Nidec Chaun Choung Technology Corp
TWSE:6230
Income Statement
Earnings Waterfall
Nidec Chaun Choung Technology Corp
Revenue
|
10.8B
TWD
|
Cost of Revenue
|
-8.7B
TWD
|
Gross Profit
|
2.1B
TWD
|
Operating Expenses
|
-1.4B
TWD
|
Operating Income
|
701.6m
TWD
|
Other Expenses
|
-95.8m
TWD
|
Net Income
|
605.8m
TWD
|
Income Statement
Nidec Chaun Choung Technology Corp
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 |
6 021
N/A
|
5 857
-3%
|
5 907
+1%
|
5 917
+0%
|
5 940
+0%
|
5 985
+1%
|
5 808
-3%
|
5 802
0%
|
6 044
+4%
|
6 471
+7%
|
6 843
+6%
|
7 175
+5%
|
7 297
+2%
|
7 069
-3%
|
6 977
-1%
|
7 081
+1%
|
7 067
0%
|
7 201
+2%
|
7 318
+2%
|
7 448
+2%
|
7 662
+3%
|
7 864
+3%
|
8 235
+5%
|
8 319
+1%
|
8 586
+3%
|
8 381
-2%
|
8 541
+2%
|
8 801
+3%
|
9 123
+4%
|
9 954
+9%
|
9 922
0%
|
10 331
+4%
|
11 012
+7%
|
10 887
-1%
|
11 399
+5%
|
11 744
+3%
|
11 898
+1%
|
12 475
+5%
|
12 384
-1%
|
12 038
-3%
|
10 759
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 754)
|
(4 607)
|
(4 554)
|
(4 549)
|
(4 512)
|
(4 537)
|
(4 451)
|
(4 420)
|
(4 558)
|
(4 835)
|
(5 000)
|
(5 275)
|
(5 388)
|
(5 257)
|
(5 369)
|
(5 475)
|
(5 604)
|
(5 770)
|
(5 867)
|
(6 035)
|
(6 110)
|
(6 225)
|
(6 459)
|
(6 447)
|
(6 728)
|
(6 693)
|
(6 800)
|
(6 926)
|
(7 141)
|
(7 717)
|
(7 827)
|
(8 406)
|
(9 282)
|
(9 300)
|
(9 752)
|
(9 954)
|
(9 722)
|
(10 142)
|
(9 986)
|
(9 594)
|
(8 653)
|
|
Gross Profit |
1 268
N/A
|
1 251
-1%
|
1 354
+8%
|
1 368
+1%
|
1 428
+4%
|
1 448
+1%
|
1 356
-6%
|
1 382
+2%
|
1 486
+8%
|
1 636
+10%
|
1 843
+13%
|
1 900
+3%
|
1 909
+0%
|
1 812
-5%
|
1 608
-11%
|
1 606
0%
|
1 463
-9%
|
1 432
-2%
|
1 452
+1%
|
1 413
-3%
|
1 552
+10%
|
1 639
+6%
|
1 776
+8%
|
1 872
+5%
|
1 858
-1%
|
1 688
-9%
|
1 741
+3%
|
1 875
+8%
|
1 983
+6%
|
2 237
+13%
|
2 095
-6%
|
1 925
-8%
|
1 730
-10%
|
1 587
-8%
|
1 647
+4%
|
1 790
+9%
|
2 176
+22%
|
2 332
+7%
|
2 398
+3%
|
2 444
+2%
|
2 106
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(602)
|
(637)
|
(663)
|
(675)
|
(680)
|
(666)
|
(685)
|
(673)
|
(685)
|
(702)
|
(708)
|
(712)
|
(715)
|
(732)
|
(736)
|
(730)
|
(696)
|
(696)
|
(694)
|
(682)
|
(725)
|
(758)
|
(795)
|
(842)
|
(885)
|
(884)
|
(871)
|
(876)
|
(900)
|
(987)
|
(1 091)
|
(1 180)
|
(1 267)
