Watchlist Manager

Watchlist

Price: 24.9 TWD -0.6% Market Closed

Market Cap: NT$2.4B

	Draytek Corp TWSE:6216	TW

Income Statement

Currency: TWD

	Dec-2005	Mar-2008	Jun-2008	Sep-2008	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	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	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	0	0	0	0	0
Revenue	691 N/A	206 -70%	457 +122%	628 +37%	815 +30%	765 -6%	842 +10%	912 +8%	967 +6%	1 022 +6%	919 -10%	908 -1%	900 -1%	876 -3%	874 0%	873 0%	855 -2%	869 +2%	865 0%	846 -2%	810 -4%	801 -1%	772 -4%	768 -1%	828 +8%	870 +5%	939 +8%	998 +6%	1 031 +3%	1 062 +3%	1 150 +8%	1 143 -1%	1 090 -5%	1 127 +3%	1 080 -4%	1 080 +0%	1 143 +6%	1 096 -4%	1 059 -3%	1 009 -5%	981 -3%	952 -3%	966 +1%	984 +2%	986 +0%	951 -4%	922 -3%	941 +2%	921 -2%	949 +3%	893 -6%	865 -3%	841 -3%	838 0%	861 +3%	879 +2%	931 +6%	1 006 +8%	1 094 +9%	998 -9%	899 -10%	754 -16%	679 -10%	774 +14%	775 +0%	910 +17%	1 059 +16%	1 160 +9%	1 178 +2%	1 102 -6%	937 -15%	791 -16%	757 -4%
Gross Profit
Cost of Revenue	(424)	(110)	(252)	(344)	(457)	(442)	(534)	(582)	(609)	(622)	(518)	(511)	(510)	(509)	(505)	(505)	(485)	(482)	(477)	(453)	(428)	(418)	(396)	(395)	(422)	(448)	(479)	(520)	(547)	(572)	(625)	(607)	(563)	(565)	(526)	(531)	(567)	(542)	(526)	(492)	(473)	(459)	(478)	(486)	(491)	(481)	(458)	(472)	(464)	(479)	(452)	(441)	(431)	(424)	(436)	(446)	(476)	(525)	(579)	(532)	(483)	(403)	(355)	(412)	(411)	(488)	(572)	(614)	(622)	(579)	(490)	(425)	(416)
Gross Profit	267 N/A	96 -64%	206 +113%	284 +38%	358 +26%	323 -10%	308 -5%	330 +7%	358 +9%	400 +12%	400 +0%	397 -1%	390 -2%	367 -6%	369 +1%	368 0%	370 +1%	386 +4%	388 +1%	393 +1%	382 -3%	383 +0%	376 -2%	373 -1%	406 +9%	422 +4%	460 +9%	478 +4%	484 +1%	490 +1%	525 +7%	536 +2%	527 -2%	561 +7%	553 -1%	550 -1%	575 +5%	554 -4%	533 -4%	517 -3%	509 -1%	493 -3%	488 -1%	499 +2%	495 -1%	469 -5%	464 -1%	469 +1%	457 -3%	469 +3%	442 -6%	424 -4%	410 -3%	414 +1%	425 +3%	433 +2%	455 +5%	482 +6%	515 +7%	466 -9%	416 -11%	351 -16%	324 -8%	362 +12%	365 +1%	421 +16%	488 +16%	546 +12%	557 +2%	523 -6%	447 -15%	366 -18%	341 -7%
Operating Income
Operating Expenses	(141)	(57)	(115)	(175)	(237)	(238)	(241)	(239)	(237)	(233)	(227)	(229)	(228)	(235)	(240)	(250)	(240)	(241)	(239)	(233)	(248)	(245)	(247)	(244)	(250)	(256)	(260)	(267)	(269)	(265)	(269)	(276)	(282)	(287)	(291)	(282)	(299)	(280)	(275)	(277)	(253)	(264)	(278)	(284)	(296)	(304)	(292)	(288)	(276)	(281)	(274)	(271)	(265)	(260)	(262)	(259)	(264)	(272)	(280)	(283)	(282)	(270)	(276)	(281)	(282)	(305)	(317)	(320)	(340)	(324)	(291)	(288)	(284)
