Merida Industry Co Ltd
TWSE:9914

Watchlist Manager
Merida Industry Co Ltd Logo
Merida Industry Co Ltd
TWSE:9914
Watchlist
Price: 60.8 TWD 2.36% Market Closed
Market Cap: NT$18.2B

Income Statement

Earnings Waterfall
Merida Industry Co Ltd

Income Statement
Merida Industry Co Ltd

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 Dec-2025
Revenue
Interest Expense
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
7
14
17
23
22
22
25
27
28
36
46
51
55
52
42
44
48
52
56
52
44
39
37
47
52
63
73
77
111
150
182
229
236
243
249
240
243
241
227
0
Revenue
15 573
N/A
16 045
+3%
15 598
-3%
15 672
+0%
15 265
-3%
15 465
+1%
16 134
+4%
16 414
+2%
16 784
+2%
17 330
+3%
18 159
+5%
19 292
+6%
20 156
+4%
20 343
+1%
21 456
+5%
23 161
+8%
24 378
+5%
24 915
+2%
25 300
+2%
25 396
+0%
25 309
0%
25 701
+2%
26 711
+4%
26 739
+0%
27 217
+2%
27 744
+2%
28 017
+1%
28 791
+3%
28 094
-2%
27 354
-3%
25 938
-5%
23 759
-8%
22 901
-4%
22 238
-3%
21 865
-2%
22 139
+1%
22 396
+1%
23 365
+4%
25 182
+8%
25 668
+2%
25 853
+1%
25 665
-1%
26 106
+2%
26 849
+3%
28 243
+5%
27 924
-1%
28 009
+0%
27 462
-2%
27 072
-1%
29 834
+10%
29 538
-1%
29 769
+1%
29 391
-1%
29 530
+0%
31 045
+5%
32 964
+6%
37 003
+12%
37 234
+1%
35 885
-4%
33 145
-8%
27 261
-18%
24 720
-9%
26 583
+8%
28 559
+7%
29 633
+4%
31 355
+6%
29 037
-7%
27 596
-5%
26 757
-3%
Gross Profit
Cost of Revenue
(13 194)
(13 801)
(13 418)
(13 486)
(13 319)
(13 363)
(14 039)
(14 379)
(14 764)
(15 295)
(15 949)
(16 887)
(17 289)
(17 347)
(18 206)
(19 339)
(20 416)
(20 713)
(20 887)
(20 832)
(20 765)
(21 046)
(21 919)
(22 129)
(22 347)
(22 812)
(23 105)
(23 687)
(23 266)
(22 685)
(21 636)
(20 150)
(19 611)
(19 294)
(19 172)
(19 447)
(19 715)
(20 684)
(22 217)
(22 529)
(22 464)
(22 150)
(22 439)
(23 073)
(24 424)
(24 129)
(24 075)
(23 644)
(23 285)
(25 802)
(25 629)
(25 762)
(25 304)
(25 229)
(26 303)
(27 539)
(30 612)
(30 615)
(29 390)
(27 160)
(22 147)
(19 967)
(21 268)
(22 894)
(24 253)
(25 797)
(24 381)
(23 538)
(22 985)
Gross Profit
2 379
N/A
2 244
-6%
2 180
-3%
2 185
+0%
1 947
-11%
2 102
+8%
2 095
0%
2 035
-3%
2 019
-1%
2 035
+1%
2 210
+9%
2 405
+9%
2 867
+19%
2 997
+5%
3 250
+8%
3 822
+18%
3 962
+4%
4 202
+6%
4 414
+5%
4 564
+3%
4 544
0%
4 655
+2%
4 792
+3%
4 609
-4%
4 870
+6%
4 931
+1%
4 912
0%
5 105
+4%
4 828
-5%
4 669
-3%
4 302
-8%
3 610
-16%
