Watchlist Manager

Watchlist

Price: 54.4 TWD 2.26% Market Closed

Market Cap: NT$12.9B

Z	Zenitron Corp TWSE:3028	TW

Income Statement

Currency: TWD

	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
Revenue
Interest Expense	167	145	126	106	49	42	39	46	50	57	61	61	73	77	74	70	59	52	54	56	60	67	71	77	81	76	74	72	68	68	65	63	66	72	86	101	117	133	154	174	206	228	230	221	193	171	153	133	122	113	110	116	116	121	151	222	321	414	463	480	472	444	444	439	422	409	385	382
Revenue	20 004 N/A	19 171 -4%	19 166 0%	19 786 +3%	22 627 +14%	25 376 +12%	28 069 +11%	30 038 +7%	32 071 +7%	33 811 +5%	35 221 +4%	35 838 +2%	35 781 0%	33 422 -7%	30 744 -8%	29 826 -3%	28 625 -4%	29 359 +3%	29 778 +1%	29 633 0%	30 127 +2%	29 853 -1%	30 160 +1%	30 028 0%	27 931 -7%	26 371 -6%	25 370 -4%	24 260 -4%	23 644 -3%	23 481 -1%	22 758 -3%	22 304 -2%	22 267 0%	22 295 +0%	23 384 +5%	25 534 +9%	27 576 +8%	29 281 +6%	30 054 +3%	30 509 +2%	31 080 +2%	30 618 -1%	29 693 -3%	28 382 -4%	26 993 -5%	26 722 -1%	27 512 +3%	31 123 +13%	34 401 +11%	38 648 +12%	41 809 +8%	41 912 +0%	42 045 +0%	43 615 +4%	43 949 +1%	41 703 -5%	40 023 -4%	35 291 -12%	32 462 -8%	32 926 +1%	32 574 -1%	33 833 +4%	35 584 +5%	36 049 +1%	36 437 +1%	36 922 +1%	37 524 +2%	38 934 +4%
Gross Profit
Cost of Revenue	(18 620)	(17 888)	(17 839)	(18 585)	(21 400)	(24 100)	(26 776)	(28 677)	(30 699)	(32 334)	(33 681)	(34 235)	(34 094)	(31 787)	(29 190)	(28 360)	(27 207)	(27 976)	(28 408)	(28 263)	(28 932)	(28 662)	(28 983)	(28 812)	(26 462)	(24 861)	(23 871)	(22 717)	(22 104)	(21 974)	(21 255)	(20 942)	(20 936)	(21 010)	(22 086)	(24 106)	(26 098)	(27 744)	(28 391)	(28 740)	(29 267)	(28 773)	(27 913)	(26 763)	(25 509)	(25 302)	(26 099)	(29 643)	(32 780)	(36 813)	(39 710)	(39 572)	(39 558)	(41 005)	(41 213)	(39 011)	(37 298)	(32 651)	(30 063)	(30 510)	(30 183)	(31 569)	(33 283)	(33 812)	(34 162)	(34 373)	(34 820)	(36 108)
Gross Profit	1 384 N/A	1 284 -7%	1 326 +3%	1 201 -9%	1 227 +2%	1 276 +4%	1 293 +1%	1 361 +5%	1 372 +1%	1 477 +8%	1 540 +4%	1 603 +4%	1 687 +5%	1 635 -3%	1 554 -5%	1 466 -6%	1 418 -3%	1 383 -2%	1 370 -1%	1 370 +0%	1 195 -13%	1 191 0%	1 177 -1%	1 216 +3%	1 469 +21%	1 509 +3%	1 499 -1%	1 542 +3%	1 540 0%	1 507 -2%	1 503 0%	1 362 -9%	1 331 -2%	1 286 -3%	1 298 +1%	1 429 +10%	1 478 +3%	1 537 +4%	1 663 +8%	1 768 +6%	1 813 +3%	1 845 +2%	1 780 -4%	1 620 -9%	1 484 -8%	1 420 -4%	1 413 -1%	1 480 +5%	1 621 +10%	1 835 +13%	2 099 +14%	2 340 +12%	2 487 +6%	2 610 +5%	2 736 +5%	2 691 -2%	2 725 +1%	2 640 -3%	2 399 -9%	2 416 +1%	2 391 -1%	2 264 -5%	2 302 +2%	2 237 -3%	2 275 +2%	2 548 +12%	2 704 +6%	2 827 +5%
Operating Income
Operating Expenses	(965)	(940)	(913)	(849)	(844)	(866)	(912)	(924)	(960)	(992)	(988)	(1 082)	(1 056)	(1 049)	(1 058)	(1 014)	(1 056)	(1 077)	(1 080)	(1 063)	(1 069)	(1 053)	(1 062)	(1 077)	(1 103)	(1 118)	(1 090)	(1 094)	(1 073)	(1 071)	(1 057)	(1 002)	(988)	(967)	(945)	(956)	(988)	(1 004)	(1 061)	(1 091)	(1 119)	(1 158)	(1 158)	(1 131)	(1 098)	(1 049)	(1 055)	(1 120)	(1 194)	(1 257)	(1 350)	(1 418)	(1 423)	(1 487)	(1 519)	(1 500)	(1 510)	(1 489)	(1 416)	(1 443)	(1 469)	(1 480)	(1 549)	(1 549)	(1 540)	(1 593)	(1 598)	(1 617)
