Taimide Tech Inc
TWSE:3645
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Taimide Tech Inc
TWSE:3645
|
TW |
|
H
|
Hyperdynamics Corp
OTC:HDYNQ
|
US |
|
Vodafone Group PLC
LSE:VOD
|
UK |
|
Jiangsu Expressway Co Ltd
SSE:600377
|
CN |
|
M
|
Medmen Enterprises Inc
CNSX:MMEN
|
US |
Income Statement
Earnings Waterfall
Taimide Tech Inc
Income Statement
Taimide Tech Inc
| 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 |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
7
|
9
|
10
|
11
|
11
|
12
|
12
|
13
|
15
|
16
|
18
|
19
|
20
|
20
|
20
|
19
|
17
|
15
|
14
|
13
|
13
|
12
|
12
|
11
|
12
|
13
|
14
|
16
|
16
|
22
|
26
|
30
|
33
|
32
|
31
|
30
|
30
|
30
|
31
|
31
|
32
|
33
|
33
|
34
|
34
|
34
|
34
|
33
|
32
|
30
|
30
|
0
|
|
| Revenue |
821
N/A
|
852
+4%
|
822
-4%
|
866
+5%
|
868
+0%
|
919
+6%
|
960
+4%
|
964
+0%
|
1 011
+5%
|
879
-13%
|
866
-1%
|
904
+4%
|
967
+7%
|
1 072
+11%
|
1 193
+11%
|
1 320
+11%
|
1 459
+11%
|
1 534
+5%
|
1 522
-1%
|
1 542
+1%
|
1 471
-5%
|
1 425
-3%
|
1 478
+4%
|
1 623
+10%
|
1 730
+7%
|
1 837
+6%
|
1 817
-1%
|
1 799
-1%
|
1 933
+7%
|
2 070
+7%
|
2 285
+10%
|
2 347
+3%
|
2 269
-3%
|
2 115
-7%
|
2 018
-5%
|
1 832
-9%
|
1 760
-4%
|
1 732
-2%
|
1 695
-2%
|
1 844
+9%
|
2 014
+9%
|
2 241
+11%
|
2 366
+6%
|
2 433
+3%
|
2 391
-2%
|
2 448
+2%
|
2 475
+1%
|
2 128
-14%
|
1 889
-11%
|
1 522
-19%
|
1 355
-11%
|
1 558
+15%
|
1 593
+2%
|
1 771
+11%
|
1 914
+8%
|
2 027
+6%
|
2 247
+11%
|
2 337
+4%
|
2 389
+2%
|
2 388
0%
|
2 373
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(542)
|
(546)
|
(532)
|
(559)
|
(542)
|
(577)
|
(607)
|
(639)
|
(720)
|
(664)
|
(681)
|
(695)
|
(739)
|
(834)
|
(916)
|
(994)
|
(1 038)
|
(1 041)
|
(1 026)
|
(1 054)
|
(1 057)
|
(1 116)
|
(1 166)
|
(1 205)
|
(1 221)
|
(1 188)
|
(1 156)
|
(1 182)
|
(1 298)
|
(1 396)
|
(1 553)
|
(1 562)
|
(1 460)
|
(1 398)
|
(1 330)
|
(1 264)
|
(1 311)
|
(1 265)
|
(1 182)
|
(1 228)
|
(1 256)
|
(1 385)
|
(1 524)
|
(1 624)
|
(1 626)
|
(1 676)
|
(1 676)
|
(1 501)
|
(1 408)
|
(1 276)
|
(1 223)
|
(1 308)
|
(1 352)
|
(1 418)
|
(1 464)
|
(1 533)
|
(1 623)
|
(1 690)
|
(1 740)
|
(1 771)
|
(1 736)
|
|
| Gross Profit |
278
N/A
|
306
+10%
|
289
-5%
|
308
+6%
|
327
+6%
|
342
+5%
|
353
+3%
|
325
-8%
|
291
-11%
|
215
-26%
|
185
-14%
|
209
+13%
|
229
+10%
|
238
+4%
|
276
+16%
|
326
+18%
|
421
+29%
|
493
