Watchlist Manager

Watchlist

Price: 54.2 TWD 1.5% Market Closed

Market Cap: NT$4.3B

	Champion Microelectronic Corp TWSE:3257	TW
I	IMEC Services Ltd BSE:513295	IN
	Tai Tung Communication Co Ltd TWSE:8011	TW
S	Sinoma Energy Conservation Ltd SSE:603126	CN

Income Statement

Currency: TWD

	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	1	1	1	1	2	2	2	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	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	5	8	11	13	0
Revenue	557 N/A	555 0%	552 -1%	530 -4%	534 +1%	542 +1%	550 +1%	589 +7%	617 +5%	647 +5%	735 +14%	807 +10%	885 +10%	990 +12%	1 005 +2%	984 -2%	938 -5%	856 -9%	855 0%	865 +1%	857 -1%	861 +0%	843 -2%	801 -5%	781 -2%	785 +0%	761 -3%	812 +7%	872 +7%	844 -3%	776 -8%	670 -14%	564 -16%	593 +5%	688 +16%	730 +6%	835 +14%	935 +12%	1 071 +15%	1 194 +11%	1 285 +8%	1 351 +5%	1 296 -4%	1 215 -6%	1 040 -14%	760 -27%	542 -29%	526 -3%	655 +25%	881 +34%	1 074 +22%	1 104 +3%	1 050 -5%	944 -10%	816 -14%	801 -2%	882 +10%	965 +9%	1 055 +9%
Gross Profit
Cost of Revenue	(322)	(313)	(299)	(277)	(283)	(287)	(294)	(320)	(312)	(304)	(331)	(341)	(370)	(424)	(429)	(430)	(428)	(406)	(421)	(438)	(423)	(430)	(440)	(427)	(426)	(430)	(411)	(441)	(472)	(462)	(436)	(389)	(353)	(360)	(395)	(404)	(444)	(496)	(565)	(609)	(636)	(640)	(595)	(554)	(476)	(364)	(270)	(274)	(345)	(461)	(560)	(568)	(538)	(483)	(413)	(399)	(431)	(469)	(526)
Gross Profit	235 N/A	242 +3%	253 +4%	253 +0%	251 -1%	255 +2%	256 +0%	270 +5%	305 +13%	343 +12%	404 +18%	466 +15%	515 +11%	566 +10%	576 +2%	554 -4%	510 -8%	449 -12%	433 -3%	428 -1%	433 +1%	430 -1%	403 -6%	374 -7%	356 -5%	355 0%	350 -1%	371 +6%	401 +8%	382 -5%	339 -11%	281 -17%	211 -25%	233 +10%	292 +26%	326 +12%	391 +20%	439 +12%	507 +15%	584 +15%	649 +11%	712 +10%	701 -1%	660 -6%	564 -15%	395 -30%	273 -31%	252 -8%	310 +23%	420 +35%	514 +22%	535 +4%	513 -4%	460 -10%	403 -12%	401 0%	451 +12%	496 +10%	529 +7%
Operating Income
Operating Expenses	(151)	(162)	(165)	(175)	(191)	(190)	(190)	(185)	(176)	(197)	(210)	(236)	(240)	(257)	(265)	(279)	(285)	(281)	(283)	(289)	(293)	(285)	(278)	(265)	(260)	(271)	(257)	(295)	(302)	(295)	(292)	(271)	(258)	(242)	(228)	(217)	(218)	(224)	(233)	(244)	(237)	(241)	(236)	(225)	(223)	(209)	(195)	(197)	(205)	(221)	(234)	(242)	(237)	(229)	(226)	(222)	(225)	(233)	(241)
