Aces Electronics Co Ltd
TWSE:3605
Income Statement
Earnings Waterfall
Aces Electronics Co Ltd
Income Statement
Aces Electronics Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
12
|
9
|
4
|
2
|
2
|
5
|
10
|
14
|
18
|
19
|
19
|
20
|
20
|
26
|
24
|
23
|
21
|
18
|
19
|
19
|
19
|
14
|
12
|
11
|
10
|
9
|
12
|
16
|
19
|
21
|
19
|
16
|
15
|
18
|
21
|
25
|
29
|
29
|
33
|
35
|
36
|
39
|
39
|
39
|
39
|
37
|
35
|
36
|
37
|
40
|
46
|
52
|
60
|
72
|
85
|
98
|
107
|
109
|
109
|
108
|
108
|
110
|
104
|
95
|
87
|
81
|
|
| Revenue |
4 246
N/A
|
4 195
-1%
|
4 538
+8%
|
4 785
+5%
|
4 838
+1%
|
4 545
-6%
|
4 408
-3%
|
4 311
-2%
|
4 442
+3%
|
4 551
+2%
|
4 638
+2%
|
4 639
+0%
|
4 596
-1%
|
4 553
-1%
|
4 441
-2%
|
4 330
-3%
|
4 101
-5%
|
3 927
-4%
|
3 988
+2%
|
4 003
+0%
|
4 030
+1%
|
4 165
+3%
|
4 133
-1%
|
4 056
-2%
|
3 827
-6%
|
3 679
-4%
|
3 968
+8%
|
4 300
+8%
|
4 698
+9%
|
5 117
+9%
|
5 184
+1%
|
5 183
0%
|
5 193
+0%
|
5 484
+6%
|
5 666
+3%
|
6 014
+6%
|
6 466
+8%
|
6 663
+3%
|
6 711
+1%
|
6 727
+0%
|
6 693
-1%
|
6 847
+2%
|
7 312
+7%
|
7 372
+1%
|
7 783
+6%
|
8 005
+3%
|
8 063
+1%
|
8 776
+9%
|
9 486
+8%
|
10 012
+6%
|
10 576
+6%
|
11 090
+5%
|
11 037
0%
|
10 851
-2%
|
10 393
-4%
|
9 616
-7%
|
8 967
-7%
|
8 553
-5%
|
8 486
-1%
|
8 389
-1%
|
8 771
+5%
|
9 255
+6%
|
9 771
+6%
|
10 405
+6%
|
10 737
+3%
|
10 837
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 637)
|
(2 543)
|
(2 770)
|
(2 984)
|
(3 090)
|
(3 039)
|
(2 909)
|
(2 804)
|
(2 880)
|
(2 937)
|
(3 081)
|
(3 198)
|
(3 223)
|
(3 275)
|
(3 172)
|
(3 122)
|
(2 960)
|
(2 848)
|
(2 852)
|
(2 800)
|
(2 817)
|
(2 843)
|
(2 888)
|
(2 848)
|
(2 746)
|
(2 714)
|
(2 969)
|
(3 275)
|
(3 582)
|
(3 900)
|
(3 965)
|
(3 976)
|
(4 008)
|
(4 337)
|
(4 573)
|
(4 898)
|
(5 289)
|
(5 379)
|
(5 338)
|
(5 324)
|
(5 241)
|
(5 321)
|
(5 639)
|
(5 703)
|
(5 978)
|
(6 157)
|
(6 227)
|
(6 675)
|
(7 208)
|
(7 680)
|
(8 147)
|
(8 574)
|
(8 608)
|
(8 500)
|
(8 160)
|
(7 645)
|
(7 188)
|
(6 807)
|
(6 734)
|
(6 615)
|
(6 828)
|
(7 128)
|
(7 449)
|
(7 845)
|
(8 012)
|
(8 065)
|
|
| Gross Profit |
1 609
N/A
|
1 653
+3%
|
1 769
+7%
|
1 801
+2%
|
1 748
-3%
|
1 506
-14%
|
1 499
0%
|
1 507
+1%
|
1 562
+4%
|
1 614
+3%
|
1 557
-4%
|
1 441
-7%
|
1 374
-5%
|
1 277
-7%
|
1 270
-1%
|
1 208
-5%
|
1 140
-6%
|
1 080
-5%
|
1 136
+5%
|
1 203
+6%
|
1 213
+1%
|
1 322
+9%
|
1 246
-6%
|
1 208
-3%
|
1 081
-10%
|
965
-11%
|
999
+3%
|
1 025
+3%
|
1 116
+9%
|
1 218
+9%
|
1 220
+0%
|
1 207
-1%
|
1 185
-2%
|
1 146
-3%
|
1 093
-5%
|
1 116
+2%
|
1 177
+5%
|
1 284
+9%
|
1 373
+7%
|
1 403
+2%
|
1 451
+3%
|
1 526
+5%
|
1 672
+10%
|
1 669
0%
|
1 805
+8%
|
1 848
+2%
|