Selling, General & Administrative	(862)	(841)	(817)	(755)	(754)	(774)	(818)	(845)	(897)	(949)	(965)	(1 064)	(1 041)	(1 033)	(1 041)	(996)	(1 038)	(1 042)	(1 045)	(1 054)	(1 050)	(1 045)	(1 058)	(1 073)	(1 103)	(1 118)	(1 090)	(1 094)	(1 073)	(1 071)	(1 057)	(1 002)	(988)	(967)	(945)	(956)	(988)	(1 004)	(1 061)	(1 090)	(1 119)	(1 158)	(1 158)	(1 131)	(1 098)	(1 049)	(1 055)	(1 120)	(1 194)	(1 257)	(1 350)	(1 418)	(1 423)	(1 487)	(1 519)	(1 500)	(1 510)	(1 489)	(1 416)	(1 443)	(1 469)	(1 480)	(1 549)	(1 549)	(1 540)	(1 609)	(1 614)	(1 618)
Research & Development	(103)	(100)	(96)	(93)	(91)	(92)	(94)	(79)	(63)	(43)	(24)	(18)	(15)	(16)	(17)	(18)	(19)	0	(14)	0	(19)	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(35)	(20)	(10)	0	(9)	(4)	(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	16	16	0
Operating Income	420 N/A	343 -18%	414 +20%	353 -15%	383 +9%	410 +7%	381 -7%	436 +15%	412 -6%	485 +18%	552 +14%	521 -6%	631 +21%	586 -7%	496 -15%	453 -9%	362 -20%	306 -16%	290 -5%	307 +6%	126 -59%	138 +9%	116 -16%	139 +20%	366 +164%	391 +7%	409 +5%	448 +9%	467 +4%	436 -7%	446 +2%	359 -20%	344 -4%	318 -7%	353 +11%	473 +34%	490 +4%	533 +9%	601 +13%	678 +13%	694 +2%	687 -1%	622 -9%	489 -21%	386 -21%	371 -4%	358 -3%	360 +1%	427 +19%	578 +35%	749 +29%	922 +23%	1 064 +15%	1 123 +6%	1 217 +8%	1 191 -2%	1 215 +2%	1 151 -5%	983 -15%	972 -1%	922 -5%	784 -15%	752 -4%	688 -9%	736 +7%	954 +30%	1 105 +16%	1 209 +9%
Pre-Tax Income
Interest Income Expense	(117)	(0)	12	96	38	29	65	46	114	90	74	96	21	29	29	(11)	(23)	25	78	84	87	65	36	18	18	8	(31)	(70)	(81)	(54)	(55)	1	(40)	(40)	(49)	(50)	(3)	(8)	(69)	(139)	(192)	(227)	(184)	(149)	(129)	(151)	(65)	2	80	111	66	29	(21)	(29)	(140)	(251)	(360)	(474)	(415)	(328)	(381)	(268)	(282)	(374)	(230)	(247)	(503)	(490)
Non-Reccuring Items	(30)	(30)	(33)	(33)	(3)	(7)	(5)	(5)	(5)	(2)	0	0	0	0	0	0	(21)	0	0	(21)	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	15	15	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	(0)	(0)	(0)	0	0	0	0	0	0	0	1	0	0	1	0	(0)	(0)	(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
Total Other Income	51	42	27	17	15	9	24	22	42	58	64	79	56	60	41	21	73	66	71	73	58	35	39	41	31	36	37	43	36	35	32	25	32	30	32	31	29	33	35	35	37	48	44	57	51	47	48	37	48	39	49	47	37	41	34	49	52	77	75	61	64	39	45	65	65	100	98	87
Pre-Tax Income	323 N/A	355 +10%	420 +18%	432 +3%	432 +0%	441 +2%	465 +5%	500 +8%	563 +13%	631 +12%	690 +9%	697 +1%	708 +2%	675 -5%	565 -16%	462 -18%	392 -15%	396 +1%	439 +11%	443 +1%	272 -39%	238 -12%	190 -20%	198 +4%	415 +110%	435 +5%	415 -5%	422 +2%	423 +0%	418 -1%	424 +2%	385 -9%	335 -13%	308 -8%	335 +9%	453 +35%	517 +14%	559 +8%	568 +2%	574 +1%	539 -6%	508 -6%	482 -5%	397 -18%	307 -23%	266 -13%	340 +28%	399 +17%	555 +39%	729 +31%	864 +18%	998 +16%	1 081 +8%	1 135 +5%	1 111 -2%	989 -11%	907 -8%	754 -17%	643 -15%	705 +10%	605 -14%	556 -8%	515 -7%	394 -24%	586 +49%	808 +38%	702 -13%	806 +15%