+17%
|
495
+1%
|
487
-2%
|
414
-15%
|
309
-25%
|
312
+1%
|
418
+34%
|
509
+22%
|
649
+27%
|
660
+2%
|
617
-7%
|
635
+3%
|
674
+6%
|
732
+9%
|
785
+7%
|
809
+3%
|
717
-11%
|
688
-4%
|
568
-17%
|
450
-21%
|
466
+4%
|
514
+10%
|
616
+20%
|
758
+23%
|
856
+13%
|
842
-2%
|
810
-4%
|
765
-6%
|
772
+1%
|
799
+3%
|
627
-22%
|
481
-23%
|
246
-49%
|
132
-46%
|
250
+90%
|
241
-3%
|
353
+46%
|
450
+28%
|
494
+10%
|
624
+26%
|
646
+4%
|
649
+0%
|
616
-5%
|
638
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(70)
|
(78)
|
(91)
|
(95)
|
(102)
|
(105)
|
(118)
|
(119)
|
(115)
|
(119)
|
(109)
|
(117)
|
(125)
|
(133)
|
(143)
|
(153)
|
(166)
|
(180)
|
(189)
|
(206)
|
(207)
|
(207)
|
(211)
|
(208)
|
(225)
|
(231)
|
(243)
|
(257)
|
(267)
|
(280)
|
(292)
|
(301)
|
(333)
|
(337)
|
(337)
|
(338)
|
(300)
|
(289)
|
(290)
|
(301)
|
(340)
|
(369)
|
(380)
|
(378)
|
(374)
|
(369)
|
(367)
|
(363)
|
(343)
|
(346)
|
(359)
|
(354)
|
(367)
|
(355)
|
(343)
|
(392)
|
(413)
|
(423)
|
(415)
|
(395)
|
(379)
|
|
| Selling, General & Administrative |
(48)
|
(55)
|
(61)
|
(64)
|
(66)
|
(69)
|
(87)
|
(89)
|
(90)
|
(90)
|
(79)
|
(88)
|
(96)
|
(98)
|
(99)
|
(103)
|
(109)
|
(121)
|
(121)
|
(124)
|
(118)
|
(115)
|
(119)
|
(121)
|
(133)
|
(136)
|
(139)
|
(138)
|
(136)
|
(137)
|
(139)
|
(142)
|
(150)
|
(149)
|
(148)
|
(145)
|
(135)
|
(136)
|
(144)
|
(154)
|
(161)
|
(164)
|
(157)
|
(148)
|
(154)
|
(156)
|
(164)
|
(165)
|
(160)
|
(157)
|
(151)
|
(150)
|
(149)
|
(146)
|
(151)
|
(164)
|
(189)
|
(192)
|
(190)
|
(188)
|
(180)
|
|
| Research & Development |
(22)
|
(23)
|
(30)
|
(32)
|
(36)
|
(36)
|
(32)
|
(30)
|
(25)
|
(29)
|
(30)
|
(30)
|
(29)
|
(36)
|
(43)
|
(49)
|
(55)
|
(58)
|
(67)
|
(81)
|
(88)
|
(92)
|
(91)
|
(87)
|
(91)
|
(96)
|
(105)
|
(120)
|
(131)
|
(142)
|
(152)
|
(158)
|
(182)
|
(187)
|
(188)
|
(192)
|
(165)
|
(152)
|
(146)
|
(146)
|
(179)
|
(138)
|
(156)
|
(162)
|
(220)
|
(212)
|
(202)
|
(196)
|
(184)
|
(188)
|
(207)
|
(203)
|
(218)
|
(207)
|
(191)
|
(220)
|
(223)
|
(222)
|
(222)
|
(205)
|
(197)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
(66)
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
|
| Operating Income |
208
N/A
|
228
+9%
|
198
-13%
|
212
+7%
|
224
+6%
|
238
+6%
|
235
-1%
|
206
-12%
|
176
-15%
|
96
-45%
|
76
-21%
|
92
+20%
|
104
+13%
|
105
+1%
|
134
+28%
|
173
+29%
|
255
+47%
|
