Income Statement

Revenue

+3%

+18%

10Y

Currency: TWD

	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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
Revenue
Interest Expense	417	372	313	238	170	134	135	148	170	195	221	285	382	470	550	582	578	540	517	501	505	535	566	581	592	581	549	519	484	459	444	426	411	398	396	400	411	424	446	482	507	520	512	479	444	408	363	318	268	228	198	183	178	176	187	210	261	318	366	402	417	427	431	447	485	524	627	0
Revenue	20 763 N/A	19 502 -6%	18 757 -4%	18 372 -2%	19 376 +5%	20 825 +7%	21 924 +5%	22 047 +1%	21 999 0%	21 733 -1%	24 171 +11%	33 349 +38%	40 758 +22%	49 182 +21%	57 671 +17%	56 622 -2%	55 943 -1%	54 173 -3%	49 679 -8%	49 333 -1%	51 007 +3%	50 735 -1%	50 737 +0%	50 384 -1%	48 662 -3%	47 218 -3%	44 698 -5%	41 840 -6%	40 417 -3%	39 527 -2%	39 812 +1%	40 077 +1%	39 415 -2%	39 265 0%	38 586 -2%	38 802 +1%	39 629 +2%	40 210 +1%	42 213 +5%	43 704 +4%	43 769 +0%	43 776 +0%	43 419 -1%	42 939 -1%	43 142 +0%	42 308 -2%	43 214 +2%	43 999 +2%	45 704 +4%	49 395 +8%	51 066 +3%	55 823 +9%	57 000 +2%	56 863 0%	55 077 -3%	50 474 -8%	47 688 -6%	45 808 -4%	45 013 -2%	44 018 -2%	42 976 -2%	41 892 -3%	41 499 -1%	41 540 +0%	41 632 +0%	42 955 +3%	48 118 +12%	52 026 +8%
Gross Profit
Cost of Revenue	(17 877)	(16 499)	(15 805)	(15 502)	(15 884)	(17 047)	(18 474)	(19 030)	(19 509)	(19 771)	(21 843)	(29 969)	(36 624)	(44 301)	(52 306)	(51 784)	(51 406)	(49 780)	(46 026)	(45 702)	(47 270)	(46 934)	(46 596)	(45 997)	(44 035)	(42 724)	(40 437)	(37 821)	(36 570)	(35 520)	(35 466)	(35 252)	(34 280)	(34 051)	(33 427)	(33 689)	(34 295)	(34 676)	(36 388)	(37 312)	(37 248)	(37 146)	(36 337)	(35 635)	(35 429)	(34 575)	(34 756)	(35 011)	(36 110)	(38 678)	(40 236)	(44 069)	(45 763)	(45 996)	(44 835)	(41 405)	(38 324)	(36 151)	(34 957)	(33 292)	(32 244)	(31 239)	(30 640)	(30 905)	(31 454)	(32 952)	(37 545)	(41 336)
Gross Profit	2 887 N/A	3 002 +4%	2 951 -2%	2 869 -3%	3 492 +22%	3 778 +8%	3 450 -9%	3 018 -13%	2 491 -17%	1 963 -21%	2 329 +19%	3 380 +45%	4 134 +22%	4 880 +18%	5 364 +10%	4 836 -10%	4 537 -6%	4 392 -3%	3 652 -17%	3 631 -1%	3 737 +3%	3 800 +2%	4 140 +9%	4 386 +6%	4 627 +5%	4 494 -3%	4 261 -5%	4 019 -6%	3 846 -4%	4 007 +4%	4 346 +8%	4 825 +11%	5 135 +6%	5 214 +2%	5 160 -1%	5 114 -1%	5 335 +4%	5 535 +4%	5 825 +5%	6 393 +10%	6 521 +2%	6 631 +2%	7 081 +7%	7 305 +3%	7 713 +6%	7 732 +0%	8 459 +9%	8 988 +6%	9 594 +7%	10 717 +12%	10 830 +1%	11 754 +9%	11 237 -4%	10 867 -3%	10 242 -6%	9 069 -11%	9 364 +3%	9 657 +3%	10 056 +4%	10 727 +7%	10 732 +0%	10 653 -1%	10 859 +2%	10 634 -2%	10 178 -4%	10 002 -2%	10 573 +6%	10 690 +1%
