TSEC Corp
TWSE:6443
TSEC Corp
TWSE:6443
Price:
46.3
TWD
0.76%
Market Closed
Market Cap:
NT$23.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
TSEC Corp
TWSE:6443
|
TW |
|
S
|
SG Corp
KRX:004060
|
KR |
|
S
|
Sfinks Polska SA
WSE:SFS
|
PL |
Income Statement
Earnings Waterfall
TSEC Corp
TSEC Corp
Income Statement
TSEC Corp
TSEC Corp
Currency: TWD
| 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 |
97
|
95
|
93
|
93
|
87
|
93
|
102
|
105
|
110
|
116
|
120
|
131
|
132
|
133
|
135
|
135
|
144
|
131
|
132
|
138
|
152
|
156
|
149
|
134
|
116
|
99
|
89
|
81
|
82
|
79
|
76
|
79
|
81
|
79
|
78
|
74
|
72
|
75
|
77
|
76
|
78
|
74
|
73
|
74
|
0
|
|
| Revenue |
6 269
N/A
|
6 450
+3%
|
6 353
-2%
|
6 804
+7%
|
7 135
+5%
|
7 625
+7%
|
8 138
+7%
|
7 885
-3%
|
7 755
-2%
|
7 266
-6%
|
6 795
-6%
|
6 743
-1%
|
6 544
-3%
|
6 181
-6%
|
5 579
-10%
|
4 430
-21%
|
3 831
-14%
|
3 583
-6%
|
3 648
+2%
|
4 305
+18%
|
4 441
+3%
|
4 229
-5%
|
4 433
+5%
|
4 587
+3%
|
4 624
+1%
|
4 756
+3%
|
4 901
+3%
|
4 956
+1%
|
6 157
+24%
|
7 026
+14%
|
7 548
+7%
|
8 415
+11%
|
9 005
+7%
|
9 178
+2%
|
9 656
+5%
|
9 241
-4%
|
8 261
-11%
|
7 250
-12%
|
6 270
-14%
|
5 618
-10%
|
4 514
-20%
|
4 088
-9%
|
3 069
-25%
|
2 204
-28%
|
1 825
-17%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 679)
|
(5 933)
|
(5 987)
|
(6 319)
|
(6 509)
|
(6 777)
|
(7 159)
|
(7 217)
|
(7 283)
|
(7 309)
|
(7 042)
|
(6 798)
|
(6 769)
|
(6 428)
|
(5 945)
|
(5 221)
|
(4 488)
|
(3 996)
|
(3 869)
|
(4 112)
|
(4 222)
|
(4 135)
|
(4 241)
|
(4 218)
|
(4 135)
|
(4 215)
|
(4 497)
|
(4 751)
|
(5 746)
|
(6 530)
|
(6 930)
|
(7 700)
|
(8 329)
|
(8 437)
|
(8 798)
|
(8 086)
|
(6 987)
|
(6 051)
|
(5 192)
|
(4 852)
|
(4 195)
|
(3 934)
|
(3 209)
|
(2 786)
|
(3 179)
|
|
| Gross Profit |
590
N/A
|
517
-12%
|
366
-29%
|
485
+33%
|
626
+29%
|
849
+36%
|
979
+15%
|
667
-32%
|
471
-29%
|
(43)
N/A
|
(247)
-475%
|
(55)
+78%
|
(225)
-312%
|
(247)
-10%
|
(366)
-48%
|
(791)
-116%
|
(657)
+17%
|
(414)
+37%
|
(221)
+47%
|
193
N/A
|
219
+13%
|
94
-57%
|
192
+104%
|
369
+92%
|
489
+32%
|
541
+11%
|
404
-25%
|
205
-49%
|
411
+101%
|
496
+21%
|
618
+25%
|
715
+16%
|
677
-5%
|
741
+10%
|
857
+16%
|
1 155
+35%
|
1 274
+10%
|
1 199
-6%
|
1 078
-10%
|
766
-29%
|
319
-58%
|
155
-51%
|
(140)
N/A
|
(582)
-316%
|
(1 354)
-133%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(361)
|
(373)
|
(386)
|
(393)
|
(424)
|
(446)
|
(454)
|
(412)
|
(346)
|
(340)
|
(340)
|
(365)
|
(421)
|
(643)
|
(408)
|
(396)
|
(344)
|
(546)
|
(524)
|
(519)
|
(316)
|
(309)
|
(312)
|
(322)
|
(400)
|
(408)
|
(433)
|
(469)
|
(356)
|
(366)
|
(372)
|
(334)
|
(404)
|
(447)
|
(464)
|
(681)
