Wistron NeWeb Corp banner
W

Wistron NeWeb Corp
TWSE:6285

Watchlist Manager
Wistron NeWeb Corp
TWSE:6285
Watchlist
Price: 164.5 TWD 3.13% Market Closed
Market Cap: NT$79.6B

Income Statement

Earnings Waterfall
Wistron NeWeb Corp

Income Statement
Wistron NeWeb Corp

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
Revenue
Interest Expense
131
123
109
92
63
49
45
48
54
57
61
78
96
113
120
113
101
87
81
71
65
67
66
59
50
39
29
29
28
32
36
42
48
53
60
69
76
77
78
79
82
93
100
102
102
94
85
78
66
60
55
55
66
76
105
165
264
372
465
537
596
620
642
666
660
657
643
613
Revenue
19 254
N/A
18 333
-5%
17 467
-5%
16 205
-7%
15 904
-2%
16 631
+5%
19 300
+16%
22 768
+18%
27 338
+20%
30 369
+11%
32 281
+6%
34 798
+8%
33 982
-2%
34 606
+2%
35 013
+1%
34 724
-1%
34 435
-1%
34 331
0%
34 502
+0%
35 560
+3%
36 654
+3%
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%
111 106
+0%
115 192
+4%
111 949
-3%
110 213
-2%
112 995
+3%
109 774
-3%
111 185
+1%
Gross Profit
Cost of Revenue
(16 037)
(15 260)
(14 503)
(13 330)
(12 831)
(13 330)
(15 581)
(18 664)
(22 599)
(25 193)
(26 894)
(29 178)
(28 696)
(29 535)
(30 044)
(29 903)
(29 753)
(29 678)
(29 790)
(30 507)
(31 463)
(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)
(97 353)
(100 799)
(98 542)
(96 833)
(99 115)
(96 589)
(97 633)
Gross Profit
3 217
N/A
3 072
-5%
2 964
-4%
2 875
-3%
3 072
+7%
3 300
+7%
3 717
+13%
4 103
+10%
4 739
+16%
5 175
+9%
5 386
+4%
5 619
+4%
5 286
-6%
5 070
-4%
4 968
-2%
4 820
-3%
4 682
-3%
4 653
-1%
4 711
+1%
5 052
+7%
5 191
+3%
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%
13 753
+1%
14 393
+5%
13 406
-7%
13 381
0%
13 880
+4%
13 185
-5%
13 552
+3%
Operating Income
Operating Expenses
(2 260)
(2 238)
(2 116)
(1 998)
(2 009)
(2 058)
(2 222)
(2 419)
(2 779)
(3 004)
(3 139)
(3 261)
(3 207)
(3 179)
(3 195)
(3 205)
(3 197)
(3 252)
(3 302)
(3 361)
(3 408)
(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)
(9 155)
(9 598)
(9 506)
(9 668)
(9 876)
(9 543)
(9 762)
Selling, General & Administrative
(1 373)
(1 330)
(1 209)
(1 114)
(1 054)
(1 078)
(1 187)
(1 321)
(1 538)
(1 667)
(1 757)
(1 791)
(1 753)
(1 753)
(1 756)
(1 788)
(1 805)
(1 816)
(1 818)
(1 832)
(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)
(4 980)
(5 237)
(5 248)
(5 242)
(5 419)
(5 227)
(5 281)
Research & Development
(886)
(877)
(876)
(883)
(955)
(980)
(1 035)
(1 098)
(1 240)
(1 337)
(1 382)
(1 469)
(1 454)
(1 423)
(1 436)
(1 415)
(1 392)
(1 435)
(1 482)
(1 527)
(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)
(4 176)
(4 361)
(4 258)
(4 427)
(4 457)
(4 317)
(4 481)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(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
Other Operating Expenses
0
(31)
(31)
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
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
0
0
0
0
0
0
0
Operating Income
957
N/A
835
-13%
849
+2%
877
+3%
1 063
+21%
1 243
+17%
1 495
+20%
1 684
+13%
1 960
+16%
2 170
+11%
2 247
+4%
2 359
+5%
2 079
-12%
1 892
-9%
1 774
-6%
1 615
-9%
1 485
-8%
1 401
-6%
1 410
+1%
1 693
+20%
1 783
+5%
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%
4 598
-2%
4 795
+4%
3 900
-19%
3 713
-5%
4 004
+8%
3 642
-9%
3 790
+4%
Pre-Tax Income
Interest Income Expense
20
61
(13)
(42)
(20)
(68)
0
26
(88)
(123)
(179)
(70)
61
3
28
(83)
(109)
31
78
60
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)
4
(46)
(333)
12
(113)
(502)
(460)
Non-Reccuring Items
(30)
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
(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
0
0
0
0
0
0
17
Gain/Loss on Disposition of Assets
(14)
(21)
(11)
(10)
(3)
(6)
(8)
(10)
(7)
(3)
(1)
(9)
(1)
0
0
11
(22)
0
0
2
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
45
73
136
174
144
138
137
Total Other Income
18
11
24
26
36
54
67
123
134
139
137
91
90
87
78
74
81
38
84
89
90
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
376
363
324
343
366
380
429
Pre-Tax Income
951
N/A
887
-7%
850
-4%
853
+0%
1 077
+26%
1 224
+14%
1 555
+27%
1 823
+17%
1 999
+10%
2 184
+9%
2 205
+1%
2 371
+8%
2 229
-6%
1 980
-11%
1 880
-5%
1 616
-14%
1 435
-11%
1 469
+2%
1 572
+7%
1 842
+17%
1 960
+6%
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%
5 023
+5%
5 185
+3%
4 027
-22%
4 242
+5%
4 401
+4%
3 658
-17%
3 912
+7%
Net Income
Tax Provision
(230)
(204)
(209)
(219)
(256)
(313)
(396)
(454)
(450)
(479)
(494)
(531)
(520)
(472)
(415)
(344)
(307)
(324)
(358)
(414)
(442)
(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)
(1 045)
(990)
(723)
(791)
(782)
(711)
(820)
Income from Continuing Operations
722
681
638
632
822
910
1 159
1 369
1 549
1 705
1 711
1 840
1 710
1 509
1 467
1 274
1 128
1 147
1 215
1 428
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
3 978
4 196
3 304
3 451
3 619
2 948
3 093
Net Income (Common)
722
N/A
681
-6%
638
-6%
632
-1%
822
+30%
910
+11%
1 159
+27%
1 369
+18%
1 549
+13%
1 705
+10%
1 711
+0%
1 840
+8%
1 710
-7%
1 509
-12%
1 467
-3%
1 274
-13%
1 128
-11%
1 147
+2%
1 215
+6%
1 428
+18%
1 518
+6%
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%
3 978
+5%
4 196
+5%
3 304
-21%
3 451
+4%
3 619
+5%
2 948
-19%
3 093
+5%
EPS (Diluted)
2.14
N/A
2.12
-1%
2.04
-4%
1.84
-10%
2.44
+33%
2.67
+9%
3.36
+26%
3.91
+16%
4.46
+14%
4.73
+6%
4.67
-1%
4.84
+4%
4.57
-6%
4
-12%
3.9
-3%
3.39
-13%
2.97
-12%
3.05
+3%
3.22
+6%
3.81
+18%
4.02
+6%
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%
8.26
-4%
8.73
+6%
6.88
-21%
7.11
+3%
7.48
+5%
6.09
-19%
6.37
+5%
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