3 291
-9%
2 944
-11%
2 692
-9%
2 692
0%
2 681
0%
2 681
+0%
2 964
+11%
3 139
+6%
3 389
+8%
3 515
+4%
3 666
+4%
3 777
+3%
3 820
+1%
3 795
-1%
3 934
+4%
3 818
-3%
3 787
-1%
4 032
+6%
3 909
-3%
4 007
+3%
4 087
+2%
4 300
+5%
4 742
+10%
5 425
+14%
6 391
+18%
6 619
+4%
6 495
-2%
5 985
-8%
5 114
-15%
4 753
-7%
5 316
+12%
5 665
+7%
5 380
-5%
5 558
+3%
4 656
-16%
4 058
-13%
3 773
-7%
Operating Income
Operating Expenses
(1 215)
(1 236)
(1 290)
(1 275)
(1 164)
(1 288)
(1 278)
(1 270)
(1 191)
(1 205)
(1 208)
(1 282)
(1 410)
(1 463)
(1 530)
(1 706)
(1 738)
(1 899)
(1 853)
(1 857)
(1 885)
(1 887)
(2 068)
(2 072)
(2 209)
(2 203)
(2 052)
(2 160)
(2 004)
(1 953)
(1 967)
(1 727)
(1 752)
(1 649)
(1 632)
(1 733)
(1 652)
(1 652)
(1 849)
(1 894)
(2 038)
(2 149)
(2 146)
(2 123)
(2 109)
(2 018)
(2 009)
(1 898)
(1 903)
(2 160)
(2 171)
(2 318)
(2 498)
(2 494)
(2 647)
(2 867)
(2 954)
(2 776)
(2 447)
(2 023)
(1 728)
(1 802)
(2 212)
(2 291)
(2 347)
(2 453)
(1 977)
(2 091)
(2 109)
Selling, General & Administrative
(1 189)
(1 208)
(1 263)
(1 248)
(1 198)
(1 259)
(1 249)
(1 241)
(1 178)
(1 205)
(1 208)
(1 282)
(1 349)
(1 402)
(1 469)
(1 545)
(1 634)
(1 768)
(1 805)
(1 872)
(1 837)
(1 881)
(2 040)
(2 042)
(2 131)
(2 142)
(2 001)
(2 046)
(1 970)
(1 929)
(1 966)
(1 887)
(1 947)
(1 891)
(1 822)
(1 824)
(1 734)
(1 709)
(1 799)
(1 785)
(1 867)
(1 889)
(1 899)
(1 971)
(2 026)
(2 081)
(2 125)
(2 160)
(2 182)
(2 314)
(2 357)
(2 374)
(2 311)
(2 262)
(2 230)
(2 173)
(2 258)
(2 280)
(2 267)
(2 194)
(2 238)
(2 202)
(2 311)
(2 378)
(2 316)
(2 313)
(2 253)
(2 301)
(2 296)
Other Operating Expenses
(25)
(27)
(27)
(27)
34
(29)
(29)
(29)
(13)
0
0
0
(61)
(61)
(61)
(161)
(104)
(130)
(48)
15
(48)
(5)
(28)
(29)
(78)
(62)
(51)
(114)
(34)
(24)
(2)
159
196
242
190
90
82
57
(50)
(109)
(171)
(260)
(247)
(152)
(83)
63
116
263
279
154
186
57
(187)
(233)
(416)
(694)
(695)
(496)
(181)
171
510
399
99
86
(32)
(140)
276
209
187
Operating Income
1 164
N/A
1 009
-13%
890
-12%
910
+2%
783
-14%
814
+4%
817
+0%
765
-6%
829
+8%
831
+0%
1 002
+21%
1 123
+12%
1 456
+30%
1 534
+5%
1 720
+12%
2 116
+23%
2 224
+5%
2 304
+4%
2 561
+11%
2 707
+6%
2 659
-2%
2 769
+4%
2 724
-2%
2 538
-7%
2 661
+5%
2 728
+3%
2 860
+5%
2 945
+3%
2 824
-4%
2 716
-4%
2 335
-14%
1 883
-19%
1 539
-18%
1 295
-16%
1 061
-18%
958
-10%
1 029
+7%
1 029
0%
1 115
+8%
1 245
+12%