|
(483)
|
(806)
|
(782)
|
(552)
|
(331)
|
(868)
|
(848)
|
(855)
|
(392)
|
|
| Selling, General & Administrative |
(280)
|
(289)
|
(297)
|
(304)
|
(331)
|
(345)
|
(355)
|
(322)
|
(271)
|
(251)
|
(242)
|
(264)
|
(325)
|
(324)
|
(323)
|
(321)
|
(279)
|
(256)
|
(238)
|
(233)
|
(262)
|
(254)
|
(257)
|
(264)
|
(349)
|
(359)
|
(386)
|
(422)
|
(310)
|
(318)
|
(324)
|
(292)
|
(356)
|
(375)
|
(383)
|
(485)
|
(412)
|
(410)
|
(389)
|
(258)
|
(258)
|
(231)
|
(212)
|
(220)
|
(324)
|
|
| Research & Development |
(82)
|
(80)
|
(86)
|
(89)
|
(93)
|
(94)
|
(91)
|
(86)
|
(75)
|
(73)
|
(83)
|
(84)
|
(91)
|
(93)
|
(80)
|
(70)
|
(60)
|
(49)
|
(46)
|
(46)
|
(50)
|
(51)
|
(53)
|
(55)
|
(48)
|
(36)
|
(34)
|
(33)
|
(45)
|
(46)
|
(46)
|
(43)
|
(50)
|
(52)
|
(61)
|
(74)
|
(68)
|
(75)
|
(72)
|
(71)
|
(72)
|
(67)
|
(65)
|
(63)
|
(65)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
(4)
|
(4)
|
0
|
0
|
(6)
|
(6)
|
(0)
|
0
|
(12)
|
(13)
|
(13)
|
(0)
|
(221)
|
0
|
0
|
0
|
(237)
|
(237)
|
(237)
|
0
|
0
|
0
|
0
|
(2)
|
(11)
|
(12)
|
(11)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
(20)
|
(19)
|
(120)
|
(1)
|
(320)
|
(320)
|
(221)
|
2
|
(569)
|
(571)
|
(572)
|
(1)
|
|
| Operating Income |
228
N/A
|
145
-37%
|
(21)
N/A
|
92
N/A
|
202
+120%
|
403
+100%
|
524
+30%
|
255
-51%
|
125
-51%
|
(383)
N/A
|
(587)
-53%
|
(419)
+29%
|
(646)
-54%
|
(890)
-38%
|
(774)
+13%
|
(1 186)
-53%
|
(1 001)
+16%
|
(960)
+4%
|
(745)
+22%
|
(326)
+56%
|
(96)
+70%
|
(214)
-122%
|
(120)
+44%
|
48
N/A
|
89
+86%
|
133
+50%
|
(29)
N/A
|
(263)
-813%
|
55
N/A
|
130
+135%
|
246
+90%
|
382
+55%
|
272
-29%
|
294
+8%
|
393
+34%
|
474
+20%
|
792
+67%
|
393
-50%
|
295
-25%
|
214
-27%
|
(12)
N/A
|
(714)
-6 079%
|
(989)
-39%
|
(1 438)
-45%
|
(1 745)
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(78)
|
(83)
|
(80)
|
(65)
|
(51)
|
(58)
|
(59)
|
(86)
|
(96)
|
(87)
|
(99)
|
(102)
|
(99)
|
(101)
|
(128)
|
29
|
(19)
|
(92)
|
(30)
|
(196)
|
(94)
|
(98)
|
(120)
|
(90)
|
(73)
|
(36)
|
(28)
|
(35)
|
(48)
|
(93)
|
(102)
|
(102)
|
(108)
|
(29)
|
(11)
|
10
|
0
|
(41)
|
(42)
|
(51)
|
(43)
|
(48)
|
(58)
|
(182)
|
(105)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
(9)
|
(6)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(221)
|
0
|
(221)
|
(221)
|
(237)
|
0
|
0
|
0
|
0
|
(384)
|
(383)
|
(383)
|
(384)
|
(0)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(319)
|
0
|
0
|
0
|
(570)
|
0
|
0
|
0
|
(1 128)
|
|
| Total Other Income |
7
|
8
|
8
|
7
|
(0)
|
(0)
|
0
|
(2)
|
1
|
2
|
3
|
7
|
4
|
4
|
4
|
2
|
3
|
4
|
4
|
5
|
8
|
19
|
25
|
35
|
42
|
50
|
49
|
42
|
37
|
26
|
29
|
35
|
36
|
38
|
44
|
49
|
49
|
43
|
41
|
32
|