Operating Income
Operating Expenses	(1 417)	(1 298)	(1 307)	(1 245)	(1 366)	(1 496)	(1 432)	(1 492)	(1 532)	(1 494)	(1 754)	(2 366)	(2 959)	(3 446)	(3 785)	(3 702)	(3 652)	(3 668)	(3 763)	(3 790)	(3 952)	(3 950)	(3 925)	(3 999)	(3 959)	(4 061)	(3 971)	(3 872)	(3 830)	(3 718)	(3 832)	(3 851)	(3 839)	(3 767)	(3 681)	(3 659)	(3 713)	(3 754)	(3 916)	(4 120)	(4 200)	(4 231)	(4 211)	(4 186)	(4 176)	(4 266)	(4 189)	(4 320)	(4 230)	(4 540)	(4 531)	(4 604)	(4 628)	(4 498)	(4 338)	(4 065)	(3 986)	(3 894)	(3 929)	(3 894)	(3 812)	(3 985)	(3 987)	(3 904)	(4 052)	(4 062)	(4 297)	(4 812)
Selling, General & Administrative	(1 342)	(1 230)	(1 232)	(1 167)	(1 222)	(1 325)	(1 244)	(1 283)	(1 355)	(1 311)	(1 569)	(2 146)	(2 716)	(3 182)	(3 498)	(3 423)	(3 368)	(3 379)	(3 468)	(3 483)	(3 630)	(3 615)	(3 576)	(3 640)	(3 599)	(3 702)	(3 614)	(3 502)	(3 448)	(3 334)	(3 442)	(3 459)	(3 441)	(3 371)	(3 282)	(3 265)	(3 319)	(3 349)	(3 511)	(3 740)	(3 852)	(3 913)	(3 918)	(3 898)	(3 891)	(3 832)	(3 868)	(3 896)	(3 845)	(4 056)	(4 133)	(4 203)	(4 226)	(4 098)	(3 929)	(3 665)	(3 599)	(3 513)	(3 566)	(3 539)	(3 460)	(3 524)	(3 524)	(3 533)	(3 676)	(3 662)	(3 856)	(4 343)
Research & Development	(76)	(69)	(76)	(78)	(144)	(171)	(188)	(209)	(177)	(183)	(186)	(221)	(243)	(266)	(288)	(279)	(284)	(289)	(295)	(308)	(321)	(336)	(350)	(360)	(360)	(359)	(358)	(372)	(381)	(385)	(390)	(391)	(398)	(398)	(402)	(397)	(394)	(407)	(407)	(382)	(348)	(319)	(293)	(289)	(285)	(301)	(321)	(352)	(386)	(290)	(295)	(299)	(402)	(400)	(408)	(400)	(387)	(381)	(363)	(355)	(352)	(344)	(347)	(357)	(377)	(399)	(442)	(471)
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	3	3	0	0	0	2	0	0	0	0	0	(133)	0	(72)	0	(194)	(103)	(103)	0	0	0	0	0	0	0	0	0	(116)	(117)	(14)	0	0	0	0
Operating Income	1 469 N/A	1 705 +16%	1 644 -4%	1 624 -1%	2 126 +31%	2 283 +7%	2 018 -12%	1 526 -24%	959 -37%	468 -51%	575 +23%	1 013 +76%	1 175 +16%	1 433 +22%	1 578 +10%	1 135 -28%	885 -22%	726 -18%	(109) N/A	(158) -45%	(215) -36%	(149) +31%	216 N/A	388 +80%	668 +72%	432 -35%	289 -33%	146 -49%	16 -89%	290 +1 677%	515 +78%	975 +89%	1 295 +33%	1 447 +12%	1 479 +2%	1 455 -2%	1 621 +11%	1 781 +10%	1 908 +7%	2 272 +19%	2 321 +2%	2 399 +3%	2 870 +20%	3 119 +9%	3 537 +13%	3 466 -2%	4 270 +23%	4 668 +9%	5 364 +15%	6 177 +15%	6 299 +2%	7 150 +14%	6 608 -8%	6 369 -4%	5 904 -7%	5 004 -15%	5 378 +7%	5 764 +7%	6 126 +6%	6 833 +12%	6 919 +1%	6 669 -4%	6 872 +3%	6 731 -2%	6 126 -9%	5 941 -3%	6 275 +6%	5 877 -6%
Pre-Tax Income
