U-Tech Media Corp
TWSE:3050
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U-Tech Media Corp
TWSE:3050
|
TW |
|
J
|
Jagsonpal Finance and Leasing Ltd
BSE:530601
|
IN |
|
Island Pharmaceuticals Ltd
ASX:ILA
|
AU |
|
Bharat Electronics Ltd
NSE:BEL
|
IN |
|
G
|
Gigastorage Corp
TWSE:2406
|
TW |
|
Hempacco Co Inc
NASDAQ:HPCO
|
US |
|
J
|
JES International Holdings Ltd
SGX:EG0
|
CN |
|
I
|
Imagis Co Ltd
KOSDAQ:115610
|
KR |
Income Statement
Earnings Waterfall
U-Tech Media Corp
Income Statement
U-Tech Media Corp
| 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 |
31
|
30
|
29
|
27
|
26
|
25
|
24
|
23
|
22
|
21
|
19
|
19
|
17
|
17
|
16
|
15
|
14
|
12
|
10
|
8
|
6
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
10
|
17
|
25
|
33
|
42
|
45
|
47
|
48
|
49
|
50
|
49
|
48
|
45
|
43
|
42
|
42
|
43
|
44
|
45
|
45
|
44
|
44
|
43
|
44
|
46
|
47
|
48
|
48
|
48
|
0
|
|
| Revenue |
2 395
N/A
|
2 382
-1%
|
2 187
-8%
|
2 054
-6%
|
1 972
-4%
|
1 949
-1%
|
1 875
-4%
|
1 785
-5%
|
1 698
-5%
|
1 609
-5%
|
1 521
-5%
|
1 489
-2%
|
1 478
-1%
|
1 418
-4%
|
1 391
-2%
|
1 364
-2%
|
1 250
-8%
|
1 191
-5%
|
1 142
-4%
|
1 076
-6%
|
1 003
-7%
|
963
-4%
|
926
-4%
|
870
-6%
|
835
-4%
|
867
+4%
|
896
+3%
|
917
+2%
|
951
+4%
|
916
-4%
|
908
-1%
|
955
+5%
|
948
-1%
|
942
-1%
|
926
-2%
|
845
-9%
|
816
-4%
|
784
-4%
|
776
-1%
|
795
+2%
|
819
+3%
|
864
+5%
|
906
+5%
|
977
+8%
|
1 020
+4%
|
1 037
+2%
|
1 024
-1%
|
1 002
-2%
|
965
-4%
|
970
+1%
|
982
+1%
|
981
0%
|
1 013
+3%
|
1 031
+2%
|
1 047
+2%
|
1 088
+4%
|
1 113
+2%
|
1 116
+0%
|
1 135
+2%
|
1 162
+2%
|
1 136
-2%
|
1 174
+3%
|
1 198
+2%
|
1 209
+1%
|
1 253
+4%
|
1 249
0%
|
1 260
+1%
|
1 245
-1%
|
1 262
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 993)
|
(1 942)
|
(1 744)
|
(1 572)
|
(1 458)
|
(1 433)
|
(1 377)
|
(1 292)
|
(1 242)
|
(1 174)
|
(1 126)
|
(1 108)
|
(1 101)
|
(1 052)
|
(1 005)
|
(958)
|
(874)
|
(832)
|
(800)
|
(774)
|
(745)
|
(720)
|
(698)
|
(659)
|
(635)
|
(652)
|
(655)
|
(659)
|
(656)
|
(619)
|
(604)
|
(612)
|
(604)
|
(602)
|
(602)
|
(573)
|
(573)
|
(563)
|
(565)
|
(574)
|
(577)
|
(591)
|
(594)
|
(605)
|
(596)
|
(602)
|
(593)
|
(577)
|
(584)
|
(594)
