Asmedia Technology Inc
TWSE:5269
Income Statement
Earnings Waterfall
Asmedia Technology Inc
Revenue
|
6.4B
TWD
|
Cost of Revenue
|
-2.9B
TWD
|
Gross Profit
|
3.5B
TWD
|
Operating Expenses
|
-1.7B
TWD
|
Operating Income
|
1.8B
TWD
|
Other Expenses
|
405.6m
TWD
|
Net Income
|
2.2B
TWD
|
Income Statement
Asmedia Technology Inc
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 |
1 189
N/A
|
1 250
+5%
|
1 375
+10%
|
1 485
+8%
|
1 524
+3%
|
1 551
+2%
|
1 415
-9%
|
1 459
+3%
|
1 556
+7%
|
1 581
+2%
|
1 662
+5%
|
1 856
+12%
|
2 057
+11%
|
2 340
+14%
|
2 778
+19%
|
2 966
+7%
|
2 975
+0%
|
3 005
+1%
|
2 979
-1%
|
3 210
+8%
|
3 722
+16%
|
4 042
+9%
|
4 030
0%
|
3 906
-3%
|
3 746
-4%
|
4 284
+14%
|
4 816
+12%
|
5 988
+24%
|
6 987
+17%
|
6 981
0%
|
7 144
+2%
|
6 837
-4%
|
6 009
-12%
|
5 893
-2%
|
5 861
-1%
|
5 412
-8%
|
5 248
-3%
|
5 184
-1%
|
5 302
+2%
|
5 698
+7%
|
6 401
+12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(738)
|
(762)
|
(822)
|
(871)
|
(887)
|
(893)
|
(813)
|
(813)
|
(818)
|
(811)
|
(843)
|
(960)
|
(1 083)
|
(1 269)
|
(1 549)
|
(1 634)
|
(1 648)
|
(1 643)
|
(1 585)
|
(1 703)
|
(1 967)
|
(2 128)
|
(2 096)
|
(1 997)
|
(1 881)
|
(2 088)
|
(2 325)
|
(2 870)
|
(3 344)
|
(3 375)
|
(3 428)
|
(3 235)
|
(2 788)
|
(2 665)
|
(2 665)
|
(2 522)
|
(2 537)
|
(2 537)
|
(2 608)
|
(2 777)
|
(2 878)
|
|
Gross Profit |
452
N/A
|
488
+8%
|
553
+13%
|
613
+11%
|
637
+4%
|
658
+3%
|
602
-9%
|
647
+7%
|
738
+14%
|
770
+4%
|
819
+6%
|
897
+9%
|
974
+9%
|
1 071
+10%
|
1 229
+15%
|
1 332
+8%
|
1 328
0%
|
1 363
+3%
|
1 394
+2%
|
1 506
+8%
|
1 755
+17%
|
1 914
+9%
|
1 934
+1%
|
1 910
-1%
|
1 865
-2%
|
2 196
+18%
|
2 490
+13%
|
3 118
+25%
|
3 644
+17%
|
3 606
-1%
|
3 716
+3%
|
3 602
-3%
|
3 221
-11%
|
3 228
+0%
|
3 196
-1%
|
2 890
-10%
|
2 711
-6%
|
2 647
-2%
|
2 693
+2%
|
2 921
+8%
|
3 524
+21%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(341)
|
(366)
|
(387)
|
(414)
|
(417)
|
(445)
|
(453)
|
(486)
|
(529)
|
(528)
|
(532)
|
(535)
|
(574)
|
(589)
|
(599)
|
(611)
|
(576)
|
(584)
|
(618)
|
(624)
|
(655)
|
(683)
|
(678)
|
(686)
|
(696)
|
(759)
|
(838)
|
(970)
|
(1 171)
|
(850)
|
(1 292)
|
(1 339)
|
(1 283)
|
(1 359)
|
(1 415)
|
(1 427)
|
(1 410)
|
(1 443)
|
(1 488)
|
(1 584)
|
(1 701)
|
|
Selling, General & Administrative |