Selling, General & Administrative	(68)	(82)	(80)	(83)	(91)	(86)	(89)	(87)	(84)	(83)	(96)	(103)	(104)	(115)	(111)	(112)	(106)	(99)	(100)	(95)	(97)	(94)	(91)	(87)	(90)	(97)	(88)	(96)	(98)	(95)	(108)	(102)	(100)	(90)	(77)	(70)	(63)	(63)	(66)	(70)	(69)	(76)	(70)	(67)	(65)	(57)	(52)	(51)	(58)	(67)	(75)	(82)	(81)	(78)	(76)	(75)	(76)	(83)	(89)
Research & Development	(83)	(80)	(85)	(92)	(100)	(103)	(98)	(97)	(89)	(102)	(112)	(121)	(135)	(142)	(153)	(167)	(179)	(181)	(182)	(183)	(185)	(180)	(186)	(176)	(168)	(172)	(168)	(187)	(192)	(188)	(183)	(168)	(157)	(151)	(151)	(147)	(155)	(162)	(167)	(128)	(123)	(120)	(166)	(158)	(158)	(153)	(143)	(147)	(147)	(154)	(159)	(160)	(156)	(150)	(150)	(146)	(149)	(150)	(152)
Depreciation & Amortization	0	0	0	0	0	(1)	(3)	0	(2)	0	(2)	0	(1)	0	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	(12)	0	(12)	0	0	0	0	0	0	0	(10)	(10)	(10)	0	0	0	0	0	(12)	(12)	(12)	0	0	0	0	0	0	0	0	0	(45)	(45)	(45)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	84 N/A	81 -4%	88 +8%	79 -10%	60 -24%	66 +10%	66 +1%	85 +28%	130 +53%	145 +12%	194 +33%	230 +18%	275 +19%	309 +12%	311 +1%	275 -12%	225 -18%	168 -25%	151 -11%	139 -8%	140 +1%	145 +3%	125 -14%	109 -13%	96 -12%	84 -13%	93 +11%	76 -19%	98 +30%	87 -12%	47 -45%	10 -79%	(47) N/A	(9) +82%	65 N/A	109 +68%	173 +59%	215 +24%	274 +28%	341 +24%	413 +21%	471 +14%	466 -1%	435 -7%	340 -22%	186 -45%	77 -58%	55 -29%	105 +93%	199 +89%	280 +41%	293 +5%	276 -6%	231 -16%	176 -24%	180 +2%	226 +25%	263 +17%	288 +9%
Pre-Tax Income
Interest Income Expense	5	13	10	13	9	(2)	1	8	19	19	23	20	9	30	40	37	39	61	36	27	31	(14)	(1)	(11)	(8)	(1)	(11)	31	37	38	75	74	79	77	28	10	(9)	(17)	(17)	(22)	(30)	(21)	(10)	4	33	39	40	23	17	21	4	29	30	20	53	44	8	36	50
Non-Reccuring Items	0	0	0	0	0	0	0	0	(10)	0	(10)	0	0	0	0	0	0	0	(10)	0	0	0	0	0	0	0	(12)	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	3	3	3	3	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0
Total Other Income	2	3	3	14	49	49	49	37	3	4	4	4	6	5	6	6	5	(5)	4	4	8	19	12	14	12	12	9	6	5	5	5	6	5	6	8	18	19	19	19	10	11	12	16	15	14	13	7	9	9	10	11	10	10	9	8	8	8	9	12
Pre-Tax Income	92 N/A	97 +5%	101 +4%	106 +5%	118 +11%	114 -3%	117 +3%	130 +12%	142 +9%	169 +19%	211 +25%	255 +21%	289 +13%	343 +19%	357 +4%	317 -11%	269 -15%	224 -17%	181 -19%	170 -7%	180 +6%	150 -17%	136 -9%	113 -17%	100 -11%	95 -5%	79 -16%	113 +43%	141 +25%	129 -9%	128 0%	90 -30%	37 -59%	74 +101%	101 +35%	137 +36%	182 +33%	216 +19%	276 +27%	331 +20%	397 +20%	465 +17%	475 +2%	455 -4%	388 -15%	238 -39%	124 -48%	86 -31%	131 +53%	229 +75%	294 +28%	332 +13%	316 -5%	261 -17%	237 -9%	232 -2%	242 +4%	308 +27%	349 +14%