|
(1 296)
|
(1 320)
|
(1 371)
|
(1 377)
|
(1 393)
|
(1 413)
|
(1 413)
|
(1 405)
|
|
Selling, General & Administrative |
(391)
|
(401)
|
(409)
|
(425)
|
(428)
|
(428)
|
(434)
|
(430)
|
(443)
|
(445)
|
(446)
|
(440)
|
(447)
|
(460)
|
(463)
|
(476)
|
(429)
|
(414)
|
(411)
|
(404)
|
(435)
|
(460)
|
(482)
|
(521)
|
(541)
|
(543)
|
(539)
|
(542)
|
(572)
|
(637)
|
(702)
|
(735)
|
(761)
|
(750)
|
(760)
|
(795)
|
(803)
|
(819)
|
(817)
|
(806)
|
(813)
|
|
Research & Development |
(212)
|
(236)
|
(254)
|
(250)
|
(252)
|
(238)
|
(234)
|
(243)
|
(241)
|
(233)
|
(238)
|
(271)
|
(268)
|
(271)
|
(273)
|
(254)
|
(267)
|
(282)
|
(283)
|
(278)
|
(290)
|
(299)
|
(313)
|
(321)
|
(344)
|
(340)
|
(332)
|
(334)
|
(328)
|
(252)
|
(292)
|
(347)
|
(507)
|
(546)
|
(560)
|
(576)
|
(575)
|
(574)
|
(596)
|
(607)
|
(592)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(98)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
665
N/A
|
614
-8%
|
691
+13%
|
693
+0%
|
748
+8%
|
782
+5%
|
672
-14%
|
709
+6%
|
801
+13%
|
934
+17%
|
1 135
+22%
|
1 189
+5%
|
1 194
+0%
|
1 080
-10%
|
872
-19%
|
876
+0%
|
767
-12%
|
736
-4%
|
758
+3%
|
731
-4%
|
827
+13%
|
880
+6%
|
981
+11%
|
1 030
+5%
|
973
-5%
|
804
-17%
|
870
+8%
|
999
+15%
|
1 083
+8%
|
1 250
+15%
|
1 004
-20%
|
745
-26%
|
462
-38%
|
291
-37%
|
328
+13%
|
418
+28%
|
799
+91%
|
939
+17%
|
985
+5%
|
1 030
+5%
|
702
-32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(3)
|
7
|
33
|
46
|
68
|
68
|
110
|
141
|
77
|
106
|
25
|
60
|
53
|
9
|
14
|
(113)
|
(146)
|
(30)
|
42
|
88
|
139
|
77
|
92
|
41
|
113
|
67
|
(84)
|
(58)
|
(83)
|
(97)
|
(7)
|
(10)
|
(81)
|
64
|
183
|
164
|
159
|
236
|
108
|
131
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
(17)
|
(24)
|
0
|
0
|
(24)
|
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
|
|
Gain/Loss on Disposition of Assets |
(17)
|
(18)
|
(16)
|
(4)
|
(22)
|
(21)
|
(21)
|
(20)
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(5)
|
(5)
|
(11)
|
(13)
|
(10)
|
(10)
|
0
|
(5)
|
(12)
|
(16)
|
(76)
|
(77)
|
(68)
|
(57)
|
(3)
|
(2)
|
4
|
(1)
|
1
|
0
|
(36)
|
(62)
|
(77)
|
(96)
|
(75)
|
(36)
|
(26)
|
(18)
|
|
Total Other Income |
42
|
38
|
39
|
44
|
36
|
36
|
32
|
31
|
28
|
21
|
26
|
22
|
26
|
27
|
24
|
16
|
