Watchlist Manager

Watchlist

Price: 22.9 TWD 0.22% Market Closed

Market Cap: NT$1.9B

	Davicom Semiconductor Inc TWSE:3094	TW
K	Kuala Lumpur Kepong Bhd KLSE:KLK	MY
T	Taiwan Chelic Co Ltd TWSE:4555	TW
	Consolidated Communications Holdings Inc NASDAQ:CNSL	US
	Cados Corp TSE:211A	JP

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	Dec-2025
Revenue
Interest Expense	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	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0
Revenue	446 N/A	446 +0%	462 +4%	509 +10%	551 +8%	585 +6%	599 +3%	584 -3%	548 -6%	497 -9%	443 -11%	404 -9%	353 -13%	348 -1%	351 +1%	340 -3%	375 +10%	365 -3%	354 -3%	358 +1%	350 -2%	345 -1%	343 -1%	331 -4%	322 -3%	318 -1%	319 +0%	316 -1%	329 +4%	338 +3%	328 -3%	325 -1%	313 -4%	303 -3%	310 +2%	314 +1%	307 -2%	297 -3%	285 -4%	272 -4%	261 -4%	247 -5%	235 -5%	233 -1%	243 +4%	244 +1%	249 +2%	241 -3%	234 -3%	252 +8%	261 +4%	281 +8%	283 +1%	292 +3%	300 +3%	303 +1%	307 +1%	298 -3%	287 -4%	253 -12%	243 -4%	212 -12%	185 -13%	181 -2%	166 -9%	181 +9%	186 +3%	189 +2%	188 -1%
Gross Profit
Cost of Revenue	(204)	(203)	(201)	(210)	(213)	(214)	(202)	(190)	(183)	(169)	(159)	(152)	(124)	(118)	(115)	(102)	(123)	(118)	(111)	(110)	(105)	(103)	(104)	(101)	(97)	(97)	(99)	(101)	(104)	(106)	(102)	(99)	(95)	(93)	(96)	(98)	(97)	(97)	(95)	(92)	(87)	(83)	(78)	(77)	(81)	(78)	(80)	(78)	(77)	(85)	(86)	(87)	(82)	(81)	(80)	(82)	(87)	(86)	(87)	(80)	(79)	(70)	(61)	(61)	(55)	(54)	(50)	(50)	(46)
Gross Profit	242 N/A	243 +1%	260 +7%	300 +15%	337 +13%	371 +10%	397 +7%	395 -1%	366 -7%	328 -10%	285 -13%	252 -11%	229 -9%	231 +1%	236 +2%	238 +1%	252 +6%	248 -2%	244 -2%	248 +2%	245 -1%	242 -1%	239 -1%	230 -4%	226 -2%	221 -2%	220 -1%	215 -2%	225 +4%	232 +3%	226 -3%	226 N/A	217 -4%	210 -3%	214 +2%	216 +1%	210 -3%	200 -5%	190 -5%	180 -5%	174 -3%	165 -5%	157 -4%	156 -1%	161 +3%	167 +3%	169 +2%	163 -4%	157 -4%	166 +6%	175 +5%	194 +11%	202 +4%	211 +4%	219 +4%	221 +1%	220 -1%	212 -4%	199 -6%	173 -13%	164 -5%	143 -13%	123 -14%	121 -2%	111 -8%	127 +14%	136 +7%	139 +2%	142 +2%
Operating Income
Operating Expenses	(176)	(187)	(184)	(193)	(191)	(202)	(197)	(195)	(192)	(205)	(190)	(190)	(183)	(187)	(191)	(194)	(185)	(191)	(185)	(180)	(182)	(171)	(163)	(160)	(164)	(164)	(168)	(169)	(168)	(169)	(166)	(161)	(159)	(159)	(159)	(161)	(157)	(157)	(160)	(159)	(164)	(162)	(156)	(155)	(151)	(148)	(145)	(141)	(137)	(137)	(140)	(143)	(145)	(147)	(149)	(155)	(156)	(158)	(157)	(151)	(149)	(146)	(142)	(138)	(137)	(141)	(139)	(143)	(142)