313
+23%
|
306
-2%
|
281
-8%
|
206
-27%
|
102
-51%
|
102
N/A
|
210
+107%
|
284
+36%
|
418
+47%
|
417
0%
|
359
-14%
|
368
+2%
|
394
+7%
|
440
+12%
|
484
+10%
|
476
-2%
|
379
-20%
|
351
-7%
|
229
-35%
|
150
-34%
|
178
+18%
|
223
+26%
|
315
+41%
|
417
+33%
|
487
+17%
|
462
-5%
|
432
-7%
|
391
-10%
|
403
+3%
|
432
+7%
|
265
-39%
|
138
-48%
|
(100)
N/A
|
(227)
-128%
|
(104)
+54%
|
(126)
-21%
|
(2)
+99%
|
107
N/A
|
102
-4%
|
211
+106%
|
224
+6%
|
235
+5%
|
221
-6%
|
259
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(2)
|
(5)
|
(2)
|
5
|
9
|
16
|
14
|
18
|
14
|
11
|
8
|
12
|
6
|
(1)
|
17
|
21
|
21
|
20
|
11
|
(9)
|
(15)
|
(18)
|
(34)
|
(27)
|
(33)
|
(26)
|
(18)
|
(31)
|
(28)
|
(13)
|
(11)
|
0
|
11
|
(6)
|
(9)
|
(21)
|
(20)
|
(32)
|
(35)
|
(33)
|
(40)
|
(37)
|
(34)
|
(30)
|
(14)
|
(13)
|
(9)
|
(19)
|
(32)
|
(31)
|
(24)
|
(24)
|
(15)
|
(9)
|
(14)
|
(6)
|
1
|
(87)
|
(59)
|
(26)
|
|
| Non-Reccuring Items |
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
|
(7)
|
0
|
(7)
|
0
|
(0)
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
(3)
|
(0)
|
|
| Total Other Income |
1
|
1
|
3
|
3
|
3
|
3
|
11
|
11
|
11
|
11
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
9
|
9
|
9
|
9
|
11
|
15
|
19
|
20
|
12
|
9
|
8
|
7
|
7
|
7
|
5
|
5
|
5
|
14
|
14
|
14
|
14
|
8
|
11
|
10
|
10
|
12
|
9
|
9
|
38
|
32
|
32
|
29
|
11
|
13
|
13
|
|
| Pre-Tax Income |
204
N/A
|
228
+12%
|
196
-14%
|
213
+9%
|
231
+8%
|
249
+8%
|
260
+5%
|
230
-12%
|
205
-11%
|
121
-41%
|
89
-26%
|
101
+13%
|
118
+17%
|
112
-5%
|
135
+20%
|
192
+42%
|
277
+45%
|
335
+21%
|
327
-2%
|
293
-10%
|
198
-32%
|
87
-56%
|
85
-2%
|
177
+108%
|
260
+47%
|
387
+49%
|
400
+3%
|
350
-12%
|
346
-1%
|
375
+8%
|
438
+17%
|
489
+12%
|
495
+1%
|
411
-17%
|
357
-13%
|
228
-36%
|
137
-40%
|
164
+20%
|
198
+21%
|
286
+44%
|
389
+36%
|
452
+16%
|
430
-5%
|
412
-4%
|
375
-9%
|
403
+8%
|
434
+7%
|
263
-39%
|
129
-51%
|
(122)
N/A
|
(249)
-104%
|
(116)
+54%
|
(142)
-23%
|
(8)
+94%
|
129
N/A
|
120
-7%
|
228
+90%
|
254
+11%
|
158
-38%
|
173
+9%
|
245
+42%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(14)
|
(14)
|
(11)
|
(20)
|
(17)
|
(26)
|
(29)
|
(24)
|
(21)
|
(21)
|
(25)
|
(24)
|
(29)
|
(39)
|
(54)
|
(65)
|
(70)
|
(67)
|
(56)
|
(42)
|
(31)
|
(44)
|
(55)
|
(70)
|
(80)
|
(71)
|
(71)
|
(82)
|
(98)
|
(114)
|
(116)
|
(105)
|
(91)
