FuSheng Precision Co Ltd
TWSE:6670
Income Statement
Earnings Waterfall
FuSheng Precision Co Ltd
Revenue
|
24.4B
TWD
|
Cost of Revenue
|
-18.7B
TWD
|
Gross Profit
|
5.6B
TWD
|
Operating Expenses
|
-2.6B
TWD
|
Operating Income
|
3B
TWD
|
Other Expenses
|
-636.8m
TWD
|
Net Income
|
2.4B
TWD
|
Income Statement
FuSheng Precision Co Ltd
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 |
14 449
N/A
|
15 693
+9%
|
16 105
+3%
|
16 137
+0%
|
16 008
-1%
|
15 893
-1%
|
15 815
0%
|
16 599
+5%
|
17 201
+4%
|
16 615
-3%
|
15 559
-6%
|
14 355
-8%
|
14 230
-1%
|
16 404
+15%
|
19 846
+21%
|
21 868
+10%
|
23 215
+6%
|
25 503
+10%
|
27 867
+9%
|
30 802
+11%
|
33 716
+9%
|
32 714
-3%
|
29 405
-10%
|
26 586
-10%
|
24 381
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(11 024)
|
(12 105)
|
(12 400)
|
(12 280)
|
(12 071)
|
(11 918)
|
(11 878)
|
(12 462)
|
(12 797)
|
(12 328)
|
(11 629)
|
(10 902)
|
(10 971)
|
(12 602)
|
(15 193)
|
(16 722)
|
(17 746)
|
(19 584)
|
(21 180)
|
(23 240)
|
(25 101)
|
(24 341)
|
(22 165)
|
(20 172)
|
(18 732)
|
|
Gross Profit |
3 424
N/A
|
3 588
+5%
|
3 704
+3%
|
3 857
+4%
|
3 937
+2%
|
3 975
+1%
|
3 937
-1%
|
4 136
+5%
|
4 404
+6%
|
4 287
-3%
|
3 930
-8%
|
3 453
-12%
|
3 258
-6%
|
3 802
+17%
|
4 653
+22%
|
5 146
+11%
|
5 469
+6%
|
5 919
+8%
|
6 687
+13%
|
7 563
+13%
|
8 615
+14%
|
8 374
-3%
|
7 240
-14%
|
6 414
-11%
|
5 650
-12%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(1 299)
|
(1 315)
|
(1 317)
|
(1 357)
|
(1 468)
|
(1 505)
|
(1 557)
|
(1 627)
|
(1 618)
|
(1 634)
|
(1 586)
|
(1 563)
|
(1 618)
|
(1 747)
|
(1 973)
|
(2 132)
|
(2 329)
|
(2 462)
|
(2 547)
|
(2 708)
|
(2 854)
|
(2 848)
|
(2 805)
|
(2 739)
|
(2 609)
|
|
Selling, General & Administrative |
(965)
|
(970)
|
(959)
|
(990)
|
(1 058)
|
(1 068)
|
(1 086)
|
(1 126)
|
(1 121)
|
(1 144)
|
(1 111)
|
(1 079)
|
(1 113)
|
(1 213)
|
(1 406)
|
(1 574)
|
(1 777)
|
(1 910)
|
(1 988)
|
(2 107)
|
(2 241)
|
(2 219)
|
(2 183)
|
(2 115)
|
(1 893)
|
|
Research & Development |
(333)
|
(346)
|
(359)
|
(367)
|
(409)
|
(437)
|
(471)
|
(501)
|
(498)
|
(491)
|
(476)
|
(484)
|
(505)
|
(383)
|
(416)
|
(407)
|
(552)
|
(552)
|
(559)
|
(601)
|
(613)
|
(629)
|
(623)
|
(624)
|
(715)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(151)
|
(151)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2 126
N/A
|
2 272
+7%
|
2 387
+5%
|
2 500
+5%
|
2 470
-1%
|
2 469
0%
|
2 379
-4%
|
2 510
+5%
|
2 786
+11%
|
2 653
-5%
|
2 343
-12%
|
1 890
-19%
|
1 641
-13%
|
2 055
+25%
