VisEra Technologies Co Ltd
TWSE:6789
Income Statement
Earnings Waterfall
VisEra Technologies Co Ltd
Income Statement
VisEra Technologies Co Ltd
| 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 |
2
|
5
|
8
|
12
|
23
|
47
|
70
|
90
|
100
|
95
|
89
|
83
|
77
|
69
|
60
|
50
|
|
| Revenue |
11 325
N/A
|
10 183
-10%
|
12 398
+22%
|
9 077
-27%
|
8 373
-8%
|
7 660
-9%
|
7 273
-5%
|
7 237
-1%
|
7 755
+7%
|
8 271
+7%
|
9 193
+11%
|
10 002
+9%
|
10 067
+1%
|
9 833
-2%
|
9 338
-5%
|
8 938
-4%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(6 884)
|
(6 002)
|
(7 419)
|
(5 750)
|
(5 543)
|
(5 582)
|
(5 739)
|
(6 023)
|
(6 497)
|
(6 653)
|
(6 837)
|
(6 953)
|
(6 905)
|
(6 892)
|
(6 830)
|
(6 732)
|
|
| Gross Profit |
4 441
N/A
|
4 181
-6%
|
4 979
+19%
|
3 327
-33%
|
2 831
-15%
|
2 078
-27%
|
1 535
-26%
|
1 214
-21%
|
1 258
+4%
|
1 618
+29%
|
2 356
+46%
|
3 049
+29%
|
3 163
+4%
|
2 941
-7%
|
2 508
-15%
|
2 206
-12%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(1 123)
|
(1 126)
|
(1 465)
|
(1 259)
|
(1 290)
|
(1 157)
|
(1 028)
|
(936)
|
(858)
|
(888)
|
(1 025)
|
(994)
|
(1 113)
|
(1 053)
|
(967)
|
(870)
|
|
| Selling, General & Administrative |
(464)
|
(511)
|
(698)
|
(641)
|
(664)
|
(531)
|
(390)
|
(281)
|
(194)
|
(213)
|
(241)
|
(264)
|
(275)
|
(272)
|
(264)
|
(265)
|
|
| Research & Development |
(695)
|
(644)
|
(814)
|
(672)
|
(686)
|
(691)
|
(701)
|
(727)
|
(761)
|
(801)
|
(884)
|
(934)
|
(955)
|
(975)
|
(965)
|
(978)
|
|
| Other Operating Expenses |
35
|
29
|
46
|
54
|
60
|
64
|
64
|
71
|
98
|
124
|
100
|
203
|
117
|
193
|
262
|
373
|
|
| Operating Income |
3 317
N/A
|
3 055
-8%
|
3 514
+15%
|
2 069
-41%
|
1 541
-26%
|
921
-40%
|
507
-45%
|
278
-45%
|
400
+44%
|
729
+82%
|
1 331
+82%
|
2 055
+54%
|
2 049
0%
|
1 887
-8%
|
1 541
-18%
|
1 336
-13%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(2)
|
4
|
23
|
33
|
45
|
46
|
37
|
38
|
38
|
43
|
45
|
66
|
80
|
86
|
106
|
114
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
0
|
(48)
|
0
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
|
| Pre-Tax Income |
3 316
N/A
|
3 060
-8%
|
3 537
+16%
|
2 100
-41%
|
1 585
-25%
|
967
-39%
|
543
-44%
|
315
-42%
|
437
+39%
|
725
+66%
|
1 377
+90%
|
2 074
+51%
|
2 131
+3%
|
1 974
-7%
|
1 646
-17%
|
1 448
-12%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(627)
|
(578)
|
(674)
|
(335)
|
(265)
|
(91)
|
18
|
41
|
24
|
(63)
|
(206)
|
(335)
|
(347)
|
(298)
|
(200)
|
(174)
|
|
| Income from Continuing Operations |
2 688
|
2 481
|
2 863
|
1 766
|
1 320
|
875
|
561
|
356
|
461
|
661
|
1 170
|
1 739
|
1 782
|
1 676
|
1 446
|
1 274
|
|
| Net Income (Common) |
2 688
N/A
|
2 481
-8%
|
2 863
+15%
|
1 766
-38%
|
1 320
-25%
|
875
-34%
|
561
-36%
|
356
-37%
|
461
+29%
|
661
+44%
|
1 170
+77%
|
1 739
+49%
|
1 782
+2%
|
1 676
-6%
|
1 446
-14%
|
1 274
-12%
|
|
| EPS (Diluted) |
9.03
N/A
|
8.34
-8%
|
8.97
+8%
|
5.71
-36%
|
4.14
-27%
|
2.74
-34%
|
1.75
-36%
|
1.12
-36%
|
1.45
+29%
|
2.09
+44%
|
3.68
+76%
|
5.45
+48%
|
5.6
+3%
|
5.25
-6%
|
4.53
-14%
|
4
-12%
|
|