Taiwan Chelic Co Ltd
TWSE:4555
Income Statement
Earnings Waterfall
Taiwan Chelic Co Ltd
Revenue
|
1.4B
TWD
|
Cost of Revenue
|
-998.7m
TWD
|
Gross Profit
|
419.2m
TWD
|
Operating Expenses
|
-395.9m
TWD
|
Operating Income
|
23.3m
TWD
|
Other Expenses
|
-8.4m
TWD
|
Net Income
|
14.8m
TWD
|
Income Statement
Taiwan Chelic Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
1 336
N/A
|
1 389
+4%
|
1 414
+2%
|
1 379
-2%
|
1 367
-1%
|
1 365
0%
|
1 365
+0%
|
1 253
-8%
|
1 226
-2%
|
1 223
0%
|
1 247
+2%
|
1 348
+8%
|
1 474
+9%
|
1 589
+8%
|
1 654
+4%
|
1 687
+2%
|
1 704
+1%
|
1 665
-2%
|
1 536
-8%
|
1 424
-7%
|
1 367
-4%
|
1 321
-3%
|
1 425
+8%
|
1 522
+7%
|
1 582
+4%
|
1 737
+10%
|
1 851
+7%
|
1 980
+7%
|
2 033
+3%
|
2 054
+1%
|
1 968
-4%
|
1 882
-4%
|
1 804
-4%
|
1 679
-7%
|
1 579
-6%
|
1 418
-10%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(665)
|
(699)
|
(729)
|
(702)
|
(731)
|
(754)
|
(794)
|
(725)
|
(707)
|
(716)
|
(740)
|
(822)
|
(900)
|
(967)
|
(1 008)
|
(1 044)
|
(1 068)
|
(1 064)
|
(997)
|
(936)
|
(921)
|
(894)
|
(967)
|
(1 019)
|
(1 039)
|
(1 122)
|
(1 188)
|
(1 276)
|
(1 308)
|
(1 328)
|
(1 280)
|
(1 229)
|
(1 185)
|
(1 115)
|
(1 076)
|
(999)
|
|
Gross Profit |
671
N/A
|
690
+3%
|
685
-1%
|
677
-1%
|
636
-6%
|
610
-4%
|
572
-6%
|
528
-8%
|
519
-2%
|
507
-2%
|
507
+0%
|
526
+4%
|
574
+9%
|
621
+8%
|
646
+4%
|
643
0%
|
637
-1%
|
601
-6%
|
539
-10%
|
489
-9%
|
446
-9%
|
427
-4%
|
458
+7%
|
503
+10%
|
543
+8%
|
614
+13%
|
664
+8%
|
704
+6%
|
725
+3%
|
726
+0%
|
688
-5%
|
653
-5%
|
620
-5%
|
563
-9%
|
503
-11%
|
419
-17%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(281)
|
(306)
|
(315)
|
(318)
|
(326)
|
(330)
|
(325)
|
(322)
|
(331)
|
(335)
|
(356)
|
(370)
|
(383)
|
(403)
|
(417)
|
(434)
|
(446)
|
(439)
|
(431)
|
(415)
|
(386)
|
(370)
|
(365)
|
(366)
|
(378)
|
(399)
|
(397)
|
(416)
|
(419)
|
(424)
|
(423)
|
(435)
|
(424)
|
(417)
|
(423)
|
(396)
|
|
Selling, General & Administrative |
(251)
|
(270)
|
(279)
|
(280)
|
(285)
|
(283)
|
(273)
|
(263)
|
(251)
|
(249)
|
(261)
|
(271)
|
(289)
|
(306)
|
(319)
|
(329)
|
(329)
|
(325)
|
(317)
|
(307)
|
(291)
|
(280)
|
(268)
|
(262)
|
(272)
|
(284)
|
(288)
|
(300)
|
(301)
|
(308)
|
(312)
|
(309)
|
(297)
|
(283)
|
(281)
|
(276)
|
|
Research & Development |
(31)
|
(34)
|
(34)
|
(35)
|
(38)
|
(43)
|
(48)
|
(56)
|
(78)
|
(84)
|
(94)
|
(99)
|
(92)
|
(96)
|
(98)
|
(105)
|
(116)
|
(115)
|
(115)
|
(107)
|
(92)
|
(90)
|
(96)
|
(99)
|
(104)
|
(82)
|
(79)
|
(86)
|
(115)
|
(114)
|
(109)
|
(124)
|
(124)
|
(130)
|
(138)
|
(116)
|
|
Depreciation & Amortization |
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
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
|
(3)
|
0
|
(31)
|
(28)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
390
N/A
|
385
-1%
|
370
-4%
|
360
-3%
|
310
-14%
|
281
-9%
|
247
-12%
|
206
-16%
|
188
-9%
|
171
-9%
|
152
-12%
|
156
+3%
|
192