Net Income
Tax Provision	(7)	(10)	(11)	(10)	(6)	(3)	(1)	(1)	0	0	(2)	(14)	(20)	(40)	(54)	(52)	(53)	(43)	(40)	(36)	(21)	(15)	(13)	(10)	(15)	(11)	(8)	(8)	(21)	(23)	(15)	(12)	(2)	(4)	(7)	(8)	(15)	(25)	(36)	(47)	(57)	(61)	(73)	(70)	(57)	(38)	(12)	(10)	(20)	(34)	(45)	(50)	(52)	(45)	(42)	(48)	(50)	(69)	(77)
Income from Continuing Operations	85	87	90	96	112	111	116	129	142	169	209	240	269	304	303	266	217	181	142	134	158	135	123	102	85	84	71	105	120	106	113	79	35	70	93	129	167	192	240	283	340	403	401	385	331	200	112	76	112	195	249	281	264	215	196	184	191	239	272
Income to Minority Interest	2	4	4	5	6	6	7	7	7	6	5	3	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
Net Income (Common)	87 N/A	91 +5%	94 +3%	101 +8%	119 +17%	117 -1%	122 +4%	137 +12%	149 +9%	175 +17%	213 +22%	243 +14%	270 +11%	304 +13%	303 0%	266 -12%	217 -18%	181 -16%	142 -22%	134 -6%	158 +18%	135 -15%	123 -8%	102 -17%	85 -17%	84 -2%	71 -16%	105 +48%	120 +15%	106 -12%	113 +7%	79 -31%	35 -56%	70 +102%	93 +32%	129 +38%	167 +29%	192 +15%	240 +25%	283 +18%	340 +20%	403 +19%	401 -1%	385 -4%	331 -14%	200 -40%	112 -44%	76 -32%	112 +47%	195 +75%	249 +28%	281 +13%	264 -6%	215 -18%	196 -9%	184 -6%	191 +4%	239 +25%	272 +14%
EPS (Diluted)	1.36 N/A	1.42 +4%	1.54 +8%	1.69 +10%	1.98 +17%	1.86 -6%	2.05 +10%	2.3 +12%	2.53 +10%	2.65 +5%	3.61 +36%	3.51 -3%	3.9 +11%	4.37 +12%	4.35 0%	3.6 -17%	3.1 -14%	2.58 -17%	1.92 -26%	1.92 N/A	2.27 +18%	1.93 -15%	1.53 -21%	1.46 -5%	1.21 -17%	1.19 -2%	0.88 -26%	1.51 +72%	1.73 +15%	1.52 -12%	1.4 -8%	1.12 -20%	0.49 -56%	0.98 +100%	1.16 +18%	1.77 +53%	2.08 +18%	2.38 +14%	3.01 +26%	3.54 +18%	4.24 +20%	5.03 +19%	4.98 -1%	4.79 -4%	4.11 -14%	2.48 -40%	1.4 -44%	0.95 -32%	1.4 +47%	2.44 +74%	3.11 +27%	3.52 +13%	3.3 -6%	2.7 -18%	2.25 -17%	2.11 -6%	2.21 +5%	2.76 +25%	3.12 +13%

Income Statement Balance Sheet Cash Flow Statement

Champion Microelectronic Corp
TWSE:3257

Income Statement

Earnings Waterfall
Champion Microelectronic Corp

Income Statement
Champion Microelectronic Corp

See Also

Company

Help

Tools

Stocks

Champion Microelectronic Corp TWSE:3257

Income Statement

Earnings Waterfall Champion Microelectronic Corp

Income Statement Champion Microelectronic Corp

See Also

Company

Help

Tools

Stocks

Champion Microelectronic Corp
TWSE:3257

Earnings Waterfall
Champion Microelectronic Corp

Income Statement
Champion Microelectronic Corp