Selling, General & Administrative	(97)	(95)	(85)	(86)	(92)	(93)	(96)	(98)	(96)	(96)	(92)	(90)	(84)	(85)	(90)	(96)	(95)	(99)	(97)	(92)	(94)	(86)	(78)	(74)	(75)	(76)	(80)	(83)	(85)	(85)	(84)	(82)	(81)	(81)	(83)	(84)	(81)	(80)	(79)	(77)	(80)	(79)	(77)	(76)	(74)	(73)	(72)	(70)	(69)	(69)	(71)	(72)	(72)	(74)	(76)	(80)	(82)	(83)	(83)	(82)	(83)	(83)	(81)	(80)	(82)	(86)	(80)	(79)	(75)
Research & Development	(79)	(82)	(89)	(97)	(100)	(102)	(101)	(98)	(96)	(96)	(98)	(100)	(99)	(96)	(96)	(92)	(90)	(92)	(88)	(88)	(88)	(85)	(85)	(86)	(87)	(85)	(84)	(83)	(83)	(83)	(82)	(80)	(78)	(78)	(76)	(77)	(76)	(78)	(81)	(82)	(84)	(83)	(80)	(79)	(77)	(75)	(73)	(70)	(67)	(51)	(52)	(54)	(73)	(73)	(73)	(75)	(75)	(75)	(73)	(68)	(66)	(64)	(61)	(58)	(56)	(55)	(59)	(64)	(67)
Other Operating Expenses	0	(10)	(10)	(10)	0	(7)	0	0	0	(14)	0	0	0	(6)	(6)	(6)	0	0	0	0	0	0	0	0	(3)	(3)	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17)	(17)	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	66 N/A	56 -14%	76 +36%	107 +40%	146 +36%	169 +16%	200 +19%	200 0%	174 -13%	123 -29%	95 -23%	62 -34%	46 -27%	44 -5%	45 +2%	44 -2%	67 +55%	57 -15%	58 +2%	68 +16%	63 -7%	71 +12%	76 +8%	71 -7%	61 -13%	57 -7%	52 -8%	46 -12%	56 +23%	63 +12%	60 -4%	65 +7%	58 -10%	51 -12%	54 +6%	56 +2%	53 -4%	43 -20%	29 -31%	21 -30%	10 -51%	3 -74%	1 -57%	1 -23%	10 +1 087%	19 +83%	24 +29%	23 -5%	20 -12%	29 +44%	35 +22%	50 +43%	57 +12%	64 +13%	70 +10%	66 -6%	64 -3%	54 -15%	43 -21%	22 -48%	15 -32%	(3) N/A	(19) -443%	(17) +9%	(26) -51%	(14) +45%	(4) +71%	(4) +5%	0 N/A
Pre-Tax Income
Interest Income Expense	1	25	15	(3)	(6)	(14)	(4)	(6)	(26)	(22)	(29)	(11)	14	11	15	3	(3)	(2)	11	7	11	14	(3)	6	13	4	16	27	19	21	18	(6)	3	(5)	(7)	(1)	(16)	(8)	3	6	15	28	19	20	21	6	9	4	(3)	6	(6)	(3)	3	2	4	7	2	1	13	21	21	26	21	9	22	13	(3)	10	4
Non-Reccuring Items	(10)	0	0	0	(7)	0	(12)	(15)	(14)	0	(9)	(6)	(6)	0	0	0	(12)	0	0	0	(4)	0	0	0	0	0	0	0	(2)	0	(2)	(2)	(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	0	0
Gain/Loss on Disposition of Assets	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
Total Other Income	18	17	17	24	21	20	18	10	13	13	13	13	12	6	19	17	19	20	(4)	0	16	8	21	21	22	22	22	23	24	24	23	25	21	21	21	20	21	21	22	19	18	18	16	14	14	15	17	20	20	21	21	21	21	21	21	21	21	21	21	21	21	21	21	21	20	20	20	20	20
Pre-Tax Income	75 N/A	98 +31%	109 +11%	128 +18%	154 +20%	174 +13%	202 +16%	189 -6%	147 -23%	113 -23%	70 -38%	58 -16%	65 +11%	60 -7%	78 +29%	63 -19%	71 +13%	75 +5%	65 -14%	75 +15%	86 +15%	93 +8%	94 +1%	97 +3%	96 -1%	83 -14%	90 +9%	95 +6%	98 +3%	108 +10%	99 -8%	82 -18%	82 +0%	67 -18%	68 +2%	75 +9%	59 -22%	56 -4%	54 -3%	46 -16%	43 -6%	48 +13%	37 -24%	35 -5%	45 +29%	39 -13%	50 +28%	46 -8%	38 -18%	56 +49%	50 -10%	69 +37%	81 +17%	87 +7%	95 +10%	94 -1%	87 -8%	77 -12%	77 +0%	64 -17%	56 -12%	43 -24%	23 -47%	12 -47%	16 +31%	19 +21%	13 -33%	26 +105%	25 -6%
