Bestec Power Electronics Co Ltd
TWSE:3308
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bestec Power Electronics Co Ltd
TWSE:3308
|
TW |
|
K
|
Kleannara Co Ltd
KRX:004540
|
KR |
|
Lonking Holdings Ltd
HKEX:3339
|
CN |
|
M
|
MediNet Group Ltd
HKEX:8161
|
HK |
Income Statement
Earnings Waterfall
Bestec Power Electronics Co Ltd
Income Statement
Bestec Power Electronics Co Ltd
| 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 |
9
|
7
|
5
|
8
|
9
|
12
|
14
|
14
|
16
|
18
|
21
|
20
|
19
|
19
|
18
|
19
|
22
|
22
|
21
|
22
|
19
|
19
|
19
|
19
|
19
|
19
|
18
|
19
|
19
|
18
|
18
|
17
|
17
|
16
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
10
|
12
|
13
|
15
|
16
|
16
|
17
|
18
|
19
|
21
|
23
|
24
|
24
|
0
|
|
| Revenue |
4 934
N/A
|
4 437
-10%
|
4 181
-6%
|
3 740
-11%
|
3 990
+7%
|
4 091
+3%
|
4 306
+5%
|
4 666
+8%
|
4 695
+1%
|
4 662
-1%
|
4 297
-8%
|
3 734
-13%
|
3 102
-17%
|
2 739
-12%
|
2 465
-10%
|
2 262
-8%
|
2 222
-2%
|
2 058
-7%
|
1 782
-13%
|
1 896
+6%
|
1 964
+4%
|
1 804
-8%
|
1 989
+10%
|
1 890
-5%
|
1 905
+1%
|
1 940
+2%
|
1 821
-6%
|
1 655
-9%
|
1 471
-11%
|
1 339
-9%
|
1 231
-8%
|
1 173
-5%
|
1 131
-4%
|
1 157
+2%
|
1 034
-11%
|
1 002
-3%
|
946
-6%
|
879
-7%
|
863
-2%
|
798
-8%
|
752
-6%
|
685
-9%
|
671
-2%
|
645
-4%
|
604
-6%
|
555
-8%
|
474
-15%
|
401
-15%
|
330
-18%
|
327
-1%
|
320
-2%
|
317
-1%
|
347
+9%
|
358
+3%
|
329
-8%
|
292
-11%
|
407
+39%
|
505
+24%
|
626
+24%
|
707
+13%
|
539
-24%
|
409
-24%
|
263
-36%
|
121
-54%
|
68
-44%
|
38
-44%
|
6
-85%
|
7
+12%
|
8
+20%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 363)
|
(3 926)
|
(3 643)
|
(3 299)
|
(3 543)
|
(3 674)
|
(3 925)
|
(4 255)
|
(4 345)
|
(4 350)
|
(4 030)
|
(3 554)
|
(2 874)
|
(2 480)
|
(2 197)
|
(1 974)
|
(2 000)
|
(1 869)
|
(1 662)
|
(1 792)
|
(1 888)
|
(1 764)
|
(1 909)
|
(1 785)
|
(1 734)
|
(1 733)
|
(1 595)
|
(1 421)
|
(1 268)
|
(1 147)
|
(1 064)
|
(1 018)
|
(954)
|
(983)
|
(872)
|
(856)
|
(831)
|
(804)
|
(814)
|
(777)
|
(747)
|
(691)
|
(669)
|
(638)
|
(585)
|
(528)
|
(440)
|
(369)
|
(311)
|
(303)
|
(304)
|
(298)
|
(318)
|
(322)
|
(296)
|
(262)
|
(312)
|
(363)
|
(430)
|
(470)
|
(365)
|
(279)
|
(182)
|
(86)
|
(52)
|
(29)
|
(6)
|
(4)
|
(4)
|
|
| Gross Profit |
572
N/A
|
511
-11%
|
538
+5%
|
441
-18%
|
447
+1%
|
417
-7%
|
381
-9%
|
411
+8%
|
350
-15%
|
313
-11%
|
267
-15%
|
181
-32%
|
227
+26%
|
259
+14%
|
269
+4%
|
288
+7%
|
223
-23%
|
190
-15%
|
120
-37%
|
105
-13%
|
76
-28%
|
40
-47%
|
81
+100%
|
105
+30%
|
171
+63%
|
207
+21%
|
226
+9%
|
234
+3%
|
203
-13%
|
191
-6%
|
167
-13%
|
155
-7%
|
177
+14%
|
175
-1%
|
162
-8%
|
147
-9%
|
115
-22%
|
75
-35%
|
49
-35%
|
21
-57%
|
4
-79%
