136)
(141)
(139)
(134)
(140)
(134)
(130)
(127)
(121)
(123)
(127)
(128)
(131)
(142)
(150)
(148)
(153)
(141)
(144)
(140)
(160)
(170)
(209)
(212)
(193)
(191)
(156)
(153)
(162)
(161)
(157)
(160)
(148)
(147)
(147)
(145)
(144)
(155)
(159)
(162)
(166)
(156)
(158)
(159)
(159)
(161)
(161)
(194)
(203)
(222)
(245)
(240)
(236)
(219)
(200)
(166)
(163)
(168)
(167)
(174)
(170)
(170)
(173)
(187)
Depreciation & Amortization
(1 015)
(1 121)
(1 220)
(1 280)
(1 380)
(1 499)
(1 606)
(1 726)
(1 834)
0
0
0
(2 366)
(637)
0
(637)
0
(1)
(2)
(2)
0
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(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
Other Operating Expenses
(86)
(23)
(23)
(23)
(100)
(42)
(42)
(42)
(142)
(1 405)
(958)
(513)
(174)
0
(637)
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
(29)
(29)
(29)
0
0
0
0
0
(2 221)
0
0
0
(102)
0
0
0
0
0
0
0
(55)
(55)
(55)
0
Operating Income
1 435
N/A
1 474
+3%
1 557
+6%
1 686
+8%
1 973
+17%
2 146
+9%
2 398
+12%
2 530
+6%
2 699
+7%
2 762
+2%
2 723
-1%
2 641
-3%
2 413
-9%
2 150
-11%
1 908
-11%
1 678
-12%
1 539
-8%
1 511
-2%
1 546
+2%
1 591
+3%
1 730
+9%
1 910
+10%
2 101
+10%
2 285
+9%
2 439
+7%
2 368
-3%
2 125
-10%
1 859
-13%
1 601
-14%
1 438
-10%
1 412
-2%
1 588
+12%
1 876
+18%
2 241
+19%
2 724
+22%
3 140
+15%
3 491
+11%
3 680
+5%
3 656
-1%
3 597
-2%
3 408
-5%
2 716
-20%
2 033
-25%
1 669
-18%
1 498
-10%
2 261
+51%
3 864
+71%
5 697
+47%
8 258
+45%
7 825
-5%
12 618
+61%
13 003
+3%
11 471
-12%
8 939
-22%
5 961
-33%
3 635
-39%
3 476
-4%
4 575
+32%
5 462
+19%
7 029
+29%
6 785
-3%
5 484
-19%
4 024
-27%
3 386
-16%
4 039
+19%
Pre-Tax Income
Interest Income Expense
30
(57)
(344)
(569)
(814)
(914)
(818)
(903)
(745)
(497)
(586)
(486)
(316)
(525)
(242)
(141)
(221)
(387)
(551)
(366)
(380)
(407)
(427)
(629)
(842)
(994)
(1 237)
(1 413)
(1 519)
(1 435)
(1 263)
(1 172)
(1 293)
(1 490)
(1 532)
(1 666)
(1 740)
(1 744)
(1 937)
(1 972)
(1 912)
(1 781)
(1 668)
(1 549)
(1 314)
(1 061)
(925)
(779)
(761)
(752)
(515)
(454)
(843)
(1 230)
(1 503)
(1 734)
(1 817)
(1 666)
(1 713)
(2 020)
(1 652)
(1 687)
(1 897)
(1 496)
(1 458)
Non-Reccuring Items
(22)
0
0
0
(42)
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
(29)
0
0
0
0
0
(1 662)
(1 659)
(2 221)
0
(658)
(663)
(90)
0
(4)
(2)
(0)
0
0
0
(55)
0
0
0
0
Gain/Loss on Disposition of Assets
70
71
71
71
0
66
66
74
74
8
38
30
29
127
98
85
82
(8)
(5)
7
10
168
163
509
490
326
293
9
27
7
18
(44)
(44)
(23)
0
(6)
(6)
(6)
(3)
4
100
0
0
96
0
(3)
(71)
(66)
(66)
(63)
5
0
3
0
654
1 082
1 678
2 052
1 382
1 247
1 004
640
1 052
1 264
1 373
Total Other Income
359
20
19
34
20
26
23
25
(2)
14
14
15
29
41
59
44
99
419
400
406
444
90
260
270
163
867
823
844
1 288
580
284
249
(121)
(131)
9
5
85
96
814
827
649
743
43
(72)
(57)
(51)
1 808
2 379
3 052
3 037
1 296
736
48
70
(57)
(41)
(43)
(46)
(32)
(36)
(29)
(49)
(44)
(41)
1
Pre-Tax Income
1 872
N/A
1 508
-19%
1 303
-14%
1 223
-6%
1 137
-7%
1 324
+16%
1 669
+26%
1 725
+3%
2 026
+17%
2 287
