P
Prime Electronics and Satellitics Incorporat
TWSE:6152
Prime Electronics and Satellitics Incorporat
TWSE:6152
Price:
20.35
TWD
7.11%
Market Closed
Market Cap:
NT$3.4B
Income Statement
Earnings Waterfall
Prime Electronics and Satellitics Incorporat
Prime Electronics and Satellitics Incorporat
Income Statement
Prime Electronics and Satellitics Incorporat
Prime Electronics and Satellitics Incorporat
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 | 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 |
21
|
22
|
19
|
15
|
10
|
8
|
8
|
10
|
10
|
11
|
13
|
16
|
21
|
23
|
23
|
26
|
26
|
26
|
26
|
23
|
21
|
22
|
20
|
19
|
18
|
16
|
17
|
19
|
21
|
24
|
26
|
28
|
30
|
32
|
34
|
34
|
35
|
34
|
36
|
37
|
38
|
39
|
36
|
31
|
26
|
21
|
17
|
15
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
14
|
12
|
12
|
9
|
11
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
|
| Revenue |
6 435
N/A
|
7 237
+12%
|
7 773
+7%
|
8 283
+7%
|
8 475
+2%
|
8 768
+3%
|
9 499
+8%
|
10 757
+13%
|
11 884
+10%
|
12 345
+4%
|
12 657
+3%
|
12 431
-2%
|
11 700
-6%
|
11 431
-2%
|
11 901
+4%
|
12 246
+3%
|
12 678
+4%
|
13 080
+3%
|
12 906
-1%
|
12 146
-6%
|
11 828
-3%
|
10 885
-8%
|
9 395
-14%
|
8 316
-11%
|
7 427
-11%
|
7 078
-5%
|
7 539
+7%
|
8 102
+7%
|
8 224
+2%
|
8 641
+5%
|
8 487
-2%
|
8 716
+3%
|
8 850
+2%
|
8 775
-1%
|
8 909
+2%
|
8 525
-4%
|
8 158
-4%
|
7 740
-5%
|
7 533
-3%
|
7 245
-4%
|
6 342
-12%
|
5 740
-10%
|
4 884
-15%
|
4 536
-7%
|
4 536
0%
|
4 061
-10%
|
3 589
-12%
|
3 231
-10%
|
3 055
-5%
|
3 326
+9%
|
3 507
+5%
|
3 576
+2%
|
3 793
+6%
|
3 694
-3%
|
3 833
+4%
|
4 057
+6%
|
2 816
-31%
|
2 461
-13%
|
1 656
-33%
|
2 189
+32%
|
1 977
-10%
|
2 177
+10%
|
2 360
+8%
|
2 269
-4%
|
2 296
+1%
|
1 801
-22%
|
1 555
-14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 085)
|
(5 852)
|
(6 354)
|
(6 813)
|
(7 056)
|
(7 309)
|
(7 918)
|
(9 074)
|
(10 074)
|
(10 525)
|
(10 796)
|
(10 652)
|
(10 016)
|
(9 712)
|
(10 066)
|
(10 268)
|
(10 689)
|
(11 122)
|
(11 088)
|
(10 463)
|
(10 195)
|
(9 395)
|
(8 110)
|
(7 278)
|
(6 581)
|
(6 352)
|
(6 836)
|
(7 386)
|
(7 469)
|
(7 783)
|
(7 615)
|
(7 669)
|
(7 731)
|
(7 636)
|
(7 733)
|
(7 458)
|
(7 277)
|
(7 033)
|
(6 948)
|
(6 703)
|
(5 843)
|
(5 237)
|
(4 396)
|
(4 029)
|
(3 876)
|
(3 416)
|
(2 950)
|