+23%
|
219
+14%
|
229
+5%
|
209
-9%
|
190
-9%
|
162
-15%
|
107
-34%
|
74
-31%
|
60
-19%
|
57
-5%
|
93
+62%
|
137
+47%
|
165
+21%
|
216
+31%
|
267
+24%
|
288
+8%
|
306
+6%
|
302
-1%
|
264
-13%
|
218
-18%
|
196
-10%
|
146
-25%
|
80
-45%
|
23
-71%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
27
|
22
|
20
|
22
|
(5)
|
(10)
|
(13)
|
(37)
|
(25)
|
(31)
|
(18)
|
(2)
|
(1)
|
14
|
5
|
(12)
|
(13)
|
(12)
|
(15)
|
(8)
|
(13)
|
(19)
|
(15)
|
(13)
|
(7)
|
(12)
|
(15)
|
(16)
|
(17)
|
(6)
|
(2)
|
3
|
(5)
|
(14)
|
(17)
|
(21)
|
|
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
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
28
|
28
|
27
|
26
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Total Other Income |
1
|
1
|
3
|
2
|
1
|
2
|
(0)
|
(2)
|
1
|
1
|
3
|
5
|
8
|
8
|
8
|
12
|
13
|
16
|
20
|
18
|
14
|
24
|
21
|
19
|
22
|
9
|
9
|
9
|
5
|
4
|
6
|
7
|
10
|
10
|
11
|
10
|
|
Pre-Tax Income |
418
N/A
|
408
-2%
|
393
-4%
|
384
-2%
|
308
-20%
|
274
-11%
|
234
-14%
|
167
-29%
|
164
-2%
|
141
-14%
|
136
-4%
|
159
+17%
|
199
+25%
|
269
+35%
|
271
+1%
|
235
-13%
|
216
-8%
|
164
-24%
|
109
-33%
|
83
-24%
|
62
-26%
|
64
+3%
|
97
+52%
|
143
+48%
|
177
+24%
|
212
+20%
|
260
+23%
|
282
+8%
|
293
+4%
|
300
+2%
|
267
-11%
|
226
-15%
|
200
-12%
|
142
-29%
|
74
-48%
|
11
-85%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(95)
|
(88)
|
(89)
|
(85)
|
(67)
|
(50)
|
(40)
|
(29)
|
(26)
|
(22)
|
(21)
|
(23)
|
(37)
|
(50)
|
(54)
|
(56)
|
(46)
|
(37)
|
(22)
|
(6)
|
(7)
|
(8)
|
(10)
|
(24)
|
(34)
|
(40)
|
(52)
|
(47)
|
(46)
|
(46)
|
(42)
|
(28)
|
(18)
|
(10)
|
11
|
5
|
|
Income from Continuing Operations |
324
|
320
|
304
|
300
|
241
|
224
|
194
|
139
|
139
|
119
|
115
|
137
|
162
|
219
|
216
|
179
|
171
|
127
|
88
|
77
|
55
|
56
|
86
|
119
|
142
|
172
|
208
|
235
|
247
|
254
|
225
|
199
|
182
|
132
|
85
|
16
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
(8)
|
(4)
|
(4)
|
(9)
|
(6)
|
(10)
|
(10)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(13)
|
(14)
|
(13)
|
(13)
|
(11)
|
(8)
|
(5)
|
(1)
|
|
Net Income (Common) |
324
N/A
|
320
-1%
|
304
-5%
|
300
-2%
|
241
-20%
|
224
-7%
|
194
-13%
|
139
-29%
|
139
+0%
|
119
-14%
|
115
-4%
|
137
+19%
|
161
+18%
|
217
+34%
|
212
-2%
|
171
-19%
|
167
-3%
|
123
-26%
|
79
-35%
|
72
-9%
|
44
-38%
|
46
+3%
|
82
+80%
|
113
+38%
|
137
+21%
|
165
+21%
|
200
+21%
|
224
+12%
|
234
+4%
|
240
+2%
|
212
-12%
|
186
-12%
|
172
-8%
|
124
-28%
|
79
-36%
|
15
-81%
|
|
EPS (Diluted) |
5.31
N/A
|
5.25
-1%
|
5
-5%
|
4.92
-2%
|
3.88
-21%
|
3.34
-14%
|
2.9
-13%
|
2.07
-29%
|
2.07
N/A
|
1.78
-14%
|
1.71
-4%
|
2.04
+19%
|
2.41
+18%
|
3.24
+34%
|
3.16
-2%
|
2.52
-20%
|
2.4
-5%
|
1.84
-23%
|
1.19
-35%
|
1.07
-10%
|
0.66
-38%
|
0.68
+3%
|
1.23
+81%
|
1.34
+9%
|
1.69
+26%
|
1.95
+15%
|
2.54
+30%
|
2.85
+12%
|
2.87
+1%
|
3.03
+6%
|
2.68
-12%
|
2.26
-16%
|
2.1
-7%
|
1.82
-13%
|
0.89
-51%
|
0.21
-76%
|