1 836
-1%
|
2 101
+14%
|
2 279
+8%
|
2 332
+2%
|
2 429
+4%
|
2 515
+4%
|
2 429
-3%
|
2 351
-3%
|
2 233
-5%
|
1 971
-12%
|
1 779
-10%
|
1 745
-2%
|
1 752
+0%
|
1 774
+1%
|
1 942
+9%
|
2 127
+10%
|
2 322
+9%
|
2 561
+10%
|
2 726
+6%
|
2 772
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(620)
|
(634)
|
(655)
|
(685)
|
(698)
|
(688)
|
(655)
|
(668)
|
(688)
|
(732)
|
(811)
|
(840)
|
(879)
|
(903)
|
(913)
|
(931)
|
(952)
|
(922)
|
(946)
|
(948)
|
(939)
|
(961)
|
(945)
|
(947)
|
(911)
|
(905)
|
(934)
|
(931)
|
(1 029)
|
(1 081)
|
(1 067)
|
(1 051)
|
(1 020)
|
(1 043)
|
(1 066)
|
(1 060)
|
(1 174)
|
(1 211)
|
(1 238)
|
(1 264)
|
(1 281)
|
(1 332)
|
(1 404)
|
(1 432)
|
(1 482)
|
(1 491)
|
(1 487)
|
(1 562)
|
(1 680)
|
(1 758)
|
(1 915)
|
(2 020)
|
(2 083)
|
(2 176)
|
(2 176)
|
(2 175)
|
(2 145)
|
(2 108)
|
(2 083)
|
(2 033)
|
(2 011)
|
(2 011)
|
(2 043)
|
(2 106)
|
(2 144)
|
(2 198)
|
|
| Selling, General & Administrative |
(500)
|
(497)
|
(505)
|
(521)
|
(530)
|
(524)
|
(503)
|
(510)
|
(511)
|
(532)
|
(576)
|
(586)
|
(617)
|
(633)
|
(627)
|
(644)
|
(650)
|
(635)
|
(627)
|
(630)
|
(634)
|
(647)
|
(675)
|
(673)
|
(648)
|
(645)
|
(675)
|
(708)
|
(756)
|
(801)
|
(790)
|
(775)
|
(746)
|
(760)
|
(765)
|
(795)
|
(843)
|
(866)
|
(894)
|
(913)
|
(937)
|
(986)
|
(1 059)
|
(1 089)
|
(1 134)
|
(1 138)
|
(1 123)
|
(1 177)
|
(1 266)
|
(1 311)
|
(1 434)
|
(1 512)
|
(1 548)
|
(1 623)
|
(1 602)
|
(1 577)
|
(1 531)
|
(1 483)
|
(1 461)
|
(1 435)
|
(1 422)
|
(1 429)
|
(1 451)
|
(1 497)
|
(1 533)
|
(1 583)
|
|
| Research & Development |
(120)
|
(137)
|
(150)
|
(164)
|
(169)
|
(163)
|
(151)
|
(157)
|
(177)
|
(201)
|
(235)
|
(254)
|
(262)
|
(270)
|
(287)
|
(287)
|
(302)
|
(287)
|
(318)
|
(319)
|
(305)
|
(314)
|
(270)
|
(263)
|
(263)
|
(260)
|
(259)
|
(267)
|
(273)
|
(280)
|
(277)
|
(273)
|
(274)
|
(283)
|
(301)
|
(315)
|
(331)
|
(343)
|
(344)
|
(340)
|
(334)
|
(338)
|
(345)
|
(346)
|
(352)
|
(354)
|
(365)
|
(282)
|
(310)
|
(344)
|
(481)
|
(508)
|
(535)
|
(554)
|
(574)
|
(601)
|
(614)
|
(625)
|
(621)
|
(598)
|
(589)
|
(583)
|
(593)
|
(609)
|
(611)
|
(614)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
50
|
0
|
(2)
|
0
|
(11)
|
(10)
|
(8)
|
0
|
3
|
3
|
0
|
0
|
(104)
|
(104)
|
(104)
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
990
N/A
|
1 019
+3%
|
1 114
+9%
|
1 116
+0%
|
1 049
-6%
|
818
-22%
|
844
+3%
|
840
0%
|
874
+4%
|
882
+1%
|
746
-15%
|
601
-19%
|
495
-18%
|
374
-24%
|
357
-5%
|
277
-22%
|
188
-32%
|
157
-16%
|
191
+21%
|
255
+33%
|
275
+8%
|
361
+32%
|
300
-17%
|
260
-13%
|
171
-35%
|
60
-65%
|
64
+6%
|
94
+46%
|
87
-7%
|
137
+57%
|
152
+12%
|
155
+2%
|
165