(2 624)
|
(2 514)
|
(2 773)
|
(2 952)
|
(3 042)
|
(3 232)
|
(3 149)
|
(3 295)
|
(3 465)
|
(2 412)
|
(2 064)
|
(1 358)
|
(1 781)
|
(1 624)
|
(1 772)
|
(1 935)
|
(1 893)
|
(1 893)
|
(1 517)
|
(1 337)
|
|
| Gross Profit |
1 350
N/A
|
1 385
+3%
|
1 419
+2%
|
1 470
+4%
|
1 419
-3%
|
1 458
+3%
|
1 582
+8%
|
1 684
+6%
|
1 810
+7%
|
1 821
+1%
|
1 861
+2%
|
1 779
-4%
|
1 684
-5%
|
1 719
+2%
|
1 835
+7%
|
1 979
+8%
|
1 989
+1%
|
1 958
-2%
|
1 818
-7%
|
1 682
-7%
|
1 634
-3%
|
1 490
-9%
|
1 286
-14%
|
1 038
-19%
|
846
-19%
|
726
-14%
|
703
-3%
|
716
+2%
|
756
+6%
|
859
+14%
|
872
+2%
|
1 046
+20%
|
1 119
+7%
|
1 139
+2%
|
1 176
+3%
|
1 067
-9%
|
881
-17%
|
708
-20%
|
585
-17%
|
541
-7%
|
500
-8%
|
503
+1%
|
488
-3%
|
507
+4%
|
660
+30%
|
645
-2%
|
639
-1%
|
607
-5%
|
541
-11%
|
552
+2%
|
555
+0%
|
534
-4%
|
561
+5%
|
544
-3%
|
539
-1%
|
592
+10%
|
403
-32%
|
397
-1%
|
298
-25%
|
408
+37%
|
353
-14%
|
405
+15%
|
425
+5%
|
375
-12%
|
403
+7%
|
284
-30%
|
218
-23%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 030)
|
(1 069)
|
(1 086)
|
(1 095)
|
(1 063)
|
(1 081)
|
(1 140)
|
(1 185)
|
(1 152)
|
(1 159)
|
(1 114)
|
(1 110)
|
(1 141)
|
(1 175)
|
(1 240)
|
(1 262)
|
(1 310)
|
(1 343)
|
(1 334)
|
(1 338)
|
(1 349)
|
(1 335)
|
(1 275)
|
(1 215)
|
(1 194)
|
(1 169)
|
(1 203)
|
(1 248)
|
(1 229)
|
(1 235)
|
(1 226)
|
(1 207)
|
(1 200)
|
(1 171)
|
(1 135)
|
(1 110)
|
(1 079)
|
(1 077)
|
(1 060)
|
(1 005)
|
(1 057)
|
(1 030)
|
(911)
|
(862)
|
(676)
|
(638)
|
(652)
|
(623)
|
(595)
|
(592)
|
(598)
|
(597)
|
(607)
|
(591)
|
(573)
|
(586)
|
(444)
|
(423)
|
(389)
|
(515)
|
(508)
|
(530)
|
(545)
|
(546)
|
(551)
|
(521)
|
(515)
|
|
| Selling, General & Administrative |
(755)
|
(771)
|
(782)
|
(791)
|
(769)
|
(783)
|
(835)
|
(879)
|
(839)
|
(834)
|
(795)
|
(796)
|
(827)
|
(851)
|
(897)
|
(908)
|
(956)
|
(976)
|
(973)
|
(984)
|
(982)
|
(962)
|
(911)
|
(851)
|
(835)
|
(815)
|
(853)
|
(894)
|
(882)
|
(887)
|
(869)
|
(847)
|
(834)
|
(804)
|
(774)
|
(752)
|
(723)
|
(714)
|
(693)
|
(647)
|
(707)
|
(650)
|
(548)
|
(520)
|
(399)
|
(378)
|
(406)
|
(383)
|
(359)
|
(355)
|
(364)
|
(363)
|
(382)
|
(370)
|
(356)
|
(374)
|
(272)
|
(264)
|
(230)
|
(297)
|
(284)
|
(303)
|
(313)
|
(316)
|
(325)
|
(299)
|
(295)
|
|
| Research & Development |
(275)
|
(289)
|
(296)
|
(294)