|
(64)
|
(45)
|
(40)
|
(18)
|
(17)
|
(40)
|
(58)
|
(65)
|
(84)
|
(80)
|
(79)
|
(60)
|
(34)
|
7
|
34
|
15
|
7
|
(12)
|
(15)
|
(12)
|
(4)
|
(4)
|
(15)
|
(16)
|
(31)
|
(47)
|
|
| Income from Continuing Operations |
200
|
224
|
181
|
199
|
219
|
229
|
244
|
204
|
175
|
98
|
69
|
80
|
93
|
87
|
106
|
153
|
223
|
270
|
257
|
226
|
142
|
45
|
55
|
133
|
204
|
317
|
320
|
279
|
275
|
293
|
340
|
375
|
379
|
306
|
267
|
164
|
92
|
123
|
179
|
269
|
349
|
394
|
365
|
328
|
294
|
324
|
373
|
230
|
136
|
(88)
|
(234)
|
(108)
|
(153)
|
(23)
|
117
|
115
|
224
|
239
|
142
|
142
|
198
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
6
|
8
|
10
|
11
|
15
|
17
|
22
|
20
|
17
|
15
|
10
|
11
|
13
|
14
|
14
|
16
|
15
|
16
|
18
|
17
|
16
|
16
|
15
|
16
|
15
|
14
|
12
|
11
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
13
|
13
|
14
|
13
|
14
|
16
|
15
|
15
|
12
|
10
|
10
|
10
|
12
|
|
| Net Income (Common) |
200
N/A
|
224
+12%
|
181
-19%
|
199
+9%
|
219
+10%
|
229
+4%
|
244
+6%
|
204
-16%
|
176
-14%
|
99
-44%
|
71
-28%
|
84
+18%
|
99
+18%
|
96
-4%
|
115
+20%
|
164
+42%
|
238
+46%
|
287
+21%
|
279
-3%
|
246
-12%
|
160
-35%
|
60
-63%
|
65
+8%
|
143
+122%
|
217
+52%
|
331
+52%
|
333
+1%
|
295
-11%
|
290
-2%
|
309
+7%
|
358
+16%
|
392
+9%
|
395
+1%
|
322
-18%
|
282
-12%
|
180
-36%
|
107
-41%
|
137
+28%
|
192
+40%
|
280
+46%
|
359
+28%
|
403
+12%
|
375
-7%
|
337
-10%
|
303
-10%
|
334
+10%
|
383
+15%
|
241
-37%
|
149
-38%
|
(75)
N/A
|
(220)
-192%
|
(96)
+57%
|
(139)
-46%
|
(7)
+95%
|
133
N/A
|
131
-2%
|
236
+81%
|
248
+5%
|
151
-39%
|
151
0%
|
209
+39%
|
|
| EPS (Diluted) |
1.85
N/A
|
1.93
+4%
|
1.54
-20%
|
1.65
+7%
|
1.83
+11%
|
1.75
-4%
|
1.87
+7%
|
1.57
-16%
|
1.35
-14%
|
0.76
-44%
|
0.55
-28%
|
0.65
+18%
|
0.76
+17%
|
0.74
-3%
|
0.89
+20%
|
1.26
+42%
|
1.83
+45%
|
2.21
+21%
|
2.14
-3%
|
1.89
-12%
|
1.22
-35%
|
0.46
-62%
|
0.5
+9%
|
1.1
+120%
|
1.67
+52%
|
2.53
+51%
|
2.55
+1%
|
2.26
-11%
|
2.22
-2%
|
2.36
+6%
|
2.73
+16%
|
2.98
+9%
|
2.99
+0%
|
2.44
-18%
|
2.17
-11%
|
1.37
-37%
|
0.82
-40%
|
1.05
+28%
|
1.47
+40%
|
2.15
+46%
|
2.73
+27%
|
3.07
+12%
|
2.85
-7%
|
2.56
-10%
|
2.29
-11%
|
2.53
+10%
|
2.89
+14%
|
1.82
-37%
|
1.12
-38%
|
-0.58
N/A
|
-1.67
-188%
|
-0.73
+56%
|
-1.06
-45%
|
-0.05
+95%
|
0.92
N/A
|
0.97
+5%
|
1.68
+73%
|
1.8
+7%
|
1.12
-38%
|
1.11
-1%
|
1.53
+38%
|
|