Interest Income Expense	(2)	(219)	(153)	(161)	(159)	(142)	(62)	45	145	236	253	263	199	115	136	17	(63)	(75)	(198)	(175)	(39)	(72)	17	120	135	247	246	305	274	212	188	70	203	126	93	60	(74)	(77)	(26)	201	100	182	58	652	751	627	734	280	325	589	549	657	660	761	1 170	1 650	1 530	1 048	931	73	(60)	535	713	390	1 391	1 199	297	964
Non-Reccuring Items	(167)	(134)	(66)	(101)	55	66	39	34	5	10	18	16	3	22	11	12	13	3	3	3	(276)	(269)	(259)	(257)	(11)	(12)	(17)	(18)	(94)	(94)	(87)	(84)	7	0	(11)	(13)	(2)	(2)	19	22	32	27	5	(107)	(133)	0	(180)	0	(96)	0	(45)	(45)	0	0	0	0	0	0	0	(103)	(116)	0	0	0	0	0	0	8
Gain/Loss on Disposition of Assets	263	(157)	(121)	(77)	(48)	(45)	(24)	(25)	(12)	(8)	(6)	(10)	2	(6)	(11)	(5)	(18)	(9)	(10)	(19)	(16)	2	4	1	10	(16)	53	70	86	86	27	25	9	19	27	36	29	20	9	0	29	46	75	70	(15)	(36)	(77)	(54)	(23)	28	40	22	561	549	590	582	51	49	13	7	(46)	(78)	(84)	(71)	(342)	(309)	(340)	(336)
Total Other Income	(154)	(115)	(124)	(89)	(49)	(14)	(3)	(27)	(102)	(129)	(413)	(402)	(357)	(323)	3	25	107	167	345	259	327	381	219	319	112	96	122	119	109	108	66	80	129	151	158	141	118	96	90	79	120	152	159	177	198	153	186	239	217	204	204	187	264	285	283	279	238	235	258	262	302	245	149	86	234	565	653	650
Pre-Tax Income	1 409 N/A	1 079 -23%	1 178 +9%	1 196 +2%	1 925 +61%	2 146 +11%	1 968 -8%	1 553 -21%	995 -36%	577 -42%	425 -26%	880 +107%	1 022 +16%	1 242 +22%	1 719 +38%	1 185 -31%	924 -22%	810 -12%	31 -96%	(90) N/A	(219) -143%	(108) +51%	198 N/A	572 +189%	914 +60%	747 -18%	691 -7%	621 -10%	390 -37%	602 +54%	710 +18%	1 066 +50%	1 643 +54%	1 743 +6%	1 746 +0%	1 678 -4%	1 693 +1%	1 817 +7%	2 000 +10%	2 574 +29%	2 602 +1%	2 807 +8%	3 167 +13%	3 910 +23%	4 338 +11%	4 210 -3%	4 933 +17%	5 133 +4%	5 786 +13%	6 997 +21%	7 047 +1%	7 971 +13%	8 093 +2%	7 965 -2%	7 947 0%	7 516 -5%	7 197 -4%	7 096 -1%	7 328 +3%	7 071 -4%	6 999 -1%	7 371 +5%	7 649 +4%	7 136 -7%	7 409 +4%	7 395 0%	6 884 -7%	7 162 +4%
Net Income
Tax Provision	(411)	(330)	(127)	46	(172)	(228)	(306)	(289)	(251)	(196)	(122)	(235)	(179)	(134)	(402)	(328)	(385)	(405)	(220)	(217)	(270)	(306)	(261)	(215)	(117)	(132)	(138)	(134)	(230)	(214)	(238)	(367)	(386)	(437)	(548)	(572)	(605)	(642)	(636)	(710)	(858)	(855)	(978)	(1 135)	(1 106)	(1 159)	(1 305)	(1 420)	(1 690)	(1 931)	(1 952)	(2 171)	(2 231)	(2 201)	(2 263)	(2 375)	(2 561)	(2 606)	(2 715)	(2 476)	(2 463)	(2 916)	(2 935)	(2 859)	(2 843)	(2 543)	(2 512)	(2 470)
