Excelsior Medical Co Ltd
TWSE:4104
Income Statement
Earnings Waterfall
Excelsior Medical Co Ltd
Revenue
|
8.2B
TWD
|
Cost of Revenue
|
-6.6B
TWD
|
Gross Profit
|
1.7B
TWD
|
Operating Expenses
|
-966.8m
TWD
|
Operating Income
|
702.9m
TWD
|
Other Expenses
|
43.7m
TWD
|
Net Income
|
746.6m
TWD
|
Income Statement
Excelsior Medical Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 741
N/A
|
5 813
+1%
|
5 846
+1%
|
5 864
+0%
|
5 807
-1%
|
5 898
+2%
|
5 995
+2%
|
6 123
+2%
|
6 203
+1%
|
6 221
+0%
|
6 215
0%
|
6 171
-1%
|
6 206
+1%
|
6 203
0%
|
6 156
-1%
|
6 126
0%
|
6 095
0%
|
6 161
+1%
|
6 209
+1%
|
6 285
+1%
|
6 345
+1%
|
6 390
+1%
|
6 371
0%
|
6 387
+0%
|
6 457
+1%
|
6 593
+2%
|
6 632
+1%
|
6 709
+1%
|
6 675
-1%
|
6 571
-2%
|
6 566
0%
|
6 456
-2%
|
6 573
+2%
|
6 652
+1%
|
6 746
+1%
|
7 011
+4%
|
7 187
+3%
|
7 485
+4%
|
7 833
+5%
|
8 012
+2%
|
8 233
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 586)
|
(4 680)
|
(4 682)
|
(4 691)
|
(4 626)
|
(4 706)
|
(4 790)
|
(4 904)
|
(4 972)
|
(4 984)
|
(4 990)
|
(4 952)
|
(5 008)
|
(4 978)
|
(4 956)
|
(4 914)
|
(4 888)
|
(4 962)
|
(4 991)
|
(5 085)
|
(5 146)
|
(5 179)
|
(5 149)
|
(5 166)
|
(5 219)
|
(5 320)
|
(5 371)
|
(5 430)
|
(5 369)
|
(5 272)
|
(5 241)
|
(5 112)
|
(5 199)
|
(5 241)
|
(5 311)
|
(5 536)
|
(5 673)
|
(5 948)
|
(6 239)
|
(6 380)
|
(6 564)
|
|
Gross Profit |
1 155
N/A
|
1 133
-2%
|
1 165
+3%
|
1 173
+1%
|
1 181
+1%
|
1 193
+1%
|
1 205
+1%
|
1 219
+1%
|
1 231
+1%
|
1 238
+1%
|
1 225
-1%
|
1 219
-1%
|
1 198
-2%
|
1 225
+2%
|
1 201
-2%
|
1 212
+1%
|
1 207
0%
|
1 199
-1%
|
1 218
+2%
|
1 200
-1%
|
1 199
0%
|
1 211
+1%
|
1 222
+1%
|
1 221
0%
|
1 238
+1%
|
1 273
+3%
|
1 262
-1%
|
1 279
+1%
|
1 307
+2%
|
1 299
-1%
|
1 325
+2%
|
1 343
+1%
|
1 374
+2%
|
1 411
+3%
|
1 435
+2%
|
1 475
+3%
|
1 514
+3%
|
1 537
+1%
|
1 594
+4%
|
1 631
+2%
|
1 670
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(846)
|
(822)
|
(797)
|
(796)
|
(837)
|
(863)
|
(880)
|
(926)
|
(883)
|
(864)
|
(855)
|
(821)
|
(818)
|
(789)
|
(749)
|
(754)
|
(754)
|
(765)
|
(793)
|
(773)
|
(761)
|
(771)
|
(756)
|
(762)
|
(774)
|
(806)
|
(789)
|
(771)
|
(778)
|
(767)
|
(774)
|
(762)
|
(779)
|
(810)
|
(841)
|
(881)
|
(907)
|
(922)
|
(944)
|
(962)