|
(294)
|
(288)
|
(295)
|
(307)
|
(314)
|
(318)
|
(319)
|
(314)
|
(314)
|
(324)
|
(339)
|
(354)
|
(354)
|
(363)
|
(357)
|
(354)
|
(368)
|
(365)
|
(361)
|
(358)
|
(351)
|
(347)
|
(344)
|
(348)
|
(343)
|
(344)
|
(354)
|
(357)
|
(363)
|
(363)
|
(357)
|
(355)
|
(353)
|
(356)
|
(360)
|
(355)
|
(350)
|
(332)
|
(316)
|
(295)
|
(277)
|
(260)
|
(246)
|
(240)
|
(236)
|
(176)
|
(172)
|
(172)
|
(225)
|
(220)
|
(217)
|
(212)
|
(158)
|
(159)
|
(159)
|
(218)
|
(224)
|
(228)
|
(231)
|
(230)
|
(226)
|
(223)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
0
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
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
|
|
| Other Operating Expenses |
0
|
(9)
|
(9)
|
(9)
|
0
|
(10)
|
(10)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(6)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(48)
|
(47)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(62)
|
(62)
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(220)
|
|
| Operating Income |
320
N/A
|
316
-1%
|
333
+5%
|
375
+13%
|
356
-5%
|
377
+6%
|
442
+17%
|
499
+13%
|
658
+32%
|
662
+1%
|
747
+13%
|
669
-10%
|
543
-19%
|
544
+0%
|
595
+9%
|
717
+20%
|
679
-5%
|
615
-9%
|
484
-21%
|
344
-29%
|
284
-18%
|
155
-45%
|
10
-93%
|
(177)
N/A
|
(348)
-97%
|
(443)
-27%
|
(500)
-13%
|
(532)
-6%
|
(474)
+11%
|
(376)
+21%
|
(354)
+6%
|
(161)
+55%
|
(81)
+49%
|
(32)
+61%
|
41
N/A
|
(42)
N/A
|
(198)
-369%
|
(369)
-87%
|
(475)
-29%
|
(463)
+3%
|
(557)
-20%
|
(527)
+5%
|
(424)
+20%
|
(355)
+16%
|
(16)
+95%
|
7
N/A
|
(13)
N/A
|
(16)
-22%
|
(54)
-240%
|
(40)
+26%
|
(43)
-8%
|
(63)
-45%
|
(45)
+28%
|
(46)
-3%
|
(34)
+26%
|
6
N/A
|
(41)
N/A
|
(26)
+37%
|
(91)
-257%
|
(107)
-17%
|
(155)
-45%
|
(125)
+19%
|
(119)
+5%
|
(171)
-43%
|
(147)
+14%
|
(237)
-61%
|
(297)
-25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
78
|
16
|
(37)
|
(31)
|
(90)
|
(45)
|
(61)
|
(168)
|
(135)
|
(176)
|
(59)
|
53
|
11
|
67
|
(48)
|
(76)
|
(8)
|
(12)
|
0
|
32
|
(2)
|
(45)
|
(15)
|
12
|
(4)
|
17
|
78
|
56
|
46
|
71
|
(15)
|
(23)
|
(15)
|
(38)
|
(40)
|
(61)
|
(73)
|
(77)
|
(68)
|
(46)
|
(18)
|
2
|
0
|
(37)
|
(40)
|
(68)
|
(70)
|
(50)
|
(54)
|
(57)
|
(48)
|
(41)
|
(14)
|
22
|
64
|
32
|
24
|
12
|
(33)
|
19
|
14
|
(40)
|
29
|
7
|
(97)
|
0
|
|
| Non-Reccuring Items |