Selling, General & Administrative	(73)	(32)	(66)	(100)	(138)	(143)	(146)	(148)	(144)	(138)	(133)	(132)	(132)	(140)	(143)	(150)	(144)	(144)	(143)	(137)	(144)	(141)	(142)	(142)	(145)	(148)	(149)	(152)	(151)	(146)	(144)	(145)	(148)	(146)	(147)	(139)	(140)	(131)	(126)	(126)	(113)	(117)	(123)	(126)	(138)	(142)	(134)	(129)	(117)	(120)	(116)	(114)	(108)	(100)	(100)	(98)	(102)	(107)	(109)	(109)	(112)	(104)	(109)	(113)	(111)	(119)	(124)	(127)	(143)	(142)	(126)	(127)	(111)
Research & Development	(68)	(25)	(49)	(75)	(99)	(95)	(94)	(91)	(93)	(96)	(94)	(97)	(95)	(95)	(97)	(100)	(96)	(97)	(97)	(96)	(104)	(104)	(105)	(102)	(106)	(108)	(111)	(116)	(118)	(120)	(125)	(132)	(134)	(141)	(144)	(143)	(158)	(149)	(149)	(150)	(140)	(147)	(155)	(158)	(158)	(162)	(157)	(160)	(159)	(161)	(159)	(158)	(157)	(123)	(125)	(123)	(162)	(166)	(171)	(173)	(170)	(166)	(167)	(168)	(171)	(181)	(187)	(193)	(196)	(193)	(176)	(172)	(173)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(38)	(38)	(38)	0	0	0	0	0	0	0	0	0	(5)	(5)	0	0	11	11	11	0
Operating Income	126 N/A	40 -69%	91 +129%	109 +21%	121 +11%	85 -30%	67 -21%	91 +35%	121 +33%	167 +38%	173 +4%	169 -2%	162 -4%	133 -18%	129 -2%	118 -9%	130 +10%	146 +12%	149 +2%	161 +8%	134 -17%	138 +3%	129 -6%	130 +0%	156 +20%	167 +7%	199 +20%	211 +6%	215 +2%	225 +4%	256 +14%	260 +2%	245 -6%	274 +12%	262 -5%	268 +2%	277 +3%	274 -1%	258 -6%	240 -7%	256 +7%	229 -10%	210 -8%	214 +2%	199 -7%	166 -17%	173 +4%	181 +5%	181 +0%	188 +4%	167 -11%	153 -9%	145 -5%	154 +6%	163 +6%	174 +7%	191 +10%	209 +10%	234 +12%	183 -22%	134 -27%	80 -40%	48 -41%	81 +71%	83 +1%	116 +41%	171 +47%	226 +32%	217 -4%	199 -8%	156 -22%	78 -50%	57 -27%
Pre-Tax Income
Interest Income Expense	(3)	6	10	17	15	24	29	23	30	5	(32)	(16)	(52)	(30)	(3)	(2)	20	0	(3)	(24)	(11)	2	12	15	17	21	13	6	14	(9)	(7)	34	28	27	28	(1)	9	(21)	(15)	(19)	(46)	(10)	13	12	28	42	29	17	(9)	(8)	(31)	(25)	(20)	(24)	(14)	(18)	(20)	1	28	87	80	64	64	54	55	93	86	45	96	90	(33)	(3)	(4)
Non-Reccuring Items	(3)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(5)	0	0	0	11	0	0	0	0
Gain/Loss on Disposition of Assets	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	(1)	(1)	(1)	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	1	0	0	0	1
Total Other Income	1	0	0	1	4	4	4	4	1	1	2	3	4	6	5	4	6	5	6	6	3	3	2	1	2	2	4	3	3	2	1	1	0	1	1	1	1	1	1	1	10	10	11	11	1	1	1	10	10	10	10	1	1	1	1	1	1	1	1	1	1	1	1	1	1	2	1	1	1	(0)	(0)	(0)	0
Pre-Tax Income	121 N/A	45 -63%	101 +121%	128 +27%	140 +10%	113 -19%	100 -11%	118 +18%	153 +29%	172 +13%	143 -17%	156 +10%	115 -27%	108 -6%	131 +21%	120 -8%	156 +30%	151 -3%	152 +1%	143 -6%	125 -12%	142 +13%	143 +0%	145 +2%	175 +20%	190 +9%	216 +13%	220 +2%	231 +5%	218 -6%	249 +14%	294 +18%	273 -7%	302 +11%	290 -4%	267 -8%	287 +7%	254 -11%	244 -4%	222 -9%	220 -1%	229 +4%	234 +2%	237 +1%	228 -4%	209 -8%	202 -3%	208 +3%	182 -12%	190 +4%	146 -23%	128 -12%	126 -2%	131 +4%	150 +15%	157 +5%	171 +9%	210 +23%	264 +25%	271 +3%	215 -21%	146 -32%	113 -23%	131 +16%	134 +2%	211 +58%	258 +22%	273 +6%	325 +19%	290 -11%	124 -57%	75 -39%	53 -29%