|
(6)
N/A
|
2
N/A
|
6
+234%
|
19
+188%
|
27
+45%
|
34
+26%
|
32
-5%
|
19
-43%
|
23
+24%
|
16
-30%
|
20
+20%
|
29
+50%
|
36
+24%
|
33
-9%
|
30
-9%
|
95
+214%
|
142
+49%
|
195
+38%
|
236
+21%
|
174
-26%
|
130
-25%
|
82
-37%
|
35
-58%
|
16
-54%
|
9
-42%
|
0
-100%
|
2
+115 800%
|
4
+59%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(431)
|
(426)
|
(386)
|
(359)
|
(316)
|
(324)
|
(332)
|
(353)
|
(386)
|
(386)
|
(378)
|
(371)
|
(328)
|
(303)
|
(295)
|
(286)
|
(280)
|
(291)
|
(266)
|
(256)
|
(252)
|
(236)
|
(240)
|
(229)
|
(220)
|
(216)
|
(202)
|
(206)
|
(208)
|
(217)
|
(209)
|
(215)
|
(223)
|
(176)
|
(179)
|
(156)
|
(158)
|
(171)
|
(174)
|
(178)
|
(172)
|
(166)
|
(153)
|
(133)
|
(117)
|
(115)
|
(105)
|
(84)
|
(79)
|
(77)
|
(74)
|
(70)
|
(64)
|
(51)
|
(46)
|
(40)
|
(50)
|
(468)
|
(466)
|
(85)
|
(134)
|
(135)
|
(134)
|
(100)
|
(51)
|
(12)
|
(3)
|
(36)
|
(36)
|
|
| Selling, General & Administrative |
(335)
|
(325)
|
(304)
|
(285)
|
(248)
|
(252)
|
(258)
|
(275)
|
(304)
|
(300)
|
(295)
|
(288)
|
(252)
|
(235)
|
(235)
|
(224)
|
(217)
|
(229)
|
(206)
|
(200)
|
(196)
|
(183)
|
(189)
|
(181)
|
(176)
|
(172)
|
(159)
|
(160)
|
(159)
|
(168)
|
(168)
|
(172)
|
(170)
|
(156)
|
(151)
|
(134)
|
(134)
|
(128)
|
(124)
|
(128)
|
(126)
|
(120)
|
(115)
|
(100)
|
(91)
|
(83)
|
(79)
|
(76)
|
(71)
|
(67)
|
(61)
|
(56)
|
(51)
|
(51)
|
(47)
|
(45)
|
(44)
|
(76)
|
(74)
|
(74)
|
(118)
|
(124)
|
(123)
|
(90)
|
(45)
|
(8)
|
(0)
|
(35)
|
(33)
|
|
| Research & Development |
(96)
|
(91)
|
(72)
|
(64)
|
(68)
|
(73)
|
(74)
|
(79)
|
(82)
|
(86)
|
(84)
|
(83)
|
(77)
|
(69)
|
(67)
|
(67)
|
(63)
|
(63)
|
(61)
|
(57)
|
(56)
|
(53)
|
(51)
|
(48)
|
(44)
|
(44)
|
(43)
|
(46)
|
(49)
|
(49)
|
(51)
|
(56)
|
(52)
|
(51)
|
(47)
|
(40)
|
(42)
|
(43)
|
(50)
|
(50)
|
(46)
|
(45)
|
(37)
|
(32)
|
(25)
|
(18)
|
(11)
|
(8)
|
(8)
|
(7)
|
(8)
|
(11)
|
(13)
|
(12)
|
(11)
|
(7)
|
(6)
|
(10)
|
(10)
|
(11)
|
(15)
|
(11)
|
(11)
|
(10)
|
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
13
|
0
|
30
|
20
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
12
|
12
|
12
|
0
|
(382)
|
(382)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
141
N/A
|
86
-39%
|
152
+77%
|
83
-46%
|
131
+59%
|
93
-29%
|
49
-47%
|
58
+18%
|
(36)
N/A
|
(73)
-102%
|
(112)
-52%
|
(191)
-70%
|
(101)
+47%
|
(44)
+56%
|
(26)
+41%
|
2
N/A
|
(58)
N/A
|
(101)
-75%
|
(146)
-44%
|
(152)
-4%
|
(177)
-16%
|
(196)
-11%
|
(159)
+19%
|
(124)
+22%
|
(49)
+61%
|
(8)
+83%
|
25
N/A
|
27
+11%
|
(5)
N/A
|
(26)
-396%
|
(42)
-63%
|
(60)
-44%
|
(46)
+24%
|
(1)
+97%
|
(17)
-1 223%
|
(10)
+44%
|
(44)
-349%
|
(96)
-121%
|
(125)
-30%
|
(157)
-26%
|
(168)
-7%
|
(171)
-2%
|
(151)