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(11)
|
(8)
|
0
|
(18)
|
(17)
|
(10)
|
(14)
|
0
|
(4)
|
(8)
|
0
|
0
|
(10)
|
(6)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(4)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(14)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(3)
|
(8)
|
(7)
|
(11)
|
(12)
|
(6)
|
(6)
|
(2)
|
(2)
|
(4)
|
74
|
71
|
108
|
116
|
39
|
42
|
10
|
4
|
4
|
4
|
(1)
|
16
|
16
|
17
|
15
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(6)
|
(6)
|
(5)
|
(5)
|
4
|
1
|
(3)
|
(4)
|
(7)
|
(4)
|
(0)
|
(1)
|
14
|
15
|
14
|
15
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
2
|
0
|
|
| Total Other Income |
(42)
|
18
|
42
|
49
|
94
|
98
|
66
|
106
|
50
|
41
|
42
|
8
|
28
|
31
|
23
|
21
|
10
|
8
|
14
|
32
|
39
|
41
|
35
|
12
|
18
|
23
|
25
|
49
|
45
|
42
|
68
|
55
|
58
|
60
|
38
|
27
|
36
|
38
|
47
|
64
|
54
|
54
|
63
|
61
|
69
|
85
|
97
|
123
|
128
|
126
|
106
|
80
|
83
|
88
|
97
|
113
|
84
|
74
|
67
|
117
|
119
|
127
|
126
|
103
|
114
|
114
|
77
|
|
| Pre-Tax Income |
269
N/A
|
411
+53%
|
389
-5%
|
385
-1%
|
406
+6%
|
381
-6%
|
459
+20%
|
531
+16%
|
524
-1%
|
561
+7%
|
585
+4%
|
589
+1%
|
608
+3%
|
565
-7%
|
683
+21%
|
684
+0%
|
602
-12%
|
689
+14%
|
557
-19%
|
475
-15%
|
465
-2%
|
232
-50%
|
37
-84%
|
(171)
N/A
|
(314)
-84%
|
(420)
-34%
|
(455)
-8%
|
(406)
+11%
|
(358)
+12%
|
(272)
+24%
|
(198)
+27%
|
(106)
+47%
|
(47)
+55%
|
12
N/A
|
40
+230%
|
(55)
N/A
|
(228)
-311%
|
(405)
-78%
|
(512)
-26%
|
(477)
+7%
|
(601)
-26%
|
(496)
+17%
|
(354)
+29%
|
(292)
+18%
|
13
N/A
|
48
+272%
|
9
-81%
|
33
+259%
|
24
-25%
|
32
+30%
|
21
-33%
|
(15)
N/A
|
11
N/A
|
43
+274%
|
83
+95%
|
169
+104%
|
75
-55%
|
61
-20%
|
(12)
N/A
|
(22)
-80%
|
(18)
+20%
|
16
N/A
|
(35)
N/A
|
(40)
-14%
|
(29)
+27%
|
(219)
-647%
|
(220)
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(55)
|
(77)
|
(78)
|
(81)
|
(78)
|
(90)
|
(112)
|
(125)
|
(138)
|
(132)
|
(139)
|
(154)
|
(161)
|
(155)
|
(188)
|
(190)
|
(171)
|
(184)
|
(142)
|
(150)
|
(117)
|
(75)
|
(34)
|
38
|
37
|
60
|
55
|
41
|
25
|
2
|
(11)
|
(19)
|
(5)
|
(5)
|
13
|
23
|
29
|
29
|
18
|
11
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
214
|
334
|
311
|
303
|
329
|
291
|
347
|
405
|
385
|
429
|
446
|
435
|
447
|
411
|
494
|
494
|
431
|
505
|
415
|
325
|
348
|