|
(967)
|
|
Selling, General & Administrative |
(847)
|
(822)
|
(796)
|
(796)
|
(836)
|
(862)
|
(879)
|
(905)
|
(884)
|
(856)
|
(855)
|
(821)
|
(817)
|
(788)
|
(748)
|
(756)
|
(754)
|
(763)
|
(793)
|
(770)
|
(761)
|
(771)
|
(756)
|
(762)
|
(772)
|
(787)
|
(772)
|
(782)
|
(777)
|
(766)
|
(771)
|
(761)
|
(778)
|
(809)
|
(840)
|
(880)
|
(907)
|
(922)
|
(945)
|
(965)
|
(973)
|
|
Other Operating Expenses |
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(21)
|
1
|
(9)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(0)
|
(3)
|
0
|
0
|
(0)
|
0
|
(2)
|
(19)
|
(17)
|
11
|
(0)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
4
|
6
|
|
Operating Income |
309
N/A
|
310
+1%
|
368
+19%
|
377
+2%
|
343
-9%
|
330
-4%
|
325
-1%
|
293
-10%
|
348
+19%
|
373
+7%
|
370
-1%
|
397
+7%
|
379
-5%
|
436
+15%
|
452
+3%
|
458
+1%
|
453
-1%
|
434
-4%
|
426
-2%
|
428
+0%
|
438
+2%
|
441
+1%
|
466
+6%
|
460
-1%
|
464
+1%
|
466
+1%
|
472
+1%
|
507
+7%
|
529
+4%
|
532
+1%
|
550
+3%
|
581
+6%
|
595
+2%
|
602
+1%
|
594
-1%
|
594
0%
|
607
+2%
|
614
+1%
|
650
+6%
|
670
+3%
|
703
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
147
|
206
|
104
|
82
|
118
|
115
|
158
|
194
|
227
|
196
|
181
|
163
|
150
|
138
|
128
|
104
|
91
|
92
|
136
|
179
|
197
|
235
|
232
|
237
|
224
|
221
|
233
|
258
|
278
|
266
|
214
|
207
|
247
|
287
|
326
|
377
|
331
|
350
|
382
|
365
|
402
|
|
Non-Reccuring Items |
(52)
|
(60)
|
(52)
|
(52)
|
(17)
|
(8)
|
(21)
|
0
|
(9)
|
0
|
(0)
|
(0)
|
(15)
|
(15)
|
(25)
|
(25)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(30)
|
(17)
|
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
|
(2)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
53
|
63
|
64
|
67
|
11
|
1
|
1
|
4
|
4
|
5
|
5
|
1
|
0
|
0
|
52
|
52
|
0
|
52
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
21
|
21
|
20
|
20
|
|
Total Other Income |
11
|
6
|
2
|
27
|
30
|
32
|
31
|
7
|
(17)
|
(22)
|
(24)
|
(21)
|
(3)
|
11
|
14
|
15
|
11
|
7
|
10
|
13
|
13
|
11
|
11
|
11
|
24
|
76
|
26
|
32
|
22
|
23
|
20
|
24
|
32
|
31
|
30
|
27
|
26
|
33
|
31
|
30
|
19
|
|
Pre-Tax Income |
415
N/A
|
463
+12%
|
422
-9%
|
432
+2%
|
470
+9%
|
464
-1%
|
489
+5%
|
491
+0%
|
547
+11%
|
601
+10%
|
590
-2%
|
603
