Wistron NeWeb Corp
TWSE:6285
Income Statement
Earnings Waterfall
Wistron NeWeb Corp
Revenue
|
110.8B
TWD
|
Cost of Revenue
|
-97.2B
TWD
|
Gross Profit
|
13.6B
TWD
|
Operating Expenses
|
-8.9B
TWD
|
Operating Income
|
4.7B
TWD
|
Other Expenses
|
-868.3m
TWD
|
Net Income
|
3.8B
TWD
|
Income Statement
Wistron NeWeb 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 |
36 654
N/A
|
36 821
+0%
|
38 237
+4%
|
38 378
+0%
|
40 327
+5%
|
43 622
+8%
|
46 207
+6%
|
49 083
+6%
|
52 183
+6%
|
53 968
+3%
|
53 924
0%
|
54 216
+1%
|
52 779
-3%
|
52 288
-1%
|
54 136
+4%
|
54 771
+1%
|
56 890
+4%
|
56 072
-1%
|
54 782
-2%
|
55 102
+1%
|
56 050
+2%
|
57 708
+3%
|
59 403
+3%
|
62 177
+5%
|
62 240
+0%
|
61 960
0%
|
62 243
+0%
|
61 612
-1%
|
62 649
+2%
|
64 627
+3%
|
65 049
+1%
|
65 271
+0%
|
67 230
+3%
|
71 342
+6%
|
76 015
+7%
|
85 216
+12%
|
95 257
+12%
|
101 068
+6%
|
107 520
+6%
|
110 198
+2%
|
110 788
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31 462)
|
(31 683)
|
(32 916)
|
(33 236)
|
(34 907)
|
(37 622)
|
(40 043)
|
(42 503)
|
(45 252)
|
(46 884)
|
(46 808)
|
(46 807)
|
(45 464)
|
(44 820)
|
(46 282)
|
(47 130)
|
(49 265)
|
(48 877)
|
(47 912)
|
(48 147)
|
(48 937)
|
(50 578)
|
(52 174)
|
(54 902)
|
(55 150)
|
(54 909)
|
(55 185)
|
(54 705)
|
(55 698)
|
(57 476)
|
(57 944)
|
(58 148)
|
(59 976)
|
(63 720)
|
(67 581)
|
(75 332)
|
(83 663)
|
(88 709)
|
(94 460)
|
(96 574)
|
(97 193)
|
|
Gross Profit |
5 191
N/A
|
5 137
-1%
|
5 321
+4%
|
5 142
-3%
|
5 420
+5%
|
6 000
+11%
|
6 164
+3%
|
6 580
+7%
|
6 931
+5%
|
7 082
+2%
|
7 114
+0%
|
7 407
+4%
|
7 316
-1%
|
7 468
+2%
|
7 854
+5%
|
7 641
-3%
|
7 625
0%
|
7 195
-6%
|
6 870
-5%
|
6 955
+1%
|
7 113
+2%
|
7 130
+0%
|
7 229
+1%
|
7 275
+1%
|
7 090
-3%
|
7 051
-1%
|
7 058
+0%
|
6 907
-2%
|
6 951
+1%
|
7 151
+3%
|
7 105
-1%
|
7 123
+0%
|
7 254
+2%
|
7 622
+5%
|
8 434
+11%
|
9 884
+17%
|
11 595
+17%
|
12 359
+7%
|
13 060
+6%
|
13 624
+4%
|
13 594
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 410)
|
(3 362)
|
(3 481)
|
(3 532)
|
(3 712)
|
(4 008)
|
(4 169)
|
(4 426)
|
(4 583)
|
(4 625)
|
(4 580)
|
(4 581)
|
(4 638)
|
(4 789)
|
(5 000)
|
(5 065)
|
(5 064)
|
(5 009)
|
(4 964)
|
(5 005)
|
(5 097)
|
(5 168)
|
(5 293)
|
(5 458)
|
(5 495)
|
(5 514)
|
(5 545)
|
(5 428)
|
(5 478)
|
(5 646)
|
(5 809)
|
(6 112)
|
(6 373)
|
(6 772)
|
(7 139)
|
(7 627)
|
(8 357)