158
|
3
|
(133)
|
(277)
|
(360)
|
(400)
|
(365)
|
(333)
|
(270)
|
(209)
|
(125)
|
(52)
|
7
|
53
|
(32)
|
(198)
|
(376)
|
(494)
|
(466)
|
(600)
|
(495)
|
(351)
|
(290)
|
13
|
48
|
9
|
33
|
24
|
31
|
21
|
(15)
|
11
|
43
|
83
|
169
|
75
|
61
|
(12)
|
(22)
|
(17)
|
16
|
(35)
|
(41)
|
(30)
|
(220)
|
(221)
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
1
|
0
|
1
|
(1)
|
1
|
0
|
(1)
|
1
|
(0)
|
1
|
2
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
2
|
6
|
6
|
8
|
10
|
10
|
8
|
6
|
3
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
1
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
3
|
1
|
|
| Net Income (Common) |
211
N/A
|
331
+57%
|
309
-7%
|
302
-2%
|
327
+8%
|
290
-11%
|
346
+19%
|
405
+17%
|
385
-5%
|
429
+11%
|
446
+4%
|
435
-2%
|
447
+3%
|
411
-8%
|
495
+20%
|
496
+0%
|
432
-13%
|
505
+17%
|
416
-18%
|
324
-22%
|
349
+8%
|
158
-55%
|
1
-99%
|
(132)
N/A
|
(277)
-110%
|
(359)
-30%
|
(399)
-11%
|
(365)
+8%
|
(333)
+9%
|
(270)
+19%
|
(210)
+22%
|
(126)
+40%
|
(52)
+59%
|
6
N/A
|
55
+855%
|
(27)
N/A
|
(192)
-614%
|
(368)
-92%
|
(485)
-32%
|
(456)
+6%
|
(592)
-30%
|
(490)
+17%
|
(348)
+29%
|
(289)
+17%
|
14
N/A
|
48
+243%
|
10
-80%
|
33
+242%
|
22
-31%
|
30
+32%
|
19
-37%
|
(18)
N/A
|
9
N/A
|
40
+351%
|
78
+95%
|
165
+111%
|
74
-55%
|
62
-16%
|
(11)
N/A
|
(20)
-90%
|
(17)
+17%
|
16
N/A
|
(34)
N/A
|
(39)
-14%
|
(28)
+29%
|
(216)
-679%
|
(219)
-1%
|
|
| EPS (Diluted) |
1.27
N/A
|
1.97
+55%
|
1.89
-4%
|
1.79
-5%
|
1.92
+7%
|
1.7
-11%
|
2.02
+19%
|
2.35
+16%
|
2.25
-4%
|
2.51
+12%
|
2.6
+4%
|
2.53
-3%
|
2.59
+2%
|
2.37
-8%
|
2.84
+20%
|
2.87
+1%
|
2.5
-13%
|
2.89
+16%
|
2.34
-19%
|
1.86
-21%
|
1.99
+7%
|
0.9
-55%
|
0.01
-99%
|
-0.76
N/A
|
-1.61
-112%
|
-2.11
-31%
|
-2.35
-11%
|
-2.15
+9%
|
-1.99
+7%
|
-1.64
+18%
|
-1.27
+23%
|
-0.77
+39%
|
-0.32
+58%
|
0.04
N/A
|
0.34
+750%
|
-0.16
N/A
|
-1.16
-625%
|
-2.21
-91%
|
-2.91
-32%
|
-2.73
+6%
|
-3.54
-30%
|
-2.92
+18%
|
-2.08
+29%
|
-1.72
+17%
|
0.08
N/A
|
0.29
+262%
|
0.06
-79%
|
0.19
+217%
|
0.13
-32%
|
0.18
+38%
|
0.11
-39%
|
-0.11
N/A
|
0.05
N/A
|
0.24
+380%
|
0.47
+96%
|
0.98
+109%
|
0.44
-55%
|
0.37
-16%
|
-0.06
N/A
|
-0.12
-100%
|
-0.1
+17%
|
0.1
N/A
|
-0.2
N/A
|
-0.23
-15%
|
-0.16
+30%
|
-1.29
-706%
|
-1.31
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