+2%
|
579
-4%
|
582
+1%
|
570
-2%
|
553
-3%
|
554
+0%
|
532
-4%
|
576
+8%
|
623
+8%
|
649
+4%
|
687
+6%
|
709
+3%
|
730
+3%
|
747
+2%
|
763
+2%
|
783
+3%
|
797
+2%
|
829
+4%
|
821
-1%
|
784
-4%
|
812
+4%
|
874
+8%
|
920
+5%
|
951
+3%
|
998
+5%
|
964
-3%
|
1 018
+6%
|
1 083
+6%
|
1 086
+0%
|
1 144
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(88)
|
(103)
|
(95)
|
(105)
|
(102)
|
(92)
|
(88)
|
(74)
|
(79)
|
(83)
|
(89)
|
(102)
|
(101)
|
(111)
|
(94)
|
(85)
|
(83)
|
(74)
|
(84)
|
(98)
|
(100)
|
(113)
|
(131)
|
(124)
|
(125)
|
(131)
|
(133)
|
(149)
|
(160)
|
(157)
|
(138)
|
(139)
|
(151)
|
(159)
|
(177)
|
(187)
|
(178)
|
(186)
|
(202)
|
(210)
|
(221)
|
|
Income from Continuing Operations |
327
|
360
|
327
|
327
|
368
|
373
|
402
|
417
|
468
|
518
|
501
|
500
|
477
|
470
|
476
|
468
|
471
|
458
|
493
|
526
|
548
|
574
|
579
|
607
|
622
|
633
|
650
|
648
|
669
|
664
|
646
|
673
|
722
|
761
|
773
|
812
|
785
|
832
|
882
|
876
|
923
|
|
Income to Minority Interest |
(27)
|
(34)
|
(48)
|
(55)
|
(82)
|
(80)
|
(83)
|
(88)
|
(89)
|
(95)
|
(93)
|
(88)
|
(88)
|
(83)
|
(75)
|
(71)
|
(72)
|
(82)
|
(90)
|
(103)
|
(97)
|
(97)
|
(101)
|
(96)
|
(108)
|
(110)
|
(107)
|
(103)
|
(97)
|
(100)
|
(91)
|
(96)
|
(115)
|
(116)
|
(125)
|
(130)
|
(118)
|
(130)
|
(147)
|
(160)
|
(176)
|
|
Net Income (Common) |
300
N/A
|
326
+9%
|
279
-14%
|
272
-3%
|
286
+5%
|
292
+2%
|
319
+9%
|
329
+3%
|
378
+15%
|
423
+12%
|
407
-4%
|
412
+1%
|
390
-5%
|
387
-1%
|
401
+3%
|
397
-1%
|
399
+0%
|
376
-6%
|
403
+7%
|
422
+5%
|
452
+7%
|
477
+6%
|
477
+0%
|
511
+7%
|
515
+1%
|
523
+2%
|
543
+4%
|
545
+0%
|
572
+5%
|
564
-1%
|
555
-2%
|
577
+4%
|
607
+5%
|
644
+6%
|
648
+1%
|
682
+5%
|
667
-2%
|
701
+5%
|
734
+5%
|
716
-2%
|
747
+4%
|
|
EPS (Diluted) |
2.6
N/A
|
2.82
+8%
|
2.41
-15%
|
2.36
-2%
|
2.47
+5%
|
2.54
+3%
|
2.77
+9%
|
2.72
-2%
|
3.15
+16%
|
3.23
+3%
|
3.12
-3%
|
3.17
+2%
|
2.85
-10%
|
2.97
+4%
|
3.08
+4%
|
3.05
-1%
|
2.91
-5%
|
2.88
-1%
|
3.08
+7%
|
3.23
+5%
|
3.29
+2%
|
3.65
+11%
|
3.65
N/A
|
3.9
+7%
|
3.75
-4%
|
3.73
-1%
|
3.86
+3%
|
3.86
N/A
|
3.67
-5%
|
3.99
+9%
|
3.73
-7%
|
3.87
+4%
|
3.88
+0%
|
4.33
+12%
|
4.35
+0%
|
4.58
+5%
|
4.27
-7%
|
4.48
+5%
|
4.71
+5%
|
4.58
-3%
|
4.78
+4%
|