|
(8 534)
|
(8 800)
|
(9 081)
|
(8 923)
|
|
Selling, General & Administrative |
(1 858)
|
(1 822)
|
(1 909)
|
(1 944)
|
(2 065)
|
(2 245)
|
(2 336)
|
(2 481)
|
(2 538)
|
(2 565)
|
(2 536)
|
(2 550)
|
(2 635)
|
(2 742)
|
(2 875)
|
(2 955)
|
(2 948)
|
(2 926)
|
(2 890)
|
(2 857)
|
(2 900)
|
(2 823)
|
(2 853)
|
(2 938)
|
(2 967)
|
(3 003)
|
(3 007)
|
(2 907)
|
(2 915)
|
(3 013)
|
(3 150)
|
(3 386)
|
(3 571)
|
(3 870)
|
(4 114)
|
(4 361)
|
(4 773)
|
(4 818)
|
(4 918)
|
(5 026)
|
(4 917)
|
|
Research & Development |
(1 550)
|
(1 538)
|
(1 572)
|
(1 588)
|
(1 647)
|
(1 764)
|
(1 834)
|
(1 946)
|
(2 045)
|
(2 061)
|
(2 044)
|
(2 031)
|
(2 004)
|
(2 046)
|
(2 124)
|
(2 109)
|
(2 116)
|
(2 055)
|
(2 046)
|
(2 121)
|
(2 197)
|
(2 344)
|
(2 440)
|
(2 519)
|
(2 528)
|
(2 511)
|
(2 538)
|
(2 521)
|
(2 564)
|
(1 975)
|
(2 000)
|
(2 068)
|
(2 802)
|
(2 901)
|
(3 025)
|
(3 266)
|
(3 584)
|
(3 716)
|
(3 882)
|
(4 056)
|
(4 007)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(659)
|
(659)
|
(659)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 783
N/A
|
1 777
0%
|
1 841
+4%
|
1 610
-13%
|
1 709
+6%
|
1 992
+17%
|
1 995
+0%
|
2 154
+8%
|
2 348
+9%
|
2 457
+5%
|
2 534
+3%
|
2 826
+12%
|
2 677
-5%
|
2 679
+0%
|
2 854
+7%
|
2 577
-10%
|
2 561
-1%
|
2 186
-15%
|
1 906
-13%
|
1 948
+2%
|
2 016
+3%
|
1 962
-3%
|
1 936
-1%
|
1 817
-6%
|
1 595
-12%
|
1 537
-4%
|
1 513
-2%
|
1 479
-2%
|
1 472
0%
|
1 504
+2%
|
1 296
-14%
|
1 011
-22%
|
881
-13%
|
851
-3%
|
1 296
+52%
|
2 257
+74%
|
3 238
+43%
|
3 825
+18%
|
4 260
+11%
|
4 543
+7%
|
4 671
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
87
|
39
|
4
|
18
|
32
|
22
|
35
|
195
|
128
|
95
|
26
|
(273)
|
(153)
|
(207)
|
(136)
|
12
|
(106)
|
(69)
|
(26)
|
14
|
63
|
91
|
57
|
88
|
(31)
|
(30)
|
(44)
|
(148)
|
(128)
|
(146)
|
(102)
|
(32)
|
14
|
116
|
101
|
259
|
257
|
34
|
76
|
38
|
(255)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
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 |
0
|
0
|
0
|
(2)
|
1
|
0
|
0
|
0
|
(13)
|
(13)
|
(7)
|
(6)
|
7
|
104
|
98
|
99
|
99
|
3
|
3
|
1
|
0
|
1
|
1
|
1
|
5
|
0
|
4
|
5
|
1
|
0
|
1
|
0
|
8
|
11
|
16
|
20
|
10
|
7
|
7
|
(2)
|
3
|
|
Total Other Income |
91
|
99
|
54
|
43
|
39
|
40
|
72
|
60
|
86
|
86
|
55
|
88
|
98
|
124
|
146
|
132
|
164
|
154
|
135
|
150
|
147
|
177
|
230
|
268
|
314
|
317
|
354
|
344
|
380
|