+13%
2 189
-4%
2 200
+1%
2 155
-2%
1 793
-17%
1 823
+2%
1 667
-9%
1 499
-10%
1 535
+2%
1 390
-9%
1 638
+18%
1 804
+10%
1 761
-2%
2 097
+19%
2 435
+16%
2 250
-8%
2 566
+14%
2 005
-22%
1 298
-35%
1 397
+8%
590
-58%
451
-24%
620
+37%
419
-32%
596
+42%
1 202
+101%
1 473
+23%
1 830
+24%
2 025
+11%
2 530
+25%
2 457
-3%
2 216
-10%
1 677
-24%
408
-76%
144
-65%
127
-12%
1 146
+801%
3 015
+163%
5 572
+85%
8 261
+48%
10 047
+22%
12 746
+27%
12 621
-1%
10 589
-16%
7 779
-27%
5 052
-35%
2 939
-42%
3 295
+12%
4 916
+49%
5 098
+4%
6 219
+22%
6 054
-3%
4 389
-28%
3 135
-29%
3 114
-1%
3 955
+27%
Net Income
Tax Provision
(1)
(1)
0
1
0
0
0
(1)
0
(0)
(2)
(3)
(2)
(2)
(0)
0
0
(0)
(0)
(0)
(1)
(0)
(0)
0
(0)
(2)
(3)
(3)
(4)
(3)
(2)
(3)
(1)
(5)
(12)
(16)
(20)
(22)
(20)
(18)
(17)
(15)
(14)
(16)
(16)
(18)
(18)
(18)
(17)
(15)
(17)
(17)
(20)
(22)
(22)
(23)
(25)
(26)
(26)
(24)
(22)
(22)
(19)
(20)
(19)
Income from Continuing Operations
1 872
1 507
1 303
1 223
1 137
1 325
1 669
1 724
2 026
2 287
2 187
2 198
2 154
1 792
1 822
1 667
1 499
1 535
1 390
1 637
1 803
1 761
2 097
2 435
2 249
2 565
2 001
1 296
1 393
588
449
617
418
592
1 190
1 457
1 809
2 003
2 510
2 439
2 199
1 662
394
128
111
1 128
2 997
5 555
8 245
10 033
12 729
12 604
10 569
7 758
5 029
2 916
3 270
4 889
5 072
6 195
6 031
4 366
3 115
3 094
3 936
Income to Minority Interest
(40)
(15)
(14)
(14)
(9)
(11)
(12)
(14)
(18)
(33)
(30)
(31)
(54)
(54)
(70)
(72)
(59)
(44)
(36)
(41)
(37)
(36)
(26)
(17)
(5)
3
4
5
7
6
2
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
Net Income (Common)
1 831
N/A
1 492
-19%
1 289
-14%
1 209
-6%
1 128
-7%
1 314
+16%
1 657
+26%
1 710
+3%
2 008
+17%
2 254
+12%
2 156
-4%
2 167
+0%
2 100
-3%
1 737
-17%
1 752
+1%
1 595
-9%
1 439
-10%
1 491
+4%
1 355
-9%
1 596
+18%
1 767
+11%
1 725
-2%
2 070
+20%
2 418
+17%
2 245
-7%
2 567
+14%
2 006
-22%
1 301
-35%
1 400
+8%
594
-58%
451
-24%
619
+37%
418
-32%
591
+41%
1 190
+101%
1 457
+22%
1 809
+24%
2 003
+11%
2 510
+25%
2 439
-3%
2 199
-10%
1 662
-24%
394
-76%
128
-67%
111
-13%
1 128
+912%
2 997
+166%
5 555
+85%
8 245
+48%
10 033
+22%
12 729
+27%
12 604
-1%
10 569
-16%
7 758
-27%
5 029
-35%
2 916
-42%
3 270
+12%
4 889
+50%
5 072
+4%
6 195
+22%
6 031
-3%
4 366
-28%
3 115
-29%
3 094
-1%
3 936
+27%
EPS (Diluted)
5.44
N/A
4.88
-10%
3.12
-36%
3.16
+1%
3.02
-4%
3.11
+3%
3.92
+26%
4.05
+3%
4.7
+16%
5
+6%
4.65
-7%
4.61
-1%
4.55
-1%
3.72
-18%
3.75
+1%
3.52
-6%
2.99
-15%
2.69
-10%
2.42
-10%
2.85
+18%
3.16
+11%
3.08
-3%
3.4
+10%
3.85
+13%
3.49
-9%
4.09
+17%
3.67
-10%
2.37
-35%
2.14
-10%
0.88
-59%
0.76
-14%
0.99
+30%
0.68
-31%
0.87
+28%
1.76
+102%
2.29
+30%
2.63
+15%
2.91
+11%
3.65
+25%
3.61
-1%
3.14
-13%
2.35
-25%
0.54
-77%
0.18
-67%
0.15
-17%
1.51
+907%
4.01
+166%
7.44
+86%
11.05
+49%
13.44
+22%
17.05
+27%
16.89
-1%
14.16
-16%
10.39
-27%
6.74
-35%
3.9
-42%
4.38
+12%
6.55
+50%
6.8
+4%
8.3
+22%
8.08
-3%
5.85
-28%
4.17
-29%
4.14
-1%
5.27
+27%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett