Global Brands Manufacture Ltd banner
G

Global Brands Manufacture Ltd
TWSE:6191

Watchlist Manager
Global Brands Manufacture Ltd
TWSE:6191
Watchlist
Price: 92.4 TWD -1.81% Market Closed
Market Cap: NT$46.1B

Income Statement

Earnings Waterfall
Global Brands Manufacture Ltd

Income Statement
Global Brands Manufacture Ltd

Rotate your device to view
Income Statement
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 Dec-2025
Revenue
Interest Expense
286
279
256
227
177
138
123
129
135
145
150
156
165
174
185
192
193
192
190
188
193
195
203
206
212
210
193
183
167
158
159
155
154
152
152
152
155
167
187
214
233
240
236
213
197
173
149
133
100
80
60
44
48
56
61
68
70
94
116
137
157
162
165
175
186
206
284
352
0
Revenue
31 938
N/A
29 449
-8%
29 075
-1%
29 787
+2%
29 763
0%
31 813
+7%
33 159
+4%
33 537
+1%
36 467
+9%
38 018
+4%
38 497
+1%
37 712
-2%
34 891
-7%
34 094
-2%
35 189
+3%
35 468
+1%
36 388
+3%
35 274
-3%
32 692
-7%
32 263
-1%
33 189
+3%
32 894
-1%
32 660
-1%
32 011
-2%
30 058
-6%
28 475
-5%
26 305
-8%
24 105
-8%
23 267
-3%
22 878
-2%
23 236
+2%
23 213
0%
22 487
-3%
21 975
-2%
21 127
-4%
20 921
-1%
20 643
-1%
20 455
-1%
21 211
+4%
21 886
+3%
22 298
+2%
22 341
+0%
22 172
-1%
22 048
-1%
21 846
-1%
21 585
-1%
21 631
+0%
21 872
+1%
22 816
+4%
24 803
+9%
25 981
+5%
26 953
+4%
27 621
+2%
27 386
-1%
26 366
-4%
25 493
-3%
24 251
-5%
23 253
-4%
23 387
+1%
23 137
-1%
22 879
-1%
22 746
-1%
22 518
-1%
22 330
-1%
21 681
-3%
21 719
+0%
25 697
+18%
29 372
+14%
33 712
+15%
Gross Profit
Cost of Revenue
(29 347)
(27 323)
(27 101)
(27 773)
(27 599)
(29 413)
(30 528)
(30 992)
(33 755)
(35 191)
(35 584)
(34 714)
(31 993)
(31 369)
(32 637)
(33 213)
(34 233)
(33 054)
(30 568)
(30 070)
(31 012)
(30 653)
(30 324)
(29 656)
(27 712)
(26 307)
(24 264)
(22 136)
(21 338)
(20 786)
(21 004)
(20 826)
(19 940)
(19 505)
(18 670)
(18 438)
(18 095)
(17 794)
(18 499)
(19 091)
(19 586)
(19 669)
(19 397)
(19 186)
(18 757)
(18 396)
(18 027)
(17 877)
(18 410)
(19 757)
(20 752)
(21 737)
(22 526)
(22 474)
(21 840)
(21 162)
(19 928)
(18 906)
(18 742)
(18 020)
(17 501)
(17 102)
(16 563)
(16 385)
(16 026)
(16 412)
(19 915)
(23 312)
(27 219)
Gross Profit
2 591
N/A
2 127
-18%
1 974
-7%
2 013
+2%
2 164
+8%
2 399
+11%
2 630
+10%
2 545
-3%
2 712
+7%
2 828
+4%
2 914
+3%
2 999
+3%
2 899
-3%
2 726
-6%
2 553
-6%
2 255
-12%
2 155
-4%
2 219
+3%
2 123
-4%
2 193
+3%
2 178
-1%
2 240
+3%
2 336
+4%
2 355
+1%
2 346
0%
2 170
-7%
2 042
-6%
1 969
-4%