|
(612)
|
(637)
|
(666)
|
(682)
|
(692)
|
(702)
|
(710)
|
(701)
|
(697)
|
(716)
|
(694)
|
(724)
|
(763)
|
(778)
|
(832)
|
(833)
|
(838)
|
(826)
|
(842)
|
|
| Gross Profit |
401
N/A
|
440
+10%
|
443
+1%
|
482
+9%
|
514
+7%
|
516
+0%
|
498
-3%
|
493
-1%
|
456
-7%
|
434
-5%
|
395
-9%
|
381
-4%
|
377
-1%
|
366
-3%
|
386
+5%
|
407
+5%
|
376
-8%
|
360
-4%
|
342
-5%
|
302
-12%
|
258
-14%
|
243
-6%
|
229
-6%
|
212
-7%
|
200
-5%
|
215
+8%
|
242
+12%
|
258
+7%
|
295
+14%
|
296
+0%
|
304
+3%
|
342
+12%
|
345
+1%
|
340
-1%
|
324
-5%
|
273
-16%
|
243
-11%
|
221
-9%
|
211
-5%
|
221
+4%
|
243
+10%
|
273
+12%
|
312
+14%
|
372
+19%
|
424
+14%
|
434
+2%
|
431
-1%
|
424
-2%
|
381
-10%
|
376
-1%
|
370
-2%
|
345
-7%
|
347
+1%
|
349
+1%
|
355
+2%
|
386
+9%
|
402
+4%
|
415
+3%
|
438
+6%
|
445
+2%
|
442
-1%
|
451
+2%
|
435
-3%
|
431
-1%
|
420
-3%
|
416
-1%
|
423
+2%
|
420
-1%
|
419
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(620)
|
(1 102)
|
(531)
|
(486)
|
(464)
|
(430)
|
(491)
|
(545)
|
(568)
|
(553)
|
(512)
|
(480)
|
(425)
|
(449)
|
(440)
|
(412)
|
(342)
|
(308)
|
(264)
|
(239)
|
(258)
|
(258)
|
(256)
|
(248)
|
(223)
|
(257)
|
(262)
|
(232)
|
(280)
|
(281)
|
(267)
|
(267)
|
(220)
|
(218)
|
(219)
|
(213)
|
(226)
|
(219)
|
(291)
|
(210)
|
(193)
|
(186)
|
(208)
|
(209)
|
(221)
|
(287)
|
(244)
|
(245)
|
(198)
|
(203)
|
(205)
|
(206)
|
(235)
|
(255)
|
(275)
|
(296)
|
(285)
|
(288)
|
(295)
|
(297)
|
(331)
|
(363)
|
(374)
|
(386)
|
(383)
|
(383)
|
(391)
|
(395)
|
(381)
|
|
| Selling, General & Administrative |
(589)
|
(557)
|
(501)
|
(454)
|
(433)
|
(429)
|
(460)
|
(511)
|
(532)
|
(514)
|
(468)
|
(433)
|
(375)
|
(383)
|
(389)
|
(389)
|
(332)
|
(302)
|
(262)
|
(238)
|
(258)
|
(246)
|
(242)
|
(233)
|
(215)
|
(217)
|
(225)
|
(228)
|
(279)
|
(273)
|
(267)
|
(267)
|
(220)
|
(218)
|
(219)
|
(213)
|
(226)
|
(219)
|
(209)
|
(210)
|
(193)
|
(201)
|
(208)
|
(209)
|
(221)
|
(215)
|
(212)
|
(212)
|
(198)
|
(203)
|
(205)
|
(206)
|
(231)
|
(251)
|
(271)
|
(292)
|
(282)
|
(285)
|
(292)
|
(294)
|
(330)
|
(358)
|
(369)
|
(381)
|
(383)
|
(377)
|
(385)
|
(389)
|
(381)
|
|
| Research & Development |
(31)
|
(29)
|
(30)
|
(32)
|
(32)
|
(30)
|
(31)
|
(33)
|
(36)
|
(39)
|
(43)
|
(47)
|
(51)
|
(45)
|
(36)
|
(24)
|
(10)
|
(5)
|
(1)
|
0
|
0
|
(2)
|
(4)
|
(6)
|
0
|
(9)
|
0
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(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
|
(515)
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(9)
|
(31)
|
(37)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
0
|
0
|
15
|
0
|
0
|
0
|
(72)
|
(31)
|
(33)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
|
| Operating Income |
(218)
N/A
|
(662)
-203%
|
(88)
+87%
|
(3)
+96%
|
50
N/A
|
86
+71%
|
8
-91%
|
(52)
N/A
|
(111)
-113%
|
(119)
-7%
|
(117)
+2%
|
(99)
+15%
|
(48)
+52%
|
(83)
-73%
|
(54)
+35%
|
(6)
+90%
|
33
N/A
|
52
+56%
|
78
+49%
|
63
-20%
|
0
N/A
|
(14)
N/A
|
(27)
-93%
|
(37)
-34%
|
(23)
+37%
|
(42)
-79%
|
(20)
+52%
|
26
N/A
|
15
-43%
|
15
+1%
|
38
+145%
|
75
+100%
|
124
+66%
|
121
-2%
|
105
-14%
|
59
-43%
|
16
-73%
|
2
-89%
|
(80)
N/A
|
11
N/A
|
49
+352%
|
87
+75%
|
104
+20%
|
163
+57%
|
203
+24%
|
147
-27%
|
188
+27%
|
179
-5%
|
183
+2%
|
173
-6%
|
165
-4%
|
139
-16%
|
113
-19%
|
94
-16%
|
79
-16%
|
90
+14%
|
117
+30%
|
127
+8%
|
144
+13%
|
148
+3%
|
111
-25%
|
88
-21%
|
61
-30%
|
45
-27%
|
38
-16%
|
33
-13%
|
31
-4%
|
24
-23%
|
39
+60%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
48
|
18
|
(44)
|
(34)
|
(69)
|
(59)
|
(38)
|
(34)
|
162
|
180
|
173
|
161
|
(25)
|
(43)
|
(38)
|
(14)
|
(33)
|
(20)
|
(42)
|
(51)
|
(54)
|
(49)
|
(34)
|
(12)
|
(0)
|
(10)
|
47
|
63
|
155
|
150
|
113
|
83
|
(39)
|
(23)
|
27
|
151
|
199
|
192
|
142
|
60
|
9
|
26
|
47
|
10
|
12
|
(50)
|
(58)
|
(55)
|
(44)
|
2
|
(14)
|
(16)
|
7
|
1
|
(24)
|
(10)
|
(13)
|
(6)
|
3
|
(16)
|
(30)
|
30
|
32
|
42
|
57
|
(1)
|
(43)
|
(40)
|
(42)
|
|
| Non-Reccuring Items |
(515)
|
0
|
(507)
|
(507)
|
30
|
0
|
22
|
22
|
63
|
64
|
58
|
60
|
(19)
|
0
|
0
|
(16)
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(34)
|
(8)
|
0
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(53)
|
(82)
|
(82)
|
0
|
(32)
|
15
|
0
|
(26)
|
(25)
|
(72)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(15)
|
(15)
|
(15)
|
(15)
|
(1)
|
(2)
|
(8)
|
(9)
|
77
|
77
|
84
|
84
|
(0)