Net Income
Tax Provision	(12)	(7)	(6)	(7)	(8)	(7)	(10)	(17)	(25)	(25)	(21)	(21)	(17)	(17)	(26)	(24)	(27)	(27)	(20)	(18)	(12)	(14)	(20)	(24)	(25)	(29)	(34)	(36)	(46)	(43)	(43)	(51)	(42)	(50)	(43)	(38)	(46)	(35)	(37)	(32)	(27)	(31)	(31)	(35)	(40)	(38)	(42)	(44)	(31)	(33)	(22)	(18)	(17)	(13)	(21)	(22)	(10)	(24)	(32)	(33)	(39)	(22)	(4)	(6)	(11)	(28)	(38)	(42)	(53)	(46)	(13)	(3)	4
Income from Continuing Operations	110	39	94	121	132	106	90	102	128	147	122	135	98	91	105	96	129	124	132	125	113	129	122	121	150	161	181	184	186	175	206	243	231	253	247	230	241	219	207	190	193	198	202	201	188	171	160	165	152	157	124	111	109	117	129	135	161	186	232	238	176	124	109	125	123	183	219	231	272	243	110	72	58
Net Income (Common)	110 N/A	39 -65%	94 +144%	121 +28%	132 +9%	106 -19%	90 -15%	102 +12%	128 +26%	147 +15%	122 -17%	135 +11%	98 -28%	91 -7%	105 +15%	96 -8%	129 +34%	124 -4%	132 +7%	125 -5%	113 -10%	129 +14%	122 -5%	121 -1%	150 +24%	161 +7%	181 +13%	184 +2%	186 +1%	175 -6%	206 +18%	243 +18%	231 -5%	253 +10%	247 -2%	230 -7%	241 +5%	219 -9%	207 -6%	190 -8%	193 +2%	198 +2%	202 +2%	201 0%	188 -7%	171 -9%	160 -6%	165 +3%	152 -8%	157 +4%	124 -21%	111 -11%	109 -2%	117 +8%	129 +10%	135 +4%	161 +20%	186 +16%	232 +24%	238 +3%	176 -26%	124 -30%	109 -12%	125 +15%	123 -2%	183 +49%	219 +20%	231 +5%	272 +18%	243 -10%	110 -55%	72 -35%	58 -20%
EPS (Diluted)	1.52 N/A	0.51 -66%	1.26 +147%	1.54 +22%	1.73 +12%	1.41 -18%	1.19 -16%	1.35 +13%	1.69 +25%	1.96 +16%	1.63 -17%	1.77 +9%	1.29 -27%	1.2 -7%	1.37 +14%	1.26 -8%	1.69 +34%	1.63 -4%	1.74 +7%	1.64 -6%	1.48 -10%	1.69 +14%	1.6 -5%	1.59 -1%	1.96 +23%	2.06 +5%	2.27 +10%	2.3 +1%	2.33 +1%	2.19 -6%	2.5 +14%	3 +20%	2.86 -5%	3.12 +9%	3.07 -2%	2.85 -7%	2.95 +4%	2.63 -11%	2.51 -5%	2.28 -9%	2.3 +1%	2.37 +3%	2.41 +2%	2.4 0%	2.23 -7%	2.03 -9%	1.88 -7%	1.93 +3%	1.76 -9%	1.83 +4%	1.44 -21%	1.28 -11%	1.25 -2%	1.35 +8%	1.48 +10%	1.53 +3%	1.82 +19%	2.1 +15%	2.53 +20%	2.56 +1%	1.91 -25%	1.35 -29%	1.17 -13%	1.34 +15%	1.31 -2%	1.92 +47%	2.26 +18%	2.35 +4%	2.77 +18%	2.48 -10%	1.14 -54%	0.72 -37%	0.59 -18%

Income Statement Balance Sheet Cash Flow Statement

Draytek Corp
TWSE:6216

Income Statement

Earnings Waterfall
Draytek Corp

Income Statement
Draytek Corp

See Also

Company

Help

Tools

Stocks

Draytek Corp TWSE:6216

Income Statement

Earnings Waterfall Draytek Corp

Income Statement Draytek Corp

See Also

Company

Help

Tools

Stocks

Draytek Corp
TWSE:6216

Earnings Waterfall
Draytek Corp

Income Statement
Draytek Corp