Fitipower Integrated Technology Inc
TWSE:4961
Income Statement
Earnings Waterfall
Fitipower Integrated Technology Inc
Revenue
|
16.3B
TWD
|
Cost of Revenue
|
-11B
TWD
|
Gross Profit
|
5.3B
TWD
|
Operating Expenses
|
-2.9B
TWD
|
Operating Income
|
2.3B
TWD
|
Other Expenses
|
-195.8m
TWD
|
Net Income
|
2.2B
TWD
|
Income Statement
Fitipower Integrated Technology Inc
Dec-2015 | 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 |
6 056
N/A
|
1 463
-76%
|
3 255
+122%
|
5 269
+62%
|
7 170
+36%
|
7 404
+3%
|
7 993
+8%
|
8 447
+6%
|
8 852
+5%
|
9 314
+5%
|
9 222
-1%
|
9 106
-1%
|
9 166
+1%
|
9 105
-1%
|
9 023
-1%
|
9 609
+6%
|
10 880
+13%
|
12 786
+18%
|
16 448
+29%
|
20 206
+23%
|
22 868
+13%
|
24 826
+9%
|
24 353
-2%
|
21 851
-10%
|
19 680
-10%
|
17 656
-10%
|
16 599
-6%
|
16 649
+0%
|
16 287
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(4 788)
|
(1 167)
|
(2 664)
|
(4 315)
|
(5 824)
|
(6 050)
|
(6 442)
|
(6 734)
|
(7 070)
|
(7 411)
|
(7 317)
|
(7 252)
|
(7 341)
|
(7 281)
|
(7 305)
|
(7 799)
|
(8 499)
|
(9 257)
|
(10 538)
|
(11 540)
|
(12 204)
|
(13 040)
|
(13 299)
|
(12 810)
|
(12 535)
|
(12 005)
|
(11 595)
|
(11 533)
|
(11 004)
|
|
Gross Profit |
1 268
N/A
|
296
-77%
|
591
+100%
|
954
+61%
|
1 346
+41%
|
1 355
+1%
|
1 551
+14%
|
1 713
+10%
|
1 782
+4%
|
1 904
+7%
|
1 905
+0%
|
1 854
-3%
|
1 826
-2%
|
1 823
0%
|
1 719
-6%
|
1 810
+5%
|
2 381
+32%
|
3 529
+48%
|
5 910
+67%
|
8 666
+47%
|
10 664
+23%
|
11 786
+11%
|
11 054
-6%
|
9 040
-18%
|
7 145
-21%
|
5 651
-21%
|
5 004
-11%
|
5 116
+2%
|
5 282
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(939)
|
(258)
|
(535)
|
(819)
|
(1 161)
|
(1 181)
|
(1 226)
|
(1 306)
|
(1 338)
|
(1 400)
|
(1 464)
|
(1 475)
|
(1 472)
|
(1 492)
|
(1 462)
|
(1 503)
|
(1 588)
|
(1 758)
|
(1 949)
|
(2 384)
|
(2 947)
|
(3 178)
|
(3 515)
|
(3 702)
|
(3 276)
|
(3 406)
|
(3 108)
|
(3 021)
|
(2 936)
|
|
Selling, General & Administrative |
(281)
|
(71)
|
(143)
|
(219)
|
(310)
|
(316)
|
(333)
|
(359)
|
(379)
|
(385)
|
(392)
|
(394)
|
(399)
|
(403)
|
(402)
|
(413)
|
(442)
|
(489)
|
(532)
|
(654)
|
(778)
|
(846)
|
(927)
|
(916)
|
(834)
|
(798)
|
(755)
|
(716)
|
(691)
|
|
Research & Development |
(659)
|
(187)
|
(391)
|
(600)
|
(851)
|
(865)
|
(894)
|
(948)
|
(960)
|
(1 015)
|
(1 071)
|
(1 081)
|
(1 073)
|
(1 089)
|
(1 060)
|
(1 091)
|
(1 146)
|
(959)
|
(1 106)
|
(1 420)
|
(2 169)
|
(2 332)
|
(2 588)
|
(2 603)
|
(2 443)
|
(2 425)
|
(2 354)
|
(2 305)
|
(2 245)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(310)
|
(310)
|
(310)
|
0
|
0
|
0
|
(183)
|
0
|
(183)
|
0
|
0
|
0
|
|
Operating Income |
328
N/A
|
38
-88%
|
57
+50%
|
136
+139%
|
185
+36%
|
174