Net Income
Tax Provision	(19)	(21)	(23)	(24)	(26)	(28)	(35)	(30)	(21)	(17)	(9)	(12)	(17)	(16)	(19)	(12)	(12)	(13)	(9)	(13)	(15)	(15)	(13)	(16)	(13)	(11)	(12)	(10)	(14)	(14)	(15)	(13)	(11)	(9)	(8)	(9)	(7)	(7)	(7)	(5)	(5)	(5)	(3)	(4)	(4)	(6)	(6)	(5)	(4)	(6)	(6)	(9)	(11)	(14)	(18)	(18)	(18)	(13)	(11)	(7)	(6)	(5)	(2)	(1)	(2)	(2)	(3)	(4)	(4)
Income from Continuing Operations	56	77	85	104	128	146	168	159	125	97	61	47	48	45	59	51	60	63	56	62	72	79	82	82	83	71	78	85	84	94	84	69	71	58	61	66	52	50	47	41	38	43	33	31	41	33	45	41	33	50	45	60	70	73	77	75	69	63	66	57	51	38	21	11	14	17	10	22	20
Income to Minority Interest	0	0	0	0	0	0	0	0	1	1	2	3	3	4	3	2	2	1	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	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
Net Income (Common)	56 N/A	77 +36%	85 +11%	104 +22%	128 +23%	146 +14%	168 +15%	160 -5%	126 -21%	98 -23%	63 -36%	50 -21%	51 +3%	48 -5%	62 +29%	54 -14%	61 +15%	63 +3%	56 -11%	63 +11%	72 +15%	79 +9%	82 +4%	82 +0%	83 +1%	71 -14%	78 +9%	85 +10%	84 -1%	94 +11%	84 -10%	69 -18%	71 +3%	59 -17%	62 +5%	67 +8%	52 -22%	50 -5%	47 -6%	40 -14%	38 -7%	43 +15%	33 -23%	31 -8%	41 +35%	33 -20%	45 +34%	41 -8%	33 -19%	50 +49%	45 -10%	60 +34%	70 +16%	73 +5%	77 +6%	75 -2%	69 -9%	63 -8%	66 +4%	57 -14%	51 -11%	38 -25%	21 -45%	11 -46%	14 +26%	17 +20%	10 -40%	22 +116%	20 -9%
EPS (Diluted)	0.65 N/A	0.9 +38%	1 +11%	1.23 +23%	1.52 +24%	1.72 +13%	1.96 +14%	1.87 -5%	1.47 -21%	1.14 -22%	0.74 -35%	0.58 -22%	0.6 +3%	0.58 -3%	0.76 +31%	0.64 -16%	0.75 +17%	0.77 +3%	0.68 -12%	0.75 +10%	0.87 +16%	0.94 +8%	0.98 +4%	0.99 +1%	0.99 N/A	0.85 -14%	0.92 +8%	1.01 +10%	1.01 N/A	1.12 +11%	1.01 -10%	0.83 -18%	0.85 +2%	0.71 -16%	0.74 +4%	0.8 +8%	0.62 -23%	0.59 -5%	0.55 -7%	0.47 -15%	0.44 -6%	0.51 +16%	0.4 -22%	0.37 -8%	0.49 +32%	0.4 -18%	0.54 +35%	0.5 -7%	0.41 -18%	0.61 +49%	0.55 -10%	0.73 +33%	0.85 +16%	0.89 +5%	0.94 +6%	0.92 -2%	0.84 -9%	0.77 -8%	0.8 +4%	0.69 -14%	0.61 -12%	0.46 -25%	0.25 -46%	0.14 -44%	0.17 +21%	0.21 +24%	0.12 -43%	0.26 +117%	0.24 -8%

Income Statement Balance Sheet Cash Flow Statement

Davicom Semiconductor Inc
TWSE:3094

Income Statement

Earnings Waterfall
Davicom Semiconductor Inc

Income Statement
Davicom Semiconductor Inc

See Also

Company

Help

Tools

Stocks

Davicom Semiconductor Inc TWSE:3094

Income Statement

Earnings Waterfall Davicom Semiconductor Inc

Income Statement Davicom Semiconductor Inc

See Also

Company

Help

Tools

Stocks

Davicom Semiconductor Inc
TWSE:3094

Earnings Waterfall
Davicom Semiconductor Inc

Income Statement
Davicom Semiconductor Inc