397
|
372
|
433
|
508
|
501
|
450
|
399
|
256
|
254
|
298
|
356
|
383
|
|
Pre-Tax Income |
1 960
N/A
|
1 914
-2%
|
1 898
-1%
|
1 670
-12%
|
1 780
+7%
|
2 053
+15%
|
2 100
+2%
|
2 409
+15%
|
2 550
+6%
|
2 624
+3%
|
2 609
-1%
|
2 636
+1%
|
2 630
0%
|
2 702
+3%
|
2 963
+10%
|
2 820
-5%
|
2 691
-5%
|
2 273
-16%
|
2 017
-11%
|
2 114
+5%
|
2 226
+5%
|
2 231
+0%
|
2 224
0%
|
2 174
-2%
|
1 884
-13%
|
1 824
-3%
|
1 827
+0%
|
1 680
-8%
|
1 726
+3%
|
1 756
+2%
|
1 567
-11%
|
1 412
-10%
|
1 412
0%
|
1 479
+5%
|
1 862
+26%
|
2 934
+58%
|
3 760
+28%
|
4 120
+10%
|
4 640
+13%
|
4 934
+6%
|
4 801
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(441)
|
(428)
|
(417)
|
(382)
|
(404)
|
(461)
|
(483)
|
(549)
|
(577)
|
(595)
|
(591)
|
(587)
|
(587)
|
(599)
|
(664)
|
(647)
|
(627)
|
(511)
|
(401)
|
(346)
|
(296)
|
(328)
|
(379)
|
(432)
|
(423)
|
(362)
|
(340)
|
(278)
|
(259)
|
(267)
|
(187)
|
(171)
|
(180)
|
(219)
|
(335)
|
(511)
|
(638)
|
(725)
|
(858)
|
(970)
|
(998)
|
|
Income from Continuing Operations |
1 518
|
1 485
|
1 480
|
1 287
|
1 376
|
1 591
|
1 616
|
1 860
|
1 973
|
2 029
|
2 018
|
2 050
|
2 043
|
2 104
|
2 300
|
2 173
|
2 064
|
1 762
|
1 616
|
1 767
|
1 929
|
1 903
|
1 845
|
1 742
|
1 461
|
1 462
|
1 486
|
1 402
|
1 467
|
1 489
|
1 380
|
1 241
|
1 232
|
1 260
|
1 527
|
2 424
|
3 122
|
3 395
|
3 783
|
3 964
|
3 803
|
|
Net Income (Common) |
1 518
N/A
|
1 485
-2%
|
1 480
0%
|
1 287
-13%
|
1 376
+7%
|
1 591
+16%
|
1 616
+2%
|
1 860
+15%
|
1 973
+6%
|
2 029
+3%
|
2 018
-1%
|
2 050
+2%
|
2 043
0%
|
2 104
+3%
|
2 300
+9%
|
2 173
-6%
|
2 064
-5%
|
1 762
-15%
|
1 616
-8%
|
1 767
+9%
|
1 929
+9%
|
1 903
-1%
|
1 845
-3%
|
1 742
-6%
|
1 461
-16%
|
1 462
+0%
|
1 486
+2%
|
1 402
-6%
|
1 467
+5%
|
1 489
+2%
|
1 380
-7%
|
1 241
-10%
|
1 232
-1%
|
1 260
+2%
|
1 527
+21%
|
2 424
+59%
|
3 122
+29%
|
3 395
+9%
|
3 783
+11%
|
3 964
+5%
|
3 803
-4%
|
|
EPS (Diluted) |
4.03
N/A
|
3.91
-3%
|
3.88
-1%
|
3.55
-9%
|
3.69
+4%
|
4.36
+18%
|
4.43
+2%
|
5.09
+15%
|
5.38
+6%
|
5.28
-2%
|
5.28
N/A
|
5.35
+1%
|
5.31
-1%
|
5.43
+2%
|
5.94
+9%
|
5.6
-6%
|
5.29
-6%
|
4.5
-15%
|
4.15
-8%
|
4.52
+9%
|
4.91
+9%
|
4.84
-1%
|
4.72
-2%
|
4.44
-6%
|
3.71
-16%
|
3.73
+1%
|
3.79
+2%
|
3.57
-6%
|
3.65
+2%
|
3.75
+3%
|
3.49
-7%
|
3.13
-10%
|
3.04
-3%
|
3.17
+4%
|
3.84
+21%
|
5.56
+45%
|
7.26
+31%
|
7.57
+4%
|
8.5
+12%
|
8.93
+5%
|
8.6
-4%
|