Net Income
Tax Provision	(103)	(123)	(137)	(145)	(114)	(93)	(108)	(92)	(123)	(141)	(152)	(146)	(155)	(147)	(118)	(102)	(70)	(68)	(77)	(82)	(42)	(27)	(2)	(4)	(50)	(65)	(68)	(76)	(85)	(70)	(84)	(73)	(43)	(56)	(56)	(70)	(85)	(103)	(96)	(117)	(130)	(120)	(133)	(109)	(77)	(59)	(47)	(45)	(83)	(115)	(143)	(169)	(203)	(214)	(224)	(217)	(192)	(161)	(146)	(155)	(149)	(133)	(108)	(82)	(97)	(141)	(105)	(124)
Income from Continuing Operations	220	232	283	287	318	349	357	409	440	490	538	551	553	528	448	361	322	328	362	361	230	212	188	194	365	370	347	346	338	348	341	312	293	252	279	383	432	456	472	457	409	388	349	288	231	207	293	354	472	613	720	829	878	921	886	772	715	593	497	550	456	422	407	312	489	668	597	682
Income to Minority Interest	0	0	0	0	0	0	0	0	0	(0)	(0)	(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	(1)	(1)	2	(2)	(2)	(1)	(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
Net Income (Common)	220 N/A	232 +6%	283 +22%	287 +1%	318 +11%	349 +10%	357 +2%	408 +14%	440 +8%	490 +11%	538 +10%	550 +2%	552 +0%	527 -5%	447 -15%	361 -19%	321 -11%	328 +2%	362 +10%	361 0%	230 -36%	212 -8%	188 -11%	194 +3%	365 +89%	370 +1%	347 -6%	346 0%	338 -2%	348 +3%	341 -2%	312 -8%	293 -6%	252 -14%	279 +11%	382 +37%	432 +13%	456 +5%	471 +3%	460 -2%	407 -12%	387 -5%	348 -10%	284 -18%	231 -19%	207 -10%	293 +42%	354 +21%	472 +33%	613 +30%	720 +17%	829 +15%	878 +6%	921 +5%	886 -4%	772 -13%	715 -7%	593 -17%	497 -16%	550 +11%	456 -17%	422 -7%	407 -4%	312 -23%	489 +57%	668 +36%	597 -11%	682 +14%
EPS (Diluted)	0.94 N/A	1.01 +7%	1.37 +36%	1.38 +1%	1.53 +11%	1.61 +5%	1.68 +4%	1.89 +12%	2.04 +8%	2.27 +11%	2.5 +10%	2.56 +2%	2.56 N/A	2.45 -4%	2.08 -15%	1.68 -19%	1.5 -11%	1.53 +2%	1.68 +10%	1.68 N/A	1.07 -36%	0.98 -8%	0.87 -11%	0.9 +3%	1.71 +90%	1.74 +2%	1.64 -6%	1.63 -1%	1.58 -3%	1.63 +3%	1.59 -2%	1.46 -8%	1.36 -7%	1.17 -14%	1.3 +11%	1.78 +37%	2.02 +13%	2.13 +5%	2.2 +3%	2.15 -2%	1.89 -12%	1.81 -4%	1.62 -10%	1.32 -19%	1.08 -18%	0.97 -10%	1.37 +41%	1.65 +20%	2.2 +33%	2.86 +30%	3.35 +17%	3.78 +13%	3.94 +4%	3.9 -1%	3.77 -3%	3.24 -14%	3 -7%	2.49 -17%	2.06 -17%	2.33 +13%	1.93 -17%	1.78 -8%	1.72 -3%	1.31 -24%	2.06 +57%	2.8 +36%	2.5 -11%	2.86 +14%

Income Statement Balance Sheet Cash Flow Statement

Zenitron Corp
TWSE:3028

Income Statement

Earnings Waterfall
Zenitron Corp

Income Statement
Zenitron Corp

See Also

Company

Help

Tools

Stocks

Zenitron Corp TWSE:3028

Income Statement

Earnings Waterfall Zenitron Corp

Income Statement Zenitron Corp

See Also

Company

Help

Tools

Stocks

Zenitron Corp
TWSE:3028

Earnings Waterfall
Zenitron Corp

Income Statement
Zenitron Corp