+12%
|
(127)
+16%
|
(98)
+23%
|
(88)
+10%
|
(70)
+20%
|
(52)
+26%
|
(61)
-17%
|
(54)
+11%
|
(57)
-6%
|
(51)
+11%
|
(35)
+32%
|
(15)
+58%
|
(13)
+14%
|
(10)
+20%
|
45
N/A
|
(326)
N/A
|
(270)
+17%
|
151
N/A
|
41
-73%
|
(5)
N/A
|
(52)
-958%
|
(66)
-25%
|
(35)
+47%
|
(3)
+91%
|
(3)
-2%
|
(34)
-940%
|
(32)
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
32
|
113
|
47
|
(41)
|
(28)
|
(35)
|
(1)
|
13
|
(35)
|
(16)
|
(48)
|
(3)
|
40
|
15
|
24
|
(26)
|
(29)
|
6
|
19
|
14
|
37
|
(3)
|
(33)
|
9
|
13
|
20
|
28
|
30
|
(9)
|
(9)
|
(8)
|
(65)
|
(37)
|
(72)
|
(49)
|
(23)
|
(35)
|
12
|
1
|
(11)
|
2
|
(4)
|
8
|
31
|
6
|
1
|
(10)
|
(38)
|
(35)
|
(24)
|
(34)
|
(21)
|
(10)
|
(23)
|
(10)
|
13
|
12
|
16
|
36
|
44
|
41
|
101
|
104
|
86
|
120
|
91
|
(0)
|
34
|
46
|
|
| Non-Reccuring Items |
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
0
|
0
|
0
|
0
|
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
|
(14)
|
(15)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
382
|
382
|
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
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
(0)
|
(0)
|
95
|
95
|
95
|
95
|
0
|
0
|
9
|
17
|
17
|
17
|
8
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
382
|
382
|
377
|
377
|
(5)
|
(8)
|
(4)
|
(9)
|
0
|
(5)
|
(5)
|
0
|
|
| Total Other Income |
18
|
9
|
12
|
19
|
52
|
66
|
76
|
82
|
53
|
74
|
(35)
|
(7)
|
(43)
|
(82)
|
14
|
(21)
|
61
|
68
|
62
|
60
|
13
|
6
|
6
|
10
|
23
|
22
|
29
|
22
|
18
|
21
|
17
|
19
|
11
|
11
|
7
|
11
|
12
|
20
|
21
|
18
|
18
|
10
|
10
|
14
|
13
|
13
|
16
|
13
|
13
|
20
|
18
|
16
|
22
|
7
|
7
|
8
|
13
|
28
|
28
|
28
|
33
|
16
|
15
|
16
|
21
|
34
|
42
|
42
|
36
|
|
| Pre-Tax Income |
181
N/A
|
208
+15%
|
210
+1%
|
60
-71%
|
155
+159%
|
125
-20%
|
124
-1%
|
153
+24%
|
(18)
N/A
|
(15)
+16%
|
(201)
-1 241%
|
(207)
-3%
|
(103)
+50%
|
(110)
-7%
|
12
N/A
|
(44)
N/A
|
(26)
+42%
|
(28)
-8%
|
(66)
-137%
|
(78)
-19%
|
(126)
-62%
|
(193)
-53%
|
(190)
+1%
|
(108)
+43%
|
(17)
+84%
|
31
N/A
|
82
+170%
|
80
-3%
|
4
-95%
|
81
+1 971%
|
62
-24%
|
(12)
N/A
|
23
N/A
|
(63)
N/A
|
(59)
+6%
|
(13)
+78%
|
(50)
-284%
|
(47)
+4%
|
(86)
-82%
|
(141)
-64%
|
(150)
-6%
|
(166)
-11%
|
(134)
+20%
|
(97)
+28%
|
(94)
+3%
|
(75)
+20%
|
(64)
+14%
|
(76)
-19%
|
(85)
-11%
|
(59)
+31%
|
(73)
-24%
|
(56)
+23%
|
(22)
+60%
|
(30)
-33%
|
(15)
+49%
|
11
N/A
|
69
+550%
|
482
+599%
|
558
+16%
|
601
+8%
|
491
-18%
|
108
-78%
|
58
-46%
|
33
-42%
|
98
+194%
|
121
+25%
|
34
-72%
|
37
+8%
|
50
+35%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(56)
|
(60)
|
(88)
|
(45)
|
(49)
|
(40)
|
(17)
|
(45)
|
(43)
|
(48)
|
(26)
|
(22)
|
(30)
|
(22)
|
(33)
|
(19)
|
(8)
|