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
3
|
3
|
2
|
2
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
(4)
|
0
|
(5)
|
(5)
|
(2)
|
0
|
0
|
35
|
35
|
0
|
34
|
(1)
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
(8)
|
(5)
|
(6)
|
(16)
|
(12)
|
(11)
|
(11)
|
(4)
|
|
| Total Other Income |
121
|
109
|
109
|
84
|
(35)
|
(22)
|
(38)
|
(11)
|
(11)
|
(10)
|
(1)
|
2
|
9
|
11
|
10
|
16
|
15
|
14
|
13
|
0
|
10
|
8
|
19
|
21
|
10
|
12
|
5
|
7
|
12
|
12
|
12
|
12
|
14
|
11
|
9
|
8
|
7
|
5
|
(3)
|
(6)
|
(5)
|
(6)
|
1
|
2
|
1
|
(1)
|
11
|
18
|
16
|
16
|
13
|
14
|
16
|
53
|
18
|
16
|
19
|
19
|
22
|
24
|
27
|
29
|
33
|
35
|
43
|
44
|
41
|
39
|
45
|
|
| Pre-Tax Income |
(580)
N/A
|
(550)
+5%
|
(545)
+1%
|
(475)
+13%
|
(25)
+95%
|
3
N/A
|
(55)
N/A
|
(85)
-55%
|
180
N/A
|
192
+7%
|
197
+3%
|
207
+5%
|
(83)
N/A
|
(114)
-37%
|
(81)
+29%
|
(19)
+77%
|
15
N/A
|
47
+205%
|
49
+6%
|
12
-75%
|
(53)
N/A
|
(55)
-4%
|
(43)
+22%
|
(28)
+35%
|
(44)
-58%
|
(39)
+11%
|
32
N/A
|
63
+95%
|
178
+183%
|
180
+1%
|
158
-12%
|
167
+6%
|
97
-42%
|
107
+10%
|
140
+31%
|
166
+18%
|
141
-15%
|
117
-17%
|
60
-49%
|
34
-43%
|
69
+101%
|
107
+55%
|
125
+17%
|
149
+19%
|
139
-6%
|
96
-31%
|
136
+42%
|
138
+1%
|
153
+11%
|
190
+25%
|
166
-13%
|
174
+5%
|
173
0%
|
151
-13%
|
109
-28%
|
98
-11%
|
121
+24%
|
138
+14%
|
164
+19%
|
151
-8%
|
101
-33%
|
139
+38%
|
122
-12%
|
116
-5%
|
115
-1%
|
64
-44%
|
18
-73%
|
12
-33%
|
38
+217%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(15)
|
(35)
|
(34)
|
(14)
|
(18)
|
(10)
|
(29)
|
(89)
|
(86)
|
(97)
|
(83)
|
(53)
|
(48)
|
(31)
|
(27)
|
(11)
|
(12)
|
(8)
|
(8)
|
(7)
|
(3)
|
(2)
|
(12)
|
(20)
|
(22)
|
(30)
|
(29)
|
(36)
|
(33)
|
(29)
|
(23)
|
(10)
|
(12)
|
(17)
|
(21)
|
(13)
|
(13)
|
(10)
|
(0)
|
(7)
|
(3)
|
(1)
|
(10)
|
(18)
|
(24)
|
(25)
|
(23)
|
(12)
|
(17)
|
(16)
|
(15)
|
(17)
|
(15)
|
(15)
|
(19)
|
(0)
|
5
|
5
|
6
|
(11)
|
(16)
|
(11)
|
(12)
|
(14)
|
(12)
|
(15)
|
(9)
|
(11)
|
|
| Income from Continuing Operations |
(590)
|
(565)
|
(580)
|
(509)
|
(39)
|
(15)
|
(65)
|
(114)
|
90
|
106
|
101
|
124
|
(136)
|
(162)
|
(112)
|
(46)
|
4
|
34
|
41
|
5
|
(59)
|
(58)
|
(45)
|
(40)
|
(64)
|
(61)
|
3
|