1 351
+9%
1 366
+1%
1 520
+11%
1 653
+9%
1 711
+3%
1 777
+4%
1 925
+8%
1 920
0%
1 884
-2%
1 872
-1%
1 739
-7%
1 689
-3%
1 589
-6%
1 806
+14%
2 095
+16%
2 558
+22%
3 437
+34%
3 842
+12%
4 047
+5%
3 962
-2%
3 386
-15%
2 951
-13%
3 103
+5%
3 374
+9%
3 033
-10%
3 104
+2%
2 678
-14%
1 966
-27%
1 663
-15%
Pre-Tax Income
Interest Income Expense
483
680
601
667
658
577
595
578
621
650
637
715
923
943
872
720
789
929
1 111
1 249
1 152
1 107
1 050
1 293
1 411
1 286
1 090
1 172
1 003
779
963
619
852
929
707
692
(99)
(78)
314
569
1 222
1 401
1 311
1 409
1 476
1 351
1 957
2 600
3 260
4 196
4 125
4 035
4 525
4 393
4 093
3 298
983
(139)
(486)
(560)
(719)
(524)
(800)
(1 244)
(3 861)
(3 988)
(3 998)
(3 449)
(129)
Non-Reccuring Items
(27)
0
0
0
(29)
0
0
0
0
0
0
0
(61)
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
0
0
Gain/Loss on Disposition of Assets
1
(8)
(10)
(11)
(10)
(8)
(4)
(4)
(14)
(16)
(17)
(16)
(22)
0
0
0
(4)
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
Total Other Income
68
71
62
40
1
38
45
34
33
39
54
92
27
29
16
34
73
88
84
61
130
128
136
164
198
193
185
164
69
80
92
100
40
41
33
36
106
106
114
122
49
65
47
12
17
80
78
109
97
50
27
43
91
59
86
30
77
68
40
50
82
88
104
103
95
126
106
134
55
Pre-Tax Income
1 690
N/A
1 752
+4%
1 543
-12%
1 607
+4%
1 403
-13%
1 422
+1%
1 453
+2%
1 374
-5%
1 468
+7%
1 503
+2%
1 676
+11%
1 913
+14%
2 324
+21%
2 505
+8%
2 607
+4%
2 870
+10%
3 081
+7%
3 320
+8%
3 755
+13%
4 017
+7%
3 941
-2%
4 003
+2%
3 910
-2%
3 995
+2%
4 270
+7%
4 207
-1%
4 134
-2%
4 281
+4%
3 897
-9%
3 576
-8%
3 390
-5%
2 601
-23%
2 431
-7%
2 265
-7%
1 801
-21%
1 686
-6%
1 036
-39%
1 057
+2%
1 543
+46%
1 935
+25%
2 622
+35%
2 832
+8%
2 877
+2%
3 074
+7%
3 204
+4%
3 208
+0%
3 961
+23%
4 630
+17%
5 241
+13%
6 118
+17%
5 891
-4%
5 767
-2%
6 205
+8%
6 259
+1%
6 274
+0%
5 885
-6%
4 498
-24%
3 771
-16%
3 602
-5%
3 453
-4%
2 750
-20%
2 515
-9%
2 407
-4%
2 234
-7%
(733)
N/A
(757)
-3%
(1 213)
-60%
(1 348)
-11%
1 589
N/A
Net Income
Tax Provision
(457)
(490)
(290)
(294)
(273)
(261)
(257)
(227)
(222)
(197)
(347)
(393)
(513)
(566)
(694)
(791)
(770)
(833)
(878)
(982)
(1 021)
(1 024)
(962)
(892)
(881)
(846)
(894)
(914)
(852)
(778)
(739)
(572)
(516)
(510)
(342)
(321)
(238)
(545)
(625)
(743)
(876)
(611)
(650)
(672)
(703)
(708)
(866)
(1 016)
(1 129)
(1 314)
(1 308)
(1 291)
(1 417)