(12)
|
8
|
6
|
7
|
20
|
(10)
|
(13)
|
(17)
|
(22)
|
(9)
|
(11)
|
(4)
|
(31)
|
(30)
|
(23)
|
(43)
|
(22)
|
(25)
|
(27)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(3)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
16
|
16
|
16
|
17
|
(2)
|
(3)
|
(4)
|
(16)
|
(16)
|
(31)
|
(41)
|
(48)
|
(56)
|
(64)
|
(55)
|
(38)
|
(35)
|
(8)
|
(7)
|
(9)
|
|
| Income from Continuing Operations |
125
|
147
|
121
|
15
|
106
|
85
|
107
|
108
|
(60)
|
(63)
|
(227)
|
(229)
|
(133)
|
(132)
|
(21)
|
(63)
|
(34)
|
(40)
|
(58)
|
(72)
|
(120)
|
(173)
|
(200)
|
(121)
|
(33)
|
8
|
74
|
69
|
0
|
50
|
31
|
(35)
|
(20)
|
(84)
|
(84)
|
(40)
|
(56)
|
(55)
|
(92)
|
(146)
|
(156)
|
(169)
|
(135)
|
(97)
|
(94)
|
(77)
|
(66)
|
(79)
|
(87)
|
(43)
|
(57)
|
(40)
|
(5)
|
(32)
|
(18)
|
7
|
53
|
466
|
527
|
560
|
443
|
51
|
(6)
|
(22)
|
60
|
87
|
26
|
30
|
41
|
|
| Income to Minority Interest |
13
|
12
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Net Income (Common) |
138
N/A
|
159
+15%
|
131
-18%
|
23
-82%
|
106
+357%
|
83
-22%
|
102
+23%
|
103
+1%
|
(60)
N/A
|
(63)
-4%
|
(227)
-260%
|
(229)
-1%
|
(133)
+42%
|
(132)
+0%
|
(21)
+84%
|
(63)
-207%
|
(34)
+46%
|
(40)
-17%
|
(58)
-46%
|
(72)
-25%
|
(120)
-66%
|
(173)
-44%
|
(200)
-16%
|
(121)
+40%
|
(33)
+72%
|
8
N/A
|
74
+787%
|
69
-7%
|
0
-100%
|
50
+57 486%
|
31
-38%
|
(35)
N/A
|
(20)
+43%
|
(84)
-323%
|
(84)
+0%
|
(40)
+53%
|
(56)
-41%
|
(54)
+3%
|
(91)
-67%
|
(145)
-60%
|
(155)
-7%
|
(167)
-8%
|
(134)
+20%
|
(96)
+28%
|
(93)
+2%
|
(77)
+18%
|
(66)
+14%
|
(79)
-20%
|
(87)
-10%
|
(60)
+32%
|
(89)
-49%
|
(68)
+23%
|
(26)
+61%
|
(50)
-91%
|
(29)
+42%
|
(7)
+76%
|
20
N/A
|
407
+1 986%
|
476
+17%
|
513
+8%
|
417
-19%
|
57
-86%
|
(1)
N/A
|
(22)
-3 654%
|
60
N/A
|
87
+45%
|
26
-71%
|
30
+16%
|
41
+38%
|
|
| EPS (Diluted) |
1.47
N/A
|
1.73
+18%
|
1.36
-21%
|
0.23
-83%
|
1.03
+348%
|
0.85
-17%
|
0.81
-5%
|
1.06
+31%
|
-0.62
N/A
|
-0.62
N/A
|
-2.28
-268%
|
-2.3
-1%
|
-1.33
+42%
|
-1.32
+1%
|
-0.21
+84%
|
-0.64
-205%
|
-0.34
+47%
|
-0.4
-18%
|
-0.58
-45%
|
-0.72
-24%
|
-1.2
-67%
|
-1.73
-44%
|
-2
-16%
|
-1.21
+40%
|
-0.33
+73%
|
0.08
N/A
|
0.73
+813%
|
0.69
-5%
|
0
N/A
|
0.51
N/A
|
0.32
-37%
|
-0.35
N/A
|
-0.28
+20%
|
-0.86
-207%
|
-0.86
N/A
|
-0.41
+52%
|
-0.79
-93%
|
-0.55
+30%
|
-0.92
-67%
|
-1.47
-60%
|
-2.19
-49%
|
-1.7
+22%
|
-1.36
+20%
|
-0.97
+29%
|
-1.33
-37%
|
-0.78
+41%
|
-0.67
+14%
|
-1.12
-67%
|
-1.25
-12%
|
-0.84
+33%
|
-1.26
-50%
|
-1.35
-7%
|
-0.44
+67%
|
-0.71
-61%
|
-0.41
+42%
|
-0.09
+78%
|
0.32
N/A
|
5.8
+1 712%
|
6.79
+17%
|
8.54
+26%
|
6.77
-21%
|
0.93
-86%
|
0
N/A
|
-0.37
N/A
|
0.98
N/A
|
1.43
+46%
|
0.41
-71%
|
0.48
+17%
|
0.68
+42%
|
|