26
|
24
|
29
|
27
|
28
|
|
| Pre-Tax Income |
154
N/A
|
69
-55%
|
(93)
N/A
|
25
N/A
|
145
+478%
|
345
+138%
|
466
+35%
|
167
-64%
|
18
-89%
|
(468)
N/A
|
(683)
-46%
|
(514)
+25%
|
(961)
-87%
|
(987)
-3%
|
(1 119)
-13%
|
(1 377)
-23%
|
(1 254)
+9%
|
(1 048)
+16%
|
(770)
+27%
|
(517)
+33%
|
(183)
+65%
|
(677)
-270%
|
(598)
+12%
|
(391)
+35%
|
(325)
+17%
|
147
N/A
|
(8)
N/A
|
(257)
-2 997%
|
46
N/A
|
63
+36%
|
173
+176%
|
314
+82%
|
175
-44%
|
304
+73%
|
426
+40%
|
532
+25%
|
522
-2%
|
395
-24%
|
295
-25%
|
195
-34%
|
(598)
N/A
|
(737)
-23%
|
(1 019)
-38%
|
(1 593)
-56%
|
(2 950)
-85%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
19
|
48
|
22
|
28
|
32
|
(10)
|
(25)
|
7
|
0
|
26
|
28
|
(14)
|
(2)
|
38
|
67
|
59
|
42
|
29
|
2
|
6
|
(17)
|
(13)
|
(10)
|
(1)
|
41
|
33
|
36
|
48
|
1
|
12
|
10
|
(3)
|
14
|
33
|
40
|
24
|
5
|
(22)
|
(35)
|
(29)
|
(2)
|
(4)
|
10
|
(54)
|
(250)
|
|
| Income from Continuing Operations |
173
|
117
|
(71)
|
53
|
176
|
335
|
441
|
174
|
18
|
(443)
|
(655)
|
(528)
|
(964)
|
(950)
|
(1 052)
|
(1 318)
|
(1 211)
|
(1 019)
|
(768)
|
(512)
|
(200)
|
(691)
|
(608)
|
(392)
|
(285)
|
179
|
28
|
(209)
|
48
|
75
|
183
|
311
|
190
|
337
|
466
|
556
|
527
|
373
|
260
|
166
|
(600)
|
(741)
|
(1 009)
|
(1 647)
|
(3 199)
|
|
| Income to Minority Interest |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(8)
|
(10)
|
(10)
|
(15)
|
(39)
|
(33)
|
(32)
|
(26)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
171
N/A
|
114
-33%
|
(75)
N/A
|
49
N/A
|
172
+250%
|
330
+92%
|
437
+32%
|
168
-61%
|
13
-92%
|
(448)
N/A
|
(661)
-47%
|
(536)
+19%
|
(951)
-77%
|
(934)
+2%
|
(1 027)
-10%
|
(1 247)
-21%
|
(1 157)
+7%
|
(879)
+24%
|
(636)
+28%
|
(423)
+34%
|
(201)
+53%
|
(691)
-244%
|
(609)
+12%
|
(393)
+35%
|
(286)
+27%
|
178
N/A
|
27
-85%
|
(211)
N/A
|
46
N/A
|
73
+58%
|
182
+148%
|
311
+71%
|
190
-39%
|
337
+78%
|
466
+38%
|
556
+19%
|
527
-5%
|
373
-29%
|
260
-30%
|
166
-36%
|
(600)
N/A
|
(741)
-23%
|
(1 009)
-36%
|
(1 647)
-63%
|
(3 199)
-94%
|
|
| EPS (Diluted) |
0.79
N/A
|
0.51
-35%
|
-0.34
N/A
|
0.22
N/A
|
0.72
+227%
|
1.32
+83%
|
1.74
+32%
|
0.57
-67%
|
0.05
-91%
|
-1.52
N/A
|
-2.27
-49%
|
-1.84
+19%
|
-2.79
-52%
|
-2.89
-4%
|
-4.82
-67%
|
-3.96
+18%
|
-3.39
+14%
|
-2.71
+20%
|
-1.96
+28%
|
-1.23
+37%
|
-0.57
+54%
|
-1.74
-205%
|
-1.53
+12%
|
-0.99
+35%
|
-0.73
+26%
|
0.39
N/A
|
0.05
-87%
|
-0.48
N/A
|
0.1
N/A
|
0.16
+60%
|
0.4
+150%
|
0.69
+72%
|
0.41
-41%
|
0.7
+71%
|
0.96
+37%
|
1.1
+15%
|
1.04
-5%
|
0.73
-30%
|
0.5
-32%
|
0.31
-38%
|
-1.17
N/A
|
-1.44
-23%
|
-1.96
-36%
|
-3.21
-64%
|
-6.24
-94%
|
|
Switch to:
Switch to:
See Also
Discover More