1 930
-2%
2 091
+8%
2 231
+7%
2 387
+7%
2 547
+7%
2 468
-3%
2 456
0%
2 482
+1%
2 548
+3%
2 662
+4%
2 711
+2%
2 794
+3%
2 712
-3%
2 672
-1%
2 775
+4%
2 861
+3%
3 088
+8%
3 189
+3%
3 604
+13%
3 995
+11%
4 406
+10%
5 047
+15%
5 229
+4%
5 216
0%
5 095
-2%
4 912
-4%
4 527
-8%
4 331
-4%
4 323
0%
4 347
+1%
4 645
+7%
5 116
+10%
5 379
+5%
5 644
+5%
5 955
+6%
5 945
0%
5 654
-5%
5 307
-6%
5 782
+9%
6 060
+5%
6 493
+7%
Operating Income
Operating Expenses
(1 751)
(1 754)
(1 567)
(1 526)
(1 438)
(1 505)
(1 665)
(1 757)
(1 908)
(1 904)
(1 908)
(1 952)
(2 041)
(2 039)
(1 982)
(1 936)
(2 003)
(2 046)
(2 160)
(2 176)
(2 247)
(2 256)
(2 246)
(2 271)
(1 922)
(2 240)
(2 160)
(2 127)
(2 141)
(2 011)
(2 057)
(2 016)
(1 968)
(1 915)
(1 862)
(1 847)
(1 835)
(1 820)
(1 905)
(2 015)
(2 084)
(2 107)
(2 122)
(2 107)
(2 035)
(2 146)
(2 004)
(2 047)
(2 048)
(2 172)
(2 103)
(1 977)
(1 991)
(1 941)
(1 863)
(1 776)
(1 696)
(1 699)
(1 788)
(1 828)
(1 846)
(1 945)
(2 005)
(2 052)
(2 184)
(2 117)
(2 281)
(2 690)
(2 995)
Selling, General & Administrative
(1 667)
(1 668)
(1 508)
(1 428)
(1 369)
(1 429)
(1 565)
(1 668)
(1 819)
(1 821)
(1 819)
(1 879)
(1 938)
(1 932)
(1 867)
(1 825)
(1 880)
(1 917)
(2 028)
(2 042)
(2 113)
(2 121)
(2 101)
(2 122)
(2 023)
(2 107)
(2 037)
(2 003)
(2 007)
(1 879)
(1 925)
(1 884)
(1 836)
(1 787)
(1 740)
(1 736)
(1 726)
(1 714)
(1 797)
(1 920)
(1 997)
(2 046)
(2 054)
(2 035)
(1 973)
(1 953)
(1 945)
(1 988)
(1 990)
(2 031)
(2 058)
(1 939)
(1 963)
(1 913)
(1 835)
(1 749)
(1 668)
(1 671)
(1 758)
(1 799)
(1 817)
(1 904)
(1 966)
(2 014)
(2 159)
(2 090)
(2 226)
(2 608)
(2 888)
Research & Development
(85)
(87)
(61)
(100)
(69)
(77)
(99)
(89)
(90)
(84)
(91)
(74)
(103)
(108)
(113)
(112)
(124)
(130)
(135)
(136)
(135)
(135)
(140)
(143)
(135)
(128)
(119)
(115)
(115)
(120)
(124)
(130)
(132)
(129)
(124)
(113)
(109)
(109)
(110)
(102)
(87)
(76)
(64)
(62)
(62)
(61)
(60)
(59)
(59)
(39)
(30)
(23)
(28)
(27)
(28)
(28)
(28)
(28)
(30)
(29)
(29)
(27)
(26)
(25)
(25)
(26)
(53)
(82)
(107)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(5)
(10)
(19)
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
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
(6)
236
(5)
0
0
0
(12)
(8)
0
0
0
0
0
0
3
0
7
0
15
(4)
(9)
0
(133)
0
0
0
(102)
(15)
(15)
0
0
0
0
0
0
0
0
0
(13)
(13)
(14)
0
0
0
0
0
Operating Income
840
N/A
372
-56%
406
+9%
486
+20%
726
+49%
893
+23%
966
+8%
789
-18%
804
+2%
925
+15%
1 006
+9%
1 047
+4%
857
-18%
686
-20%
570
-17%
319
-44%
151
-53%
173
+15%
(37)
N/A
15
N/A
(70)
N/A
(17)
+76%
88
N/A
83
-6%
424
+410%
(71)
N/A
(119)
-68%
(159)
-34%
(211)
-33%
79
N/A
174
+120%
371
+113%
579
+56%
553
-4%
593
+7%
634
+7%
713
+12%
841
+18%
807
-4%
780
-3%
628
-19%
566
-10%
653
+15%
754
+16%
1 053
+40%
1 042
-1%
1 599
+53%
1 948
+22%
2 358
+21%
2 875
+22%
3 126
+9%
3 239
+4%
3 104
-4%
2 971
-4%
2 663
-10%
2 555
-4%
2 627
+3%
2 648
+1%
2 858
+8%
3 289
+15%
3 532
+7%
3 700
+5%
3 950
+7%
3 894
-1%
3 470
-11%
3 191
-8%
3 502
+10%
3 370
-4%
3 498
+4%
Pre-Tax Income
Interest Income Expense
(435)
(332)
(370)
(257)
(129)
(62)
(29)
(54)
(131)
(132)
(120)
(39)
7
8
53
(52)
(66)
(66)
(113)
(68)
12
(63)
(63)
(12)
(59)
22
17
(48)
(55)
(66)
(80)
(90)
(10)
(79)
(79)
(101)
(139)
(100)
(89)
(30)
(107)
(57)
(154)
13
84
(4)
62
(40)
(39)
93
135
368
483
603
809
834
728
564
560
522
471
719
798
640
908
806
308
445
495
Non-Reccuring Items
0
0
0
0
(61)
(63)
(63)
(63)
(2)
0
0
0
(15)
(4)
0
(4)
0
3
0
3
(247)
(247)
(247)
(247)
(247)
9
9
9
(114)
(110)
(100)
(100)
21
11
1
0
0
0
19
19
15
0
0
(110)
(133)
0
(181)
(71)
(92)
0
(40)
(40)
0
0
0
0
0
0
0
0
(13)
0
0
0
0
0
0
8
0
Gain/Loss on Disposition of Assets
21
3
(8)
(6)
(24)
(24)
(19)
(15)
(35)
(35)
(34)
(38)
(2)
0
0
5
(1)
(3)
(4)
(4)
(7)
22
22
18
26
(4)
60
69
73
73
17
18
11
10
8
12
6
3
0
(12)
16
37
67
69
(20)
(42)
(79)
(58)
(27)
27
32
12
16
8
51
43
45
43
3
(7)
(60)
(92)
(100)
(79)
(346)
(311)
(302)
(313)
17
Total Other Income
63
95
81
63
224
194
230
256
69
77
71
100
147
155
192
163
185
120
107
101
77
75
62
70
78
70
99
101
82
74
33
43
77
104
106
102
60
51
49
28
87
115
128
150
168
132
148
179
153
119
115
73
116
124
117
125
132
157
166
185
185
111
47
(22)
201
544
559
580
486
Pre-Tax Income
489
N/A
138
-72%
109
-21%
286
+162%
736
+157%
938
+27%
1 084
+16%
911
-16%
705
-23%
835
+18%
921
+10%
1 069
+16%
994
-7%
844
-15%
813
-4%
429
-47%
269
-37%
226
-16%
(48)
N/A
47
N/A
(236)
N/A
(229)
+3%
(136)
+41%
(86)
+37%
222
N/A
28
-87%
68
+143%
(27)
N/A
(225)
-735%
49
N/A
44
-10%
242
+450%
678
+180%
600
-12%
629
+5%
647
+3%
640
-1%
794
+24%
785
-1%
783
0%
640
-18%
661
+3%
694
+5%
877
+26%
1 153
+31%
1 128
-2%
1 550
+37%
1 959
+26%
2 352
+20%
3 114
+32%
3 367
+8%
3 652
+8%
3 719
+2%
3 705
0%
3 640
-2%
3 556
-2%
3 531
-1%
3 412
-3%
3 586
+5%
3 989
+11%
4 115
+3%
4 437
+8%
4 694
+6%
4 434
-6%
4 233
-5%
4 230
0%
4 068
-4%
4 091
+1%
4 496
+10%
Net Income
Tax Provision
(145)
(131)
(127)
(150)
(126)
(137)
(132)
(117)
(139)
(170)
(176)
(194)
(134)
(101)
(184)
(161)
(236)
(238)
(134)
(145)
(150)
(144)
(148)
(126)
(81)
(97)
(96)
(76)
(112)
(100)
(97)
(130)
(124)
(129)
(167)
(196)
(217)
(251)
(248)
(240)
(243)
(217)
(218)
(261)
(298)
(354)
(435)
(553)
(686)
(817)
(846)
(801)
(742)
(740)
(763)
(888)
(1 017)
(988)
(1 088)
(1 018)
(951)
(1 284)
(1 326)
(1 372)
(1 399)
(1 239)
(1 238)
(1 222)
(1 343)
Income from Continuing Operations
344
7
(17)
137
609
802
952
794
566
665
744
874
860
742
630
270
32
(9)
(180)
(97)
(385)
(373)
(284)
(212)
141
(69)
(27)
(101)
(338)
(49)
(52)
112
555
471
462
451
423
541
535
541
396
444
476
616
854
774
1 115
1 406
1 666
2 297
2 522
2 851
2 977
2 965
2 877
2 668
2 515
2 424
2 498
2 971
3 165
3 153
3 368
3 062
2 834
2 992
2 830
2 869
3 153
Income to Minority Interest
162
279
337
320
206
101
47
48
54
43
30
20
22
25
42
60
53
46
34
13
12
9
0
(4)
(5)
(3)
(5)
(5)
(2)
(1)
(1)
(1)
(7)
(11)
(10)
(13)
(15)
(15)
30
68
161
206
240
286
176
172
104
28
97
47
23
(11)
(86)
(80)
(73)
(52)
(42)
(32)
(19)
(10)
(6)
(5)
(4)
(3)
11
11
8
10
(2)
Net Income (Common)
506
N/A
286
-43%
320
+12%
457
+43%
815
+78%
902
+11%
998
+11%
841
-16%
620
-26%
708
+14%
775
+9%
895
+15%
882
-1%
767
-13%
671
-13%
329
-51%
85
-74%
37
-56%
(145)
N/A
(83)
+43%
(373)
-349%
(362)
+3%
(284)
+22%
(216)
+24%
135
N/A
(73)
N/A
(32)
+56%
(106)
-231%
(339)
-220%
(51)
+85%
(54)
-6%
110
N/A
548
+398%
460
-16%
451
-2%
438
-3%
409
-7%
527
+29%
566
+7%
609
+8%
557
-9%
649
+16%
716
+10%
902
+26%
1 030
+14%
946
-8%
1 219
+29%
1 434
+18%
1 763
+23%
2 344
+33%
2 545
+9%
2 840
+12%
2 891
+2%
2 885
0%
2 804
-3%
2 616
-7%
2 473
-5%
2 392
-3%
2 480
+4%
2 961
+19%
3 159
+7%
3 148
0%
3 364
+7%
3 059
-9%
2 845
-7%
3 003
+6%
2 838
-5%
2 878
+1%
3 151
+9%
EPS (Diluted)
0.95
N/A
0.54
-43%
0.6
+11%
0.88
+47%
1.58
+80%
1.73
+9%
1.92
+11%
1.58
-18%
1.19
-25%
1.35
+13%
1.31
-3%
1.58
+21%
1.56
-1%
1.35
-13%
1.2
-11%
0.61
-49%
0.16
-74%
0.06
-63%
-0.28
N/A
-0.16
+43%
-0.7
-337%
-0.68
+3%
-0.53
+22%
-0.41
+23%
0.25
N/A
-0.15
N/A
-0.07
+53%
-0.21
-200%
-0.64
-205%
-0.09
+86%
-0.1
-11%
0.22
N/A
1.13
+414%
0.88
-22%
0.87
-1%
0.85
-2%
0.87
+2%
1.03
+18%
1.11
+8%
1.2
+8%
1.19
-1%
1.28
+8%
1.41
+10%
1.76
+25%
2.18
+24%
1.84
-16%
2.56
+39%
3.01
+18%
3.71
+23%
4.94
+33%
5.37
+9%
6.2
+15%
5.78
-7%
6.08
+5%
5.93
-2%
5.53
-7%
5.18
-6%
5.06
-2%
5.3
+5%
6.29
+19%
6.65
+6%
6.66
+0%
7.08
+6%
6.38
-10%
5.94
-7%
6.28
+6%
5.95
-5%
5.98
+1%
6.54
+9%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett