First Time Loading...
F

FSP Technology Inc
TWSE:3015

Watchlist Manager
FSP Technology Inc
TWSE:3015
Watchlist
Price: 61 TWD 0.33% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

15.9B
+21%
Revenue
Growth Rates:
1 Year
+7%
3 Years
-1%
5 Years
+11%
7 Years
+4%
10 Years
+4%
463.5m
-1%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
-31%
5 Years
-
7 Years
+292%
10 Years
+44%
713.2m
+19%
Net Income
Growth Rates:
1 Year
+6%
3 Years
-13%
5 Years
+1 673%
7 Years
+151%
10 Years
+40%

Earnings Waterfall
FSP Technology Inc

Revenue
15.9B TWD
Cost of Revenue
-13B TWD
Gross Profit
2.9B TWD
Operating Expenses
-2.4B TWD
Operating Income
463.5m TWD
Other Expenses
249.7m TWD
Net Income
713.2m TWD

Income Statement
FSP Technology Inc

Rotate your device to view
Income Statement
Currency: TWD
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
Revenue
Revenue
15 241
N/A
15 326
+1%
15 779
+3%
15 774
0%
15 693
-1%
14 975
-5%
14 000
-7%
13 868
-1%
14 158
+2%
14 773
+4%
15 218
+3%
15 328
+1%
15 333
+0%
14 909
-3%
14 780
-1%
14 416
-2%
14 120
-2%
14 349
+2%
14 372
+0%
14 522
+1%
14 251
-2%
13 899
-2%
13 938
+0%
14 259
+2%
13 769
-3%
13 941
+1%
14 572
+5%
14 796
+2%
16 101
+9%
16 685
+4%
16 580
-1%
16 650
+0%
16 419
-1%
15 984
-3%
15 657
-2%
13 896
-11%
14 881
+7%
17 942
+21%
17 351
-3%
13 180
-24%
15 886
+21%
Gross Profit
Cost of Revenue
(13 078)
(13 279)
(13 719)
(13 706)
(13 742)
(13 220)
(12 430)
(12 362)
(12 565)
(13 014)
(13 390)
(13 528)
(13 548)
(13 261)
(13 147)
(12 905)
(12 670)
(12 886)
(12 949)
(13 066)
(12 893)
(12 547)
(12 544)
(12 735)
(12 212)
(12 217)
(12 611)
(12 730)
(13 773)
(14 309)
(14 208)
(14 225)
(13 985)
(13 578)
(13 285)
(11 587)
(12 581)
(15 020)
(14 364)
(10 774)
(13 019)
Gross Profit
2 163
N/A
2 047
-5%
2 061
+1%
2 068
+0%
1 951
-6%
1 755
-10%
1 570
-10%
1 506
-4%
1 593
+6%
1 760
+10%
1 828
+4%
1 800
-2%
1 785
-1%
1 648
-8%
1 633
-1%
1 511
-7%
1 450
-4%
1 462
+1%
1 422
-3%
1 456
+2%
1 358
-7%
1 352
0%
1 394
+3%
1 524
+9%
1 557
+2%
1 724
+11%
1 961
+14%
2 066
+5%
2 327
+13%
2 377
+2%
2 372
0%
2 425
+2%
2 434
+0%
2 406
-1%
2 372
-1%
2 309
-3%
2 300
0%
2 922
+27%
2 987
+2%
2 406
-19%
2 867
+19%
Operating Income
Operating Expenses
(1 841)
(1 863)
(1 857)
(1 874)
(1 854)
(1 817)
(1 750)
(1 695)
(1 687)
(1 678)
(1 685)
(1 697)
(1 666)
(1 666)
(1 698)
(1 715)
(1 723)
(1 735)
(1 728)
(1 703)
(1 687)
(1 664)
(1 606)
(1 556)
(1 502)
(1 493)
(1 557)
(1 604)
(1 652)
(1 659)
(1 674)
(1 753)
(1 803)
(1 840)
(1 875)
(1 766)
(1 772)
(2 272)
(2 342)
(1 937)
(2 404)
Selling, General & Administrative
(1 420)
(1 432)
(1 417)
(1 430)
(1 398)
(1 357)
(1 291)
(1 240)
(1 234)
(1 231)
(1 234)
(1 251)
(1 220)
(1 207)
(1 234)
(1 249)
(1 251)
(1 264)
(1 256)
(1 222)
(1 207)
(1 190)
(1 142)
(1 105)
(1 062)
(1 060)
(1 114)
(1 150)
(1 198)
(1 201)
(1 217)
(1 296)
(1 335)
(1 364)
(1 394)
(1 285)
(1 270)
(1 617)
(1 656)
(1 375)
(1 690)
Research & Development
(422)
(432)
(440)
(444)
(457)
(459)
(459)
(455)
(452)
(448)
(450)
(446)
(447)
(459)
(464)
(466)
(470)
(469)
(471)
(480)
(480)
(475)
(464)
(451)
(440)
(434)
(443)
(452)
(335)
(339)
(339)
(456)
(469)
(475)
(480)
(482)
(503)
(658)
(688)
(560)
(713)
Other Operating Expenses
1
1
(0)
(0)
0
(0)
0
(0)
(1)
0
(1)
0
0
0
0
(1)
(1)
(2)
(1)
(0)
(0)
1
1
1
1
1
(0)
(3)
(119)
(119)
(118)
(1)
0
(2)
(1)
0
1
3
2
(2)
(2)
Operating Income
322
N/A
184
-43%
204
+10%
195
-4%
97
-50%
(62)
N/A
(179)
-188%
(189)
-5%
(94)
+50%
81
N/A
143
+76%
103
-28%
118
+15%
(18)
N/A
(65)
-260%
(204)
-217%
(273)
-34%
(272)
+0%
(306)
-12%
(246)
+19%
(329)
-34%
(313)
+5%
(212)
+32%
(32)
+85%
55
N/A
231
+321%
404
+75%
462
+14%
675
+46%
718
+6%
697
-3%
672
-4%
631
-6%
566
-10%
497
-12%
542
+9%
528
-3%
651
+23%
646
-1%
469
-27%
464
-1%
Pre-Tax Income
Interest Income Expense
145
119
153
194
237
250
320
543
446
414
316
157
138
196
418
474
520
513
364
195
214
195
156
109
58
28
34
45
48
70
107
142
179
257
383
339
298
266
297
257
365
Non-Reccuring Items
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
15
0
0
0
0
0
0
0
4
0
0
0
0
0
Gain/Loss on Disposition of Assets
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
10
10
16
16
5
3
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
326
324
324
324
(3)
(1)
72
72
72
72
(1)
(1)
(1)
(0)
(1)
6
Total Other Income
187
184
178
158
117
123
133
122
154
143
132
125
100
97
94
86
81
92
108
137
163
167
148
117
99
87
77
88
81
96
95
75
86
76
72
67
68
61
66
58
100
Pre-Tax Income
653
N/A
485
-26%
533
+10%
546
+2%
450
-18%
309
-31%
272
-12%
475
+75%
516
+9%
649
+26%
607
-6%
401
-34%
361
-10%
278
-23%
445
+60%
354
-21%
326
-8%
331
+2%
165
-50%
85
-48%
47
-45%
48
+2%
92
+93%
194
+110%
212
+9%
673
+217%
838
+25%
934
+11%
1 127
+21%
880
-22%
898
+2%
961
+7%
968
+1%
971
+0%
1 024
+5%
952
-7%
893
-6%
977
+9%
1 008
+3%
783
-22%
934
+19%
Net Income
Tax Provision
(155)
(127)
(115)
(136)
(114)
(89)
(72)
(97)
(103)
(120)
(128)
(75)
(64)
(46)
(56)
(33)
(19)
(2)
15
6
2
(14)
(27)
(50)
(51)
(237)
(236)
(242)
(280)
(146)
(174)
(159)
(156)
(148)
(153)
(161)
(151)
(179)
(167)
(143)
(171)
Income from Continuing Operations
498
358
418
410
336
221
200
378
414
529
479
326
297
232
389
321
308
330
180
92
49
34
65
144
161
436
602
692
847
734
724
801
813
824
872
791
743
798
840
640
763
Income to Minority Interest
11
21
14
(9)
(15)
(20)
(17)
0
(11)
(15)
(15)
(16)
(13)
(14)
(14)
(6)
(12)
(15)
(14)
(14)
(8)
(5)
(11)
(9)
(9)
(17)
(22)
(23)
(28)
(32)
(33)
(47)
(57)
(65)
(74)
(69)
(71)
(70)
(60)
(40)
(50)
Net Income (Common)
508
N/A
379
-26%
432
+14%
401
-7%
321
-20%
201
-38%
183
-9%
378
+107%
402
+6%
514
+28%
464
-10%
310
-33%
284
-9%
218
-23%
375
+72%
315
-16%
296
-6%
315
+6%
167
-47%
78
-53%
40
-48%
30
-26%
55
+84%
135
+148%
151
+12%
419
+177%
580
+38%
669
+15%
820
+22%
702
-14%
690
-2%
754
+9%
756
+0%
759
+0%
797
+5%
722
-9%
672
-7%
728
+8%
780
+7%
599
-23%
713
+19%
EPS (Diluted)
2.62
N/A
1.97
-25%
2.23
+13%
2.07
-7%
1.66
-20%
1.03
-38%
1.05
+2%
2.1
+100%
2.07
-1%
2.66
+29%
2.4
-10%
1.6
-33%
1.47
-8%
1.13
-23%
1.94
+72%
1.63
-16%
1.53
-6%
1.63
+7%
0.86
-47%
0.4
-53%
0.21
-48%
0.15
-29%
0.28
+87%
0.7
+150%
0.78
+11%
2.2
+182%
3.06
+39%
3.52
+15%
4.35
+24%
3.73
-14%
3.67
-2%
3.99
+9%
4.01
+1%
4.02
+0%
4.22
+5%
3.82
-9%
3.56
-7%
3.86
+8%
4.14
+7%
3.17
-23%
3.79
+20%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.