Raydium Semiconductor Corp
TWSE:3592
Income Statement
Earnings Waterfall
Raydium Semiconductor Corp
Revenue
|
18.3B
TWD
|
Cost of Revenue
|
-13B
TWD
|
Gross Profit
|
5.3B
TWD
|
Operating Expenses
|
-3.9B
TWD
|
Operating Income
|
1.4B
TWD
|
Other Expenses
|
64.2m
TWD
|
Net Income
|
1.4B
TWD
|
Income Statement
Raydium Semiconductor Corp
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
19 632
N/A
|
19 521
-1%
|
26 259
+35%
|
24 834
-5%
|
27 326
+10%
|
28 120
+3%
|
25 286
-10%
|
22 822
-10%
|
18 788
-18%
|
16 512
-12%
|
17 627
+7%
|
18 347
+4%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(14 044)
|
(12 842)
|
(16 462)
|
(14 202)
|
(15 066)
|
(15 501)
|
(14 322)
|
(13 585)
|
(12 010)
|
(11 401)
|
(12 511)
|
(13 036)
|
|
Gross Profit |
5 588
N/A
|
6 679
+20%
|
9 797
+47%
|
10 632
+9%
|
12 260
+15%
|
12 619
+3%
|
10 964
-13%
|
9 237
-16%
|
6 778
-27%
|
5 111
-25%
|
5 116
+0%
|
5 311
+4%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(3 624)
|
(3 697)
|
(5 331)
|
(5 513)
|
(6 469)
|
(7 005)
|
(6 386)
|
(5 600)
|
(4 486)
|
(3 709)
|
(3 763)
|
(3 932)
|
|
Selling, General & Administrative |
(876)
|
(863)
|
(1 197)
|
(1 239)
|
(1 505)
|
(1 583)
|
(1 484)
|
(1 442)
|
(1 149)
|
(963)
|
(971)
|
(883)
|
|
Research & Development |
(1 862)
|
(2 834)
|
(4 134)
|
(4 274)
|
(4 964)
|
(5 422)
|
(4 902)
|
(4 157)
|
(3 337)
|
(2 746)
|
(2 792)
|
(3 049)
|
|
Other Operating Expenses |
(887)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 964
N/A
|
2 982
+52%
|
4 466
+50%
|
5 119
+15%
|
5 791
+13%
|
5 614
-3%
|
4 579
-18%
|
3 637
-21%
|
2 292
-37%
|
1 402
-39%
|
1 353
-3%
|
1 379
+2%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(130)
|
(169)
|
(144)
|
(78)
|
276
|
676
|
852
|
850
|
520
|
262
|
182
|
151
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
15
|
13
|
17
|
50
|
49
|
49
|
51
|
18
|
18
|
20
|
19
|
17
|
|
Pre-Tax Income |
1 849
N/A
|
2 826
+53%
|
4 339
+54%
|
5 091
+17%
|
6 116
+20%
|
6 340
+4%
|
5 482
-14%
|
4 505
-18%
|
2 830
-37%
|
1 683
-41%
|
1 554
-8%
|
1 547
0%
|
|
Net Income | |||||||||||||
Tax Provision |
(261)
|
(399)
|
(655)
|
(800)
|
(981)
|
(964)
|
(812)
|
(643)
|
(375)
|
(150)
|
(130)
|
(104)
|
|
Income from Continuing Operations |
1 588
|
2 427
|
3 684
|
4 291
|
5 135
|
5 376
|
4 670
|
3 862
|
2 455
|
1 533
|
1 424
|
1 443
|
|
Net Income (Common) |
994
N/A
|
1 833
+84%
|
3 089
+69%
|
4 291
+39%
|
5 135
+20%
|
5 376
+5%
|
4 670
-13%
|
3 862
-17%
|
2 455
-36%
|
1 533
-38%
|
1 424
-7%
|
1 443
+1%
|
|
EPS (Diluted) |
14.72
N/A
|
26.74
+82%
|
45.21
+69%
|
62.93
+39%
|
66.69
+6%
|
69.31
+4%
|
59.18
-15%
|
49.38
-17%
|
31.84
-36%
|
20.13
-37%
|
18.64
-7%
|
18.78
+1%
|