(1 429)
(1 422)
(1 357)
(1 043)
(918)
(996)
(993)
(951)
(911)
(808)
(736)
(34)
11
212
255
(373)
Income from Continuing Operations
1 233
1 262
1 253
1 313
1 130
1 161
1 196
1 146
1 247
1 306
1 329
1 520
1 810
1 939
1 913
2 079
2 311
2 488
2 878
3 035
2 920
2 979
2 948
3 103
3 390
3 361
3 240
3 367
3 045
2 798
2 651
2 029
1 915
1 755
1 459
1 365
798
513
918
1 192
1 746
2 221
2 228
2 403
2 501
2 500
3 094
3 614
4 112
4 803
4 583
4 477
4 788
4 830
4 852
4 528
3 454
2 854
2 605
2 460
1 799
1 604
1 599
1 498
(766)
(746)
(1 001)
(1 093)
1 216
Income to Minority Interest
(44)
(27)
4
3
(4)
5
(11)
(1)
2
(8)
(10)
(10)
5
2
22
32
15
24
16
(1)
(12)
(26)
(38)
(29)
(40)
(33)
(28)
(37)
(5)
(4)
(9)
(1)
4
9
16
16
(1)
(11)
(18)
(31)
(37)
(40)
(22)
(1)
1
(6)
(73)
(106)
(119)
(127)
(112)
(138)
(139)
(127)
(85)
(54)
(65)
(107)
(139)
(160)
(107)
(62)
(73)
(40)
67
51
44
70
(16)
Net Income (Common)
1 189
N/A
1 235
+4%
1 257
+2%
1 316
+5%
1 127
-14%
1 166
+3%
1 185
+2%
1 145
-3%
1 249
+9%
1 298
+4%
1 319
+2%
1 510
+14%
1 815
+20%
1 941
+7%
1 935
0%
2 111
+9%
2 326
+10%
2 511
+8%
2 894
+15%
3 033
+5%
2 907
-4%
2 953
+2%
2 910
-1%
3 073
+6%
3 350
+9%
3 328
-1%
3 213
-3%
3 330
+4%
3 040
-9%
2 794
-8%
2 643
-5%
2 028
-23%
1 919
-5%
1 764
-8%
1 475
-16%
1 381
-6%
797
-42%
502
-37%
900
+79%
1 161
+29%
1 709
+47%
2 181
+28%
2 205
+1%
2 402
+9%
2 502
+4%
2 494
0%
3 021
+21%
3 508
+16%
3 993
+14%
4 676
+17%
4 470
-4%
4 338
-3%
4 650
+7%
4 703
+1%
4 767
+1%
4 474
-6%
3 389
-24%
2 747
-19%
2 466
-10%
2 300
-7%
1 692
-26%
1 542
-9%
1 526
-1%
1 458
-4%
(699)
N/A
(697)
+0%
(958)
-38%
(1 024)
-7%
1 200
N/A
EPS (Diluted)
3.93
N/A
4.07
+4%
4.14
+2%
4.34
+5%
3.72
-14%
3.86
+4%
3.92
+2%
3.79
-3%
4.14
+9%
4.31
+4%
4.38
+2%
5.01
+14%
6
+20%
6.44
+7%
6.42
0%
6.98
+9%
7.71
+10%
8.35
+8%
9.63
+15%
9.62
0%
9.67
+1%
9.82
+2%
9.67
-2%
10.24
+6%
11.13
+9%
11.07
-1%
10.69
-3%
11.08
+4%
10.1
-9%
9.3
-8%
8.82
-5%
6.76
-23%
6.38
-6%
5.88
-8%
4.92
-16%
4.6
-7%
2.66
-42%
1.68
-37%
3.01
+79%
3.88
+29%
5.69
+47%
7.27
+28%
7.35
+1%
8
+9%
8.33
+4%
8.31
0%
10.07
+21%
11.69
+16%
13.27
+14%
15.61
+18%
14.92
-4%
14.51
-3%
15.48
+7%
15.65
+1%
15.89
+2%
14.89
-6%
11.26
-24%
9.15
-19%
8.23
-10%
7.66
-7%
5.64
-26%
5.14
-9%
5.09
-1%
4.86
-5%
-2.34
N/A
-2.34
N/A
-3.22
-38%
-3.41
-6%
4
N/A
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