|
2 681
+30%
|
3 014
+12%
|
3 140
+4%
|
3 456
+10%
|
4 140
+20%
|
4 855
+17%
|
5 761
+19%
|
5 526
-4%
|
4 434
-20%
|
3 675
-17%
|
3 041
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(285)
|
(302)
|
(69)
|
103
|
174
|
269
|
148
|
123
|
28
|
86
|
(21)
|
(204)
|
(304)
|
(305)
|
(318)
|
(210)
|
(55)
|
(27)
|
355
|
775
|
578
|
473
|
486
|
112
|
196
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
|
Gain/Loss on Disposition of Assets |
(15)
|
(18)
|
(15)
|
(9)
|
(2)
|
(7)
|
(9)
|
(9)
|
(7)
|
(2)
|
(1)
|
(1)
|
0
|
4
|
4
|
3
|
2
|
(1)
|
(2)
|
1
|
2
|
1
|
5
|
2
|
4
|
|
Total Other Income |
51
|
49
|
25
|
36
|
30
|
33
|
24
|
24
|
53
|
64
|
95
|
107
|
137
|
147
|
168
|
136
|
109
|
158
|
136
|
162
|
116
|
64
|
81
|
83
|
121
|
|
Pre-Tax Income |
1 877
N/A
|
2 002
+7%
|
2 328
+16%
|
2 629
+13%
|
2 672
+2%
|
2 764
+3%
|
2 543
-8%
|
2 648
+4%
|
2 859
+8%
|
2 800
-2%
|
2 417
-14%
|
1 793
-26%
|
1 475
-18%
|
1 901
+29%
|
2 535
+33%
|
2 943
+16%
|
3 196
+9%
|
3 586
+12%
|
4 628
+29%
|
5 792
+25%
|
6 457
+11%
|
6 065
-6%
|
5 006
-17%
|
3 873
-23%
|
3 309
-15%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(388)
|
(416)
|
(457)
|
(577)
|
(570)
|
(580)
|
(593)
|
(531)
|
(594)
|
(551)
|
(487)
|
(356)
|
(262)
|
(335)
|
(447)
|
(544)
|
(666)
|
(799)
|
(1 017)
|
(1 208)
|
(1 342)
|
(1 277)
|
(1 115)
|
(899)
|
(765)
|
|
Income from Continuing Operations |
1 488
|
1 585
|
1 871
|
2 052
|
2 102
|
2 184
|
1 949
|
2 117
|
2 266
|
2 249
|
1 930
|
1 437
|
1 213
|
1 567
|
2 088
|
2 398
|
2 530
|
2 786
|
3 611
|
4 584
|
5 116
|
4 788
|
3 891
|
2 973
|
2 544
|
|
Income to Minority Interest |
(105)
|
(119)
|
(85)
|
(98)
|
(97)
|
(109)
|
(112)
|
(102)
|
(89)
|
(79)
|
(62)
|
(64)
|
(83)
|
(103)
|
(133)
|
(138)
|
(167)
|
(194)
|
(241)
|
(297)
|
(315)
|
(270)
|
(199)
|
(165)
|
(139)
|
|
Net Income (Common) |
1 383
N/A
|
1 467
+6%
|
1 787
+22%
|
1 954
+9%
|
2 006
+3%
|
2 075
+3%
|
1 837
-11%
|
2 015
+10%
|
2 176
+8%
|
2 170
0%
|
1 868
-14%
|
1 373
-26%
|
1 130
-18%
|
1 464
+30%
|
1 955
+34%
|
2 260
+16%
|
2 363
+5%
|
2 592
+10%
|
3 370
+30%
|
4 287
+27%
|
4 801
+12%
|
4 518
-6%
|
3 693
-18%
|
2 808
-24%
|
2 404
-14%
|
|
EPS (Diluted) |
11.65
N/A
|
12.34
+6%
|
15.07
+22%
|
16.49
+9%
|
16.81
+2%
|
15.78
-6%
|
14
-11%
|
15.36
+10%
|
16.57
+8%
|
16.52
0%
|
14.24
-14%
|
10.47
-26%
|
8.61
-18%
|
11.15
+30%
|
14.89
+34%
|
17.21
+16%
|
17.99
+5%
|
19.74
+10%
|
25.65
+30%
|
31.11
+21%
|
35.51
+14%
|
32.78
-8%
|
26.6
-19%
|
20.22
-24%
|
17.29
-14%
|