+7%
|
103
-38%
|
27
-73%
|
57
+106%
|
3
-95%
|
73
+2 596%
|
135
+86%
|
138
+2%
|
170
+23%
|
194
+14%
|
268
+39%
|
237
-12%
|
323
+36%
|
357
+10%
|
349
-2%
|
539
+55%
|
599
+11%
|
574
-4%
|
514
-10%
|
496
-4%
|
346
-30%
|
175
-49%
|
57
-68%
|
(204)
N/A
|
(366)
-79%
|
(362)
+1%
|
(331)
+9%
|
(259)
+22%
|
(68)
+74%
|
116
N/A
|
278
+140%
|
455
+63%
|
583
+28%
|
575
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
39
|
0
|
(21)
|
(43)
|
(7)
|
(32)
|
(115)
|
(93)
|
(117)
|
(1)
|
86
|
50
|
81
|
(7)
|
(16)
|
4
|
(10)
|
4
|
4
|
6
|
156
|
204
|
234
|
199
|
48
|
71
|
68
|
34
|
57
|
(17)
|
100
|
62
|
52
|
48
|
(19)
|
(45)
|
3
|
62
|
93
|
167
|
124
|
81
|
5
|
1
|
(23)
|
(69)
|
(93)
|
(81)
|
(90)
|
(49)
|
7
|
38
|
141
|
249
|
145
|
49
|
11
|
(71)
|
(28)
|
54
|
41
|
(51)
|
68
|
203
|
82
|
250
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(11)
|
0
|
(1)
|
(5)
|
44
|
0
|
45
|
50
|
(4)
|
0
|
(1)
|
46
|
50
|
0
|
47
|
(0)
|
(11)
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(3)
|
3
|
0
|
14
|
6
|
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
|
(3)
|
(3)
|
2
|
1
|
(0)
|
0
|
(14)
|
(16)
|
(16)
|
(19)
|
(10)
|
(8)
|
(10)
|
(11)
|
(4)
|
(6)
|
(8)
|
(8)
|
(12)
|
(13)
|
(8)
|
(6)
|
(12)
|
(11)
|
(10)
|
(10)
|
(3)
|
(1)
|
5
|
6
|
5
|
8
|
1
|
(1)
|
(1)
|
(8)
|
(11)
|
(13)
|
(16)
|
(13)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(5)
|
(1)
|
(3)
|
(5)
|
(6)
|
|
| Total Other Income |
28
|
29
|
33
|
34
|
34
|
42
|
41
|
50
|
47
|
42
|
70
|
59
|
68
|
83
|
35
|
34
|
35
|
17
|
54
|
77
|
77
|
75
|
56
|
78
|
75
|
75
|
35
|
53
|
53
|
62
|
26
|
27
|
22
|
31
|
40
|
35
|
46
|
41
|
47
|
73
|
74
|
79
|
82
|
66
|
72
|
67
|
63
|
60
|
54
|
63
|
69
|
85
|
105
|
128
|
127
|
118
|
100
|
95
|
98
|
91
|
45
|
66
|
42
|
5
|
41
|
(4)
|
|
| Pre-Tax Income |
1 056
N/A
|
1 048
-1%
|
1 126
+7%
|
1 107
-2%
|
1 077
-3%
|
829
-23%
|
770
-7%
|
797
+4%
|
804
+1%
|
922
+15%
|
902
-2%
|
710
-21%
|
644
-9%
|
449
-30%
|
375
-16%
|
315
-16%
|
210
-33%
|
176
-16%
|
251
+43%
|
339
+35%
|
495
+46%
|
629
+27%
|
565
-10%
|
522
-8%
|
277
-47%
|
181
-35%
|
201
+11%
|
173
-14%
|
231
+34%
|
221
-4%
|
271
+23%
|
239
-12%
|
231
-4%
|
220
-5%
|
86
-61%
|
34
-61%
|
91
+167%
|
169
+86%
|
252
+50%
|
367
+45%
|
358
-2%
|
346
-3%
|
356
+3%
|
303
-15%
|
377
+24%
|
361
-4%
|
323
-10%
|
526
+63%
|
564
+7%
|
587
+4%
|
589
+0%
|
610
+4%
|
571
-6%
|
535
-6%
|
315
-41%
|
(50)
N/A
|
(251)
-407%
|
(341)
-36%
|
(270)
+21%
|
(122)
+55%
|
9
N/A
|
125
+1 222%
|
387
+209%
|
659
+70%
|
699
+6%
|
814
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(111)
|
(103)
|
(220)
|
(211)
|
(275)
|
(202)
|
(171)
|
(187)
|