34
|
142
|
147
|
128
|
144
|
87
|
95
|
123
|
144
|
129
|
104
|
50
|
34
|
62
|
104
|
125
|
139
|
121
|
72
|
112
|
115
|
141
|
174
|
150
|
159
|
156
|
136
|
94
|
78
|
121
|
143
|
168
|
157
|
90
|
123
|
111
|
104
|
101
|
53
|
2
|
3
|
26
|
|
| Income to Minority Interest |
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
|
(1)
|
6
|
(4)
|
(2)
|
(8)
|
(11)
|
(13)
|
(22)
|
(27)
|
(24)
|
(25)
|
(27)
|
(26)
|
(24)
|
(19)
|
(12)
|
(11)
|
(18)
|
(21)
|
(26)
|
(25)
|
(18)
|
(16)
|
(15)
|
(16)
|
(17)
|
(18)
|
(17)
|
(17)
|
(20)
|
|
| Net Income (Common) |
(590)
N/A
|
(565)
+4%
|
(580)
-3%
|
(509)
+12%
|
(39)
+92%
|
(15)
+61%
|
(65)
-327%
|
(114)
-76%
|
90
N/A
|
106
+17%
|
101
-5%
|
124
+23%
|
(136)
N/A
|
(162)
-20%
|
(112)
+31%
|
(46)
+59%
|
4
N/A
|
34
+717%
|
41
+19%
|
5
-89%
|
(59)
N/A
|
(58)
+2%
|
(45)
+23%
|
(40)
+11%
|
(64)
-62%
|
(61)
+5%
|
3
N/A
|
34
+1 141%
|
142
+323%
|
147
+3%
|
128
-13%
|
144
+12%
|
87
-39%
|
95
+9%
|
123
+30%
|
144
+17%
|
129
-11%
|
104
-19%
|
59
-44%
|
42
-29%
|
68
+62%
|
109
+60%
|
122
+13%
|
131
+7%
|
110
-16%
|
59
-46%
|
89
+51%
|
88
-1%
|
116
+32%
|
148
+27%
|
123
-17%
|
133
+9%
|
132
-1%
|
117
-11%
|
82
-30%
|
67
-19%
|
103
+54%
|
122
+18%
|
142
+17%
|
132
-7%
|
72
-45%
|
107
+47%
|
96
-10%
|
87
-9%
|
85
-3%
|
35
-58%
|
(15)
N/A
|
(13)
+8%
|
7
N/A
|
|
| EPS (Diluted) |
-2.7
N/A
|
-2.73
-1%
|
-2.8
-3%
|
-2.46
+12%
|
-0.19
+92%
|
-0.07
+63%
|
-0.31
-343%
|
-0.55
-77%
|
0.44
N/A
|
0.5
+14%
|
0.49
-2%
|
0.61
+24%
|
-0.67
N/A
|
-0.81
-21%
|
-0.57
+30%
|
-0.24
+58%
|
0.02
N/A
|
0.18
+800%
|
0.22
+22%
|
0.01
-95%
|
-0.33
N/A
|
-0.32
+3%
|
-0.25
+22%
|
-0.22
+12%
|
-0.38
-73%
|
-0.35
+8%
|
0.03
N/A
|
0.21
+600%
|
0.88
+319%
|
0.99
+12%
|
0.87
-12%
|
0.98
+13%
|
0.6
-39%
|
0.65
+8%
|
0.84
+29%
|
0.99
+18%
|
0.88
-11%
|
0.71
-19%
|
0.4
-44%
|
0.28
-30%
|
0.46
+64%
|
0.74
+61%
|
0.84
+14%
|
0.89
+6%
|
0.75
-16%
|
0.4
-47%
|
0.61
+52%
|
0.6
-2%
|
0.8
+33%
|
1.01
+26%
|
0.84
-17%
|
0.91
+8%
|
0.9
-1%
|
0.8
-11%
|
0.56
-30%
|
0.46
-18%
|
0.7
+52%
|
0.83
+19%
|
0.97
+17%
|
0.9
-7%
|
0.5
-44%
|
0.71
+42%
|
0.64
-10%
|
0.57
-11%
|
0.55
-4%
|
0.22
-60%
|
-0.1
N/A
|
-0.09
+10%
|
0.04
N/A
|
|