(91)
|
(94)
|
(99)
|
(104)
|
(107)
|
(110)
|
(106)
|
(112)
|
(116)
|
(114)
|
(116)
|
(115)
|
(126)
|
(130)
|
(132)
|
(135)
|
(126)
|
(130)
|
(144)
|
(146)
|
(157)
|
(168)
|
(160)
|
(162)
|
(161)
|
(173)
|
(185)
|
(214)
|
(258)
|
(263)
|
(295)
|
(301)
|
(282)
|
(297)
|
(286)
|
(281)
|
(272)
|
(263)
|
(278)
|
(295)
|
(321)
|
|
Research & Development |
(240)
|
(252)
|
(263)
|
(282)
|
(287)
|
(310)
|
(322)
|
(349)
|
(389)
|
(393)
|
(398)
|
(400)
|
(426)
|
(435)
|
(441)
|
(450)
|
(424)
|
(430)
|
(451)
|
(453)
|
(466)
|
(478)
|
(474)
|
(478)
|
(490)
|
(542)
|
(600)
|
(701)
|
(847)
|
(616)
|
(666)
|
(683)
|
(923)
|
(980)
|
(1 034)
|
(1 061)
|
(1 057)
|
(1 105)
|
(1 138)
|
(1 218)
|
(1 311)
|
|
Depreciation & Amortization |
(10)
|
(15)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(23)
|
(21)
|
(19)
|
(20)
|
(22)
|
(25)
|
(27)
|
(26)
|
(25)
|
(25)
|
(24)
|
(25)
|
(31)
|
(37)
|
(44)
|
(47)
|
(45)
|
(44)
|
(46)
|
(48)
|
(51)
|
(54)
|
(55)
|
(61)
|
(68)
|
(74)
|
(81)
|
(84)
|
(85)
|
(85)
|
(83)
|
(81)
|
(80)
|
|
Other Operating Expenses |
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(16)
|
83
|
(276)
|
(294)
|
(10)
|
(7)
|
(13)
|
(1)
|
4
|
10
|
12
|
10
|
11
|
|
Operating Income |
111
N/A
|
123
+11%
|
166
+35%
|
200
+21%
|
220
+10%
|
213
-3%
|
149
-30%
|
161
+8%
|
209
+30%
|
242
+16%
|
287
+19%
|
362
+26%
|
400
+10%
|
482
+21%
|
631
+31%
|
721
+14%
|
752
+4%
|
779
+4%
|
776
0%
|
883
+14%
|
1 100
+25%
|
1 231
+12%
|
1 257
+2%
|
1 223
-3%
|
1 169
-4%
|
1 436
+23%
|
1 652
+15%
|
2 148
+30%
|
2 473
+15%
|
2 756
+11%
|
2 424
-12%
|
2 263
-7%
|
1 938
-14%
|
1 868
-4%
|
1 781
-5%
|
1 464
-18%
|
1 301
-11%
|
1 204
-7%
|
1 206
+0%
|
1 337
+11%
|
1 823
+36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
8
|
2
|
16
|
40
|
32
|
31
|
57
|
26
|
23
|
29
|
(24)
|
(8)
|
(36)
|
(24)
|
(5)
|
(26)
|
(7)
|
23
|
16
|
41
|
65
|
33
|
32
|
(11)
|
(5)
|
46
|
262
|
489
|
790
|
1 125
|
1 388
|
1 627
|
1 823
|
1 836
|
1 849
|
1 605
|
1 194
|
968
|
781
|
740
|
|
Non-Reccuring Items |
(5)
|
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
|
372
|
379
|
379
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
2
|
3
|
3
|
2
|
2
|
0
|
0
|
1
|
2
|
3
|
4
|
6
|
11
|
(218)
|
(219)
|
(221)
|
(225)
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
5
|
6
|
6
|
4
|
1
|
1
|
2
|
3
|
4
|
20
|
20
|
4
|
19
|
5
|
5
|
6
|
|
Pre-Tax Income |
115
N/A
|
133
+16%
|
170
+28%
|
219
+29%
|
263
+20%
|
247
-6%
|
180
-27%
|
218
+21%
|
235
+8%
|
267
+13%
|
318
+19%
|
342
+7%
|
398
+16%
|
456
+15%
|
390
-15%
|
499
+28%
|
505
+1%
|
547
+8%
|
801
+46%
|
900
+12%
|
1 144
+27%
|
1 300
+14%
|
1 293
-1%
|
1 259
-3%
|
1 162
-8%
|
1 436
+24%
|
2 076
+45%
|
2 794
+35%
|
3 345
+20%
|
3 545
+6%
|
3 548
+0%
|
3 651
+3%
|
3 566
-2%
|
3 696
+4%
|
3 638
-2%
|
3 333
-8%
|
2 910
-13%
|
2 418
-17%
|
2 179
-10%
|
2 123
-3%
|
2 569
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(21)
|
(21)
|
(28)
|
(34)
|
(31)
|
(25)
|
(27)
|
(29)
|
(34)
|
(40)
|
(41)
|
(48)
|
(53)
|
(55)
|
(68)
|
(73)
|
(85)
|
(107)
|
(140)
|
(189)
|
(219)
|
(218)
|
(217)
|
(196)
|
(249)
|
(277)
|
(359)
|
(417)
|
(395)
|
(458)
|
(435)
|
(373)
|
(368)
|
(364)
|
(320)
|
(293)
|
(260)
|
(240)
|
(255)
|
(340)
|
|
Income from Continuing Operations |
87
|
112
|
149
|
191
|
228
|
216
|
155
|
191
|
207
|
233
|
279
|
301
|
350
|
403
|
335
|
431
|
432
|
462
|
694
|
761
|
956
|
1 081
|
1 075
|
1 042
|
965
|
1 187
|
1 799
|
2 435
|
2 928
|
3 150
|
3 090
|
3 216
|
3 193
|
3 328
|
3 274
|
3 013
|
2 617
|
2 158
|
1 939
|
1 869
|
2 228
|
|
Net Income (Common) |
87
N/A
|
112
+28%
|
149
+34%
|
191
+28%
|
228
+20%
|
216
-5%
|
155
-28%
|
191
+23%
|
207
+8%
|
233
+13%
|
279
+20%
|
301
+8%
|
350
+16%
|
403
+15%
|
335
-17%
|
431
+29%
|
432
+0%
|
462
+7%
|
694
+50%
|
761
+10%
|
956
+26%
|
1 081
+13%
|
1 075
-1%
|
1 042
-3%
|
965
-7%
|
1 187
+23%
|
1 799
+52%
|
2 435
+35%
|
2 928
+20%
|
3 150
+8%
|
3 090
-2%
|
3 216
+4%
|
3 193
-1%
|
3 328
+4%
|
3 274
-2%
|
3 013
-8%
|
2 617
-13%
|
2 158
-18%
|
1 939
-10%
|
1 869
-4%
|
2 228
+19%
|
|
EPS (Diluted) |
1.45
N/A
|
1.86
+28%
|
2.5
+34%
|
3.2
+28%
|
3.83
+20%
|
3.6
-6%
|
2.59
-28%
|
3.18
+23%
|
3.44
+8%
|
3.87
+13%
|
4.64
+20%
|
5.01
+8%
|
5.81
+16%
|
6.7
+15%
|
5.6
-16%
|
7.17
+28%
|
7.17
N/A
|
7.69
+7%
|
11.55
+50%
|
12.65
+10%
|
15.86
+25%
|
17.93
+13%
|
17.89
0%
|
17.34
-3%
|
16.04
-7%
|
19.75
+23%
|
26.79
+36%
|
35.13
+31%
|
43.98
+25%
|
45.41
+3%
|
44.59
-2%
|
46.4
+4%
|
46
-1%
|
47.94
+4%
|
47.19
-2%
|
43.44
-8%
|
37.61
-13%
|
31.02
-18%
|
27.9
-10%
|
26.9
-4%
|
32.03
+19%
|