(224)
|
(237)
|
(219)
|
(155)
|
(164)
|
(130)
|
(134)
|
(126)
|
(73)
|
(60)
|
(59)
|
(76)
|
(94)
|
(138)
|
(116)
|
(109)
|
(63)
|
(26)
|
(51)
|
(46)
|
(69)
|
(74)
|
(66)
|
(56)
|
(41)
|
(38)
|
(23)
|
(23)
|
(26)
|
(30)
|
(30)
|
(40)
|
(58)
|
(37)
|
(53)
|
(61)
|
(59)
|
(81)
|
(63)
|
(88)
|
(76)
|
(84)
|
(81)
|
(89)
|
(111)
|
(97)
|
(92)
|
(54)
|
(16)
|
(2)
|
2
|
20
|
1
|
(17)
|
(43)
|
(115)
|
(121)
|
(142)
|
|
| Income from Continuing Operations |
945
|
945
|
905
|
896
|
802
|
626
|
598
|
610
|
580
|
685
|
683
|
555
|
480
|
319
|
241
|
189
|
137
|
116
|
192
|
264
|
401
|
492
|
448
|
413
|
214
|
155
|
150
|
127
|
162
|
147
|
205
|
183
|
190
|
182
|
63
|
11
|
65
|
139
|
222
|
327
|
300
|
309
|
303
|
242
|
318
|
280
|
260
|
438
|
489
|
504
|
508
|
521
|
460
|
438
|
223
|
(103)
|
(268)
|
(342)
|
(268)
|
(102)
|
11
|
108
|
344
|
544
|
578
|
672
|
|
| Income to Minority Interest |
1
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
(13)
|
(10)
|
(8)
|
(2)
|
13
|
16
|
22
|
19
|
12
|
7
|
6
|
5
|
9
|
13
|
13
|
15
|
16
|
13
|
9
|
7
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
946
N/A
|
948
+0%
|
907
-4%
|
899
-1%
|
802
-11%
|
626
-22%
|
598
-4%
|
610
+2%
|
580
-5%
|
685
+18%
|
683
0%
|
555
-19%
|
480
-14%
|
319
-34%
|
241
-24%
|
189
-22%
|
137
-28%
|
116
-15%
|
192
+66%
|
264
+37%
|
401
+52%
|
492
+23%
|
448
-9%
|
413
-8%
|
214
-48%
|
155
-27%
|
149
-4%
|
126
-16%
|
158
+26%
|
141
-11%
|
192
+36%
|
173
-10%
|
182
+5%
|
180
-1%
|
75
-58%
|
27
-64%
|
86
+224%
|
157
+82%
|
235
+50%
|
335
+43%
|
306
-8%
|
314
+3%
|
311
-1%
|
254
-18%
|
331
+30%
|
295
-11%
|
276
-6%
|
450
+63%
|
498
+10%
|
511
+3%
|
511
+0%
|
522
+2%
|
462
-12%
|
440
-5%
|
225
-49%
|
(101)
N/A
|
(265)
-163%
|
(340)
-29%
|
(267)
+22%
|
(101)
+62%
|
11
N/A
|
108
+872%
|
344
+220%
|
543
+58%
|
577
+6%
|
672
+16%
|
|
| EPS (Diluted) |
7.53
N/A
|
7.48
-1%
|
7.37
-1%
|
7.19
-2%
|
6.35
-12%
|
4.81
-24%
|
4.61
-4%
|
4.47
-3%
|
4.27
-4%
|
4.93
+15%
|
4.99
+1%
|
4.08
-18%
|
3.53
-13%
|
2.47
-30%
|
1.82
-26%
|
1.53
-16%
|
1.09
-29%
|
0.93
-15%
|
1.54
+66%
|
2.13
+38%
|
3.24
+52%
|
3.96
+22%
|
3.61
-9%
|
3.29
-9%
|
1.75
-47%
|
1.24
-29%
|
1.2
-3%
|
1.02
-15%
|
1.29
+26%
|
1.16
-10%
|
1.53
+32%
|
1.41
-8%
|
1.48
+5%
|
1.46
-1%
|
0.6
-59%
|
0.21
-65%
|
0.69
+229%
|
1.27
+84%
|
1.87
+47%
|
2.72
+45%
|
2.49
-8%
|
2.55
+2%
|
2.48
-3%
|
2.06
-17%
|
2.69
+31%
|
2.35
-13%
|
2.2
-6%
|
3.58
+63%
|
3.98
+11%
|
4.08
+3%
|
3.78
-7%
|
3.47
-8%
|
3.14
-10%
|
2.99
-5%
|
1.52
-49%
|
-0.74
N/A
|
-1.96
-165%
|
-2.53
-29%
|
-1.98
+22%
|
-0.75
+62%
|
0.07
N/A
|
0.64
+814%
|
2.21
+245%
|
3.23
+46%
|
3.46
+7%
|
3.99
+15%
|
|