23
|
27
|
32
|
37
|
21
|
20
|
17
|
20
|
30
|
38
|
46
|
55
|
54
|
40
|
37
|
53
|
60
|
67
|
79
|
62
|
67
|
74
|
66
|
62
|
66
|
|
Pre-Tax Income |
686
N/A
|
631
-8%
|
721
+14%
|
765
+6%
|
791
+3%
|
848
+7%
|
750
-11%
|
813
+8%
|
941
+16%
|
1 027
+9%
|
1 262
+23%
|
1 206
-4%
|
1 280
+6%
|
1 155
-10%
|
901
-22%
|
895
-1%
|
665
-26%
|
607
-9%
|
750
+24%
|
810
+8%
|
931
+15%
|
1 027
+10%
|
1 058
+3%
|
1 065
+1%
|
968
-9%
|
887
-8%
|
926
+4%
|
967
+4%
|
1 077
+11%
|
1 212
+13%
|
943
-22%
|
791
-16%
|
513
-35%
|
241
-53%
|
409
+69%
|
587
+43%
|
933
+59%
|
1 096
+17%
|
1 250
+14%
|
1 174
-6%
|
881
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(150)
|
(134)
|
(179)
|
(194)
|
(220)
|
(253)
|
(225)
|
(230)
|
(270)
|
(270)
|
(325)
|
(323)
|
(334)
|
(315)
|
(251)
|
(233)
|
(165)
|
(185)
|
(231)
|
(295)
|
(335)
|
(324)
|
(309)
|
(279)
|
(266)
|
(236)
|
(282)
|
(300)
|
(295)
|
(353)
|
(255)
|
(248)
|
(163)
|
(85)
|
(151)
|
(188)
|
(320)
|
(357)
|
(409)
|
(380)
|
(275)
|
|
Income from Continuing Operations |
536
|
498
|
542
|
572
|
570
|
595
|
525
|
584
|
671
|
757
|
937
|
883
|
946
|
840
|
650
|
662
|
500
|
421
|
519
|
515
|
596
|
703
|
749
|
787
|
702
|
651
|
644
|
667
|
782
|
858
|
688
|
543
|
350
|
156
|
258
|
399
|
613
|
739
|
841
|
794
|
606
|
|
Net Income (Common) |
536
N/A
|
498
-7%
|
542
+9%
|
572
+6%
|
570
0%
|
595
+4%
|
525
-12%
|
584
+11%
|
671
+15%
|
757
+13%
|
937
+24%
|
883
-6%
|
946
+7%
|
840
-11%
|
650
-23%
|
662
+2%
|
500
-24%
|
421
-16%
|
519
+23%
|
515
-1%
|
596
+16%
|
703
+18%
|
749
+7%
|
787
+5%
|
702
-11%
|
651
-7%
|
644
-1%
|
667
+4%
|
782
+17%
|
858
+10%
|
688
-20%
|
543
-21%
|
350
-36%
|
156
-55%
|
258
+65%
|
399
+55%
|
613
+54%
|
739
+20%
|
841
+14%
|
794
-6%
|
606
-24%
|
|
EPS (Diluted) |
6.2
N/A
|
5.76
-7%
|
6.27
+9%
|
6.63
+6%
|
6.6
0%
|
6.89
+4%
|
6.08
-12%
|
6.76
+11%
|
7.77
+15%
|
8.77
+13%
|
10.85
+24%
|
10.23
-6%
|
10.95
+7%
|
9.74
-11%
|
7.53
-23%
|
7.67
+2%
|
5.79
-25%
|
4.88
-16%
|
6.01
+23%
|
5.97
-1%
|
6.9
+16%
|
8.15
+18%
|
8.68
+7%
|
9.11
+5%
|
8.12
-11%
|
7.54
-7%
|
7.46
-1%
|
7.73
+4%
|
9.06
+17%
|
9.94
+10%
|
7.97
-20%
|
6.29
-21%
|
4.05
-36%
|
1.81
-55%
|
2.99
+65%
|
4.62
+55%
|
7.08
+53%
|
8.52
+20%
|
9.73
+14%
|
9.19
-6%
|
7
-24%
|