Income from Continuing Operations	997	749	1 052	1 243	1 753	1 919	1 662	1 265	744	382	305	645	843	1 108	1 315	855	539	403	(190)	(307)	(489)	(413)	(62)	358	797	615	554	488	160	389	472	699	1 257	1 305	1 197	1 105	1 088	1 175	1 364	1 865	1 744	1 952	2 188	2 775	3 232	3 051	3 628	3 713	4 095	5 066	5 095	5 800	5 862	5 764	5 685	5 141	4 635	4 490	4 613	4 596	4 536	4 455	4 715	4 278	4 566	4 853	4 372	4 692
Income to Minority Interest	(420)	(340)	(399)	(423)	(504)	(543)	(462)	(348)	(192)	(88)	(67)	(260)	(357)	(429)	(442)	(161)	1	25	124	65	238	230	172	126	(92)	36	10	55	204	34	43	(49)	(312)	(262)	(257)	(250)	(232)	(303)	(283)	(272)	(149)	(159)	(162)	(227)	(415)	(369)	(600)	(804)	(932)	(1 327)	(1 474)	(2 007)	(2 137)	(2 137)	(2 082)	(1 592)	(1 427)	(1 358)	(1 393)	(1 703)	(1 856)	(1 852)	(1 986)	(1 796)	(1 554)	(1 631)	(1 521)	(1 534)
Net Income (Common)	577 N/A	409 -29%	653 +60%	820 +26%	1 249 +52%	1 377 +10%	1 201 -13%	918 -24%	552 -40%	295 -47%	238 -19%	386 +62%	486 +26%	680 +40%	875 +29%	695 -21%	540 -22%	429 -21%	(66) N/A	(243) -268%	(251) -3%	(185) +26%	109 N/A	484 +344%	706 +46%	651 -8%	564 -13%	544 -4%	365 -33%	423 +16%	515 +22%	649 +26%	945 +46%	1 043 +10%	940 -10%	855 -9%	856 +0%	872 +2%	1 081 +24%	1 593 +47%	1 595 +0%	1 793 +12%	2 027 +13%	2 548 +26%	2 817 +11%	2 681 -5%	3 029 +13%	2 909 -4%	3 164 +9%	3 739 +18%	3 621 -3%	3 793 +5%	3 725 -2%	3 626 -3%	3 602 -1%	3 549 -1%	3 209 -10%	3 132 -2%	3 220 +3%	2 893 -10%	2 680 -7%	2 602 -3%	2 730 +5%	2 481 -9%	3 012 +21%	3 223 +7%	2 852 -12%	3 158 +11%
EPS (Diluted)	1.24 N/A	0.87 -30%	1.4 +61%	1.78 +27%	2.7 +52%	2.97 +10%	2.56 -14%	1.55 -39%	1.09 -30%	0.63 -42%	0.5 -21%	0.64 +28%	0.95 +48%	1.32 +39%	1.72 +30%	1.36 -21%	1.05 -23%	0.92 -12%	-0.15 N/A	-0.52 -247%	-0.54 -4%	-0.4 +26%	0.24 N/A	1.06 +342%	1.53 +44%	1.42 -7%	1.23 -13%	1.18 -4%	0.79 -33%	0.92 +16%	1.12 +22%	1.41 +26%	2.03 +44%	2.26 +11%	2.03 -10%	1.85 -9%	1.85 N/A	1.89 +2%	2.35 +24%	3.46 +47%	3.44 -1%	3.89 +13%	4.39 +13%	5.5 +25%	5.98 +9%	5.4 -10%	5.95 +10%	5.48 -8%	6.13 +12%	7.06 +15%	6.83 -3%	7.15 +5%	7.63 +7%	6.83 -10%	6.79 -1%	6.68 -2%	6.56 -2%	5.9 -10%	6.09 +3%	5.46 -10%	5.49 +1%	5.34 -3%	5.64 +6%	4.94 -12%	6.4 +30%	6.64 +4%	5.9 -11%	6.53 +11%

Income Statement Balance Sheet Cash Flow Statement

HannStar Board Corp
TWSE:5469

Income Statement

Earnings Waterfall
HannStar Board Corp

Income Statement
HannStar Board Corp

See Also

Company

Help

Tools

Stocks

HannStar Board Corp TWSE:5469

Income Statement

Earnings Waterfall HannStar Board Corp

Income Statement HannStar Board Corp

See Also

Company

Help

Tools

Stocks

HannStar Board Corp
TWSE:5469

Earnings Waterfall
HannStar Board Corp

Income Statement
HannStar Board Corp