-6%
|
325
+87%
|
407
+25%
|
444
+9%
|
503
+13%
|
441
-12%
|
379
-14%
|
353
-7%
|
331
-6%
|
257
-22%
|
307
+19%
|
793
+158%
|
1 771
+123%
|
3 961
+124%
|
6 281
+59%
|
7 717
+23%
|
8 608
+12%
|
7 539
-12%
|
5 338
-29%
|
3 869
-28%
|
2 245
-42%
|
1 896
-16%
|
2 095
+11%
|
2 346
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
15
|
(4)
|
0
|
(4)
|
(1)
|
(8)
|
(16)
|
(30)
|
(34)
|
(15)
|
(13)
|
5
|
(45)
|
(46)
|
(60)
|
(87)
|
(70)
|
(88)
|
(63)
|
(16)
|
29
|
95
|
194
|
302
|
288
|
281
|
293
|
306
|
367
|
|
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
|
(183)
|
0
|
(183)
|
0
|
0
|
(7)
|
(16)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
|
Total Other Income |
3
|
0
|
0
|
3
|
6
|
6
|
8
|
7
|
19
|
27
|
28
|
26
|
54
|
47
|
81
|
100
|
113
|
113
|
106
|
94
|
41
|
36
|
(15)
|
(19)
|
(16)
|
(8)
|
50
|
55
|
104
|
|
Pre-Tax Income |
347
N/A
|
34
-90%
|
57
+70%
|
135
+135%
|
190
+41%
|
172
-9%
|
317
+84%
|
384
+21%
|
429
+12%
|
515
+20%
|
457
-11%
|
416
-9%
|
362
-13%
|
332
-8%
|
278
-16%
|
320
+15%
|
836
+161%
|
1 796
+115%
|
4 005
+123%
|
6 359
+59%
|
7 787
+22%
|
8 738
+12%
|
7 534
-14%
|
5 620
-25%
|
3 956
-30%
|
2 517
-36%
|
2 237
-11%
|
2 448
+9%
|
2 802
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(6)
|
(7)
|
(16)
|
(44)
|
(41)
|
(58)
|
(74)
|
(82)
|
(96)
|
(99)
|
(89)
|
(54)
|
(40)
|
(30)
|
(38)
|
(105)
|
(251)
|
(577)
|
(974)
|
(1 397)
|
(1 620)
|
(1 456)
|
(1 149)
|
(687)
|
(420)
|
(371)
|
(395)
|
(435)
|
|
Income from Continuing Operations |
300
|
28
|
50
|
119
|
146
|
131
|
259
|
310
|
348
|
419
|
358
|
327
|
308
|
292
|
249
|
282
|
732
|
1 545
|
3 428
|
5 385
|
6 390
|
7 118
|
6 078
|
4 471
|
3 269
|
2 097
|
1 866
|
2 054
|
2 367
|
|
Income to Minority Interest |
4
|
1
|
3
|
3
|
5
|
5
|
0
|
2
|
(2)
|
(3)
|
1
|
(1)
|
0
|
0
|
(6)
|
(10)
|
(66)
|
(156)
|
(329)
|
(492)
|
(537)
|
(547)
|
(505)
|
(351)
|
(199)
|
(116)
|
(53)
|
(91)
|
(217)
|
|
Net Income (Common) |
304
N/A
|
29
-90%
|
53
+81%
|
122
+131%
|
151
+24%
|
137
-10%
|
259
+90%
|
312
+20%
|
346
+11%
|
416
+20%
|
359
-14%
|
326
-9%
|
308
-5%
|
292
-5%
|
242
-17%
|
273
+13%
|
666
+144%
|
1 389
+109%
|
3 099
+123%
|
4 893
+58%
|
5 852
+20%
|
6 571
+12%
|
5 572
-15%
|
4 120
-26%
|
3 070
-25%
|
1 982
-35%
|
1 813
-9%
|
1 963
+8%
|
2 150
+10%
|
|
EPS (Diluted) |
2.27
N/A
|
0.21
-91%
|
0.38
+81%
|
0.88
+132%
|
1.08
+23%
|
0.98
-9%
|
1.85
+89%
|
2.21
+19%
|
2.34
+6%
|
2.53
+8%
|
2.19
-13%
|
2
-9%
|
1.86
-7%
|
1.72
-8%
|
1.46
-15%
|
1.63
+12%
|
6.13
+276%
|
8.26
+35%
|
18.42
+123%
|
27.65
+50%
|
51.65
+87%
|
34.92
-32%
|
29.75
-15%
|
21.9
-26%
|
25.09
+15%
|
16.29
-35%
|
14.94
-8%
|
16.21
+9%
|
17.77
+10%
|