Chenbro Micom Co., Ltd. (TPE: 8210)
Taiwan
· Delayed Price · Currency is TWD 260.50
+14.50 (5.89%)
Jan 20, 2025, 1:30 PM CST
Chenbro Micom Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 15,382 | 11,247 | 10,558 | 9,423 | 7,545 | 6,835 | Upgrade
|
| Revenue Growth (YoY) | 67.64% | 6.53% | 12.04% | 24.90% | 10.37% | 4.83% | Upgrade
|
| Cost of Revenue | 11,399 | 8,673 | 8,427 | 7,579 | 5,613 | 4,739 | Upgrade
|
| Gross Profit | 3,983 | 2,574 | 2,131 | 1,844 | 1,932 | 2,096 | Upgrade
|
| Selling, General & Admin | 1,067 | 936.56 | 791.53 | 757.04 | 741.84 | 740.19 | Upgrade
|
| Research & Development | 272.38 | 201.98 | 187.09 | 203.91 | 225.9 | 227.3 | Upgrade
|
| Other Operating Expenses | -74.32 | -15.18 | - | - | - | - | Upgrade
|
| Operating Expenses | 1,271 | 1,112 | 988.95 | 961.48 | 968.43 | 967.2 | Upgrade
|
| Operating Income | 2,712 | 1,462 | 1,142 | 882.38 | 963.19 | 1,129 | Upgrade
|
| Interest Expense | -74.57 | -79.66 | -47.94 | -16.49 | -10.04 | -8.77 | Upgrade
|
| Interest & Investment Income | 57.57 | 33.2 | 19.66 | 20.84 | 22.07 | 31.5 | Upgrade
|
| Currency Exchange Gain (Loss) | -37.37 | -24.9 | 199.53 | -39.52 | -88.02 | -18.9 | Upgrade
|
| Other Non Operating Income (Expenses) | 19.14 | 39.48 | 25.94 | 2.5 | 95.52 | 27.3 | Upgrade
|
| EBT Excluding Unusual Items | 2,677 | 1,430 | 1,339 | 849.71 | 982.72 | 1,160 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | -0.44 | -8.18 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.28 | -0.2 | -1.23 | -1.3 | 213.72 | 1.53 | Upgrade
|
| Other Unusual Items | - | - | 5.15 | 37.58 | 7.16 | - | Upgrade
|
| Pretax Income | 2,677 | 1,430 | 1,343 | 885.99 | 1,203 | 1,153 | Upgrade
|
| Income Tax Expense | 625.11 | 322.6 | 334.25 | 213.96 | 229.61 | 241.46 | Upgrade
|
| Earnings From Continuing Operations | 2,052 | 1,107 | 1,008 | 672.03 | 973.55 | 911.95 | Upgrade
|
| Minority Interest in Earnings | -32 | -21.58 | -9.78 | 0.88 | 3.31 | - | Upgrade
|
| Net Income | 2,020 | 1,085 | 998.69 | 672.9 | 976.86 | 911.95 | Upgrade
|
| Net Income to Common | 2,020 | 1,085 | 998.69 | 672.9 | 976.86 | 911.95 | Upgrade
|
| Net Income Growth | 195.34% | 8.69% | 48.41% | -31.12% | 7.12% | 41.97% | Upgrade
|
| Shares Outstanding (Basic) | 120 | 120 | 120 | 120 | 120 | 120 | Upgrade
|
| Shares Outstanding (Diluted) | 124 | 121 | 122 | 121 | 121 | 121 | Upgrade
|
| Shares Change (YoY) | 2.14% | -0.52% | 0.70% | 0.14% | -0.06% | -0.35% | Upgrade
|
| EPS (Basic) | 16.78 | 9.03 | 8.32 | 5.62 | 8.16 | 7.62 | Upgrade
|
| EPS (Diluted) | 16.40 | 8.95 | 8.19 | 5.56 | 8.08 | 7.54 | Upgrade
|
| EPS Growth | 191.35% | 9.28% | 47.30% | -31.19% | 7.16% | 42.53% | Upgrade
|
| Free Cash Flow | 2,411 | 2,309 | -352.68 | -1,553 | -1,106 | 1,011 | Upgrade
|
| Free Cash Flow Per Share | 19.46 | 19.04 | -2.89 | -12.84 | -9.15 | 8.36 | Upgrade
|
| Dividend Per Share | 5.000 | 5.000 | 4.000 | 3.000 | 4.000 | 4.600 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | 33.33% | -25.00% | -13.04% | 15.00% | Upgrade
|
| Gross Margin | 25.89% | 22.88% | 20.18% | 19.57% | 25.60% | 30.67% | Upgrade
|
| Operating Margin | 17.63% | 13.00% | 10.81% | 9.36% | 12.77% | 16.52% | Upgrade
|
| Profit Margin | 13.13% | 9.65% | 9.46% | 7.14% | 12.95% | 13.34% | Upgrade
|
| Free Cash Flow Margin | 15.67% | 20.53% | -3.34% | -16.48% | -14.66% | 14.79% | Upgrade
|
| EBITDA | 3,051 | 1,741 | 1,496 | 1,198 | 1,165 | 1,320 | Upgrade
|
| EBITDA Margin | 19.83% | 15.48% | 14.17% | 12.72% | 15.44% | 19.31% | Upgrade
|
| D&A For EBITDA | 338.4 | 278.94 | 354.39 | 315.89 | 201.43 | 191.34 | Upgrade
|
| EBIT | 2,712 | 1,462 | 1,142 | 882.38 | 963.19 | 1,129 | Upgrade
|
| EBIT Margin | 17.63% | 13.00% | 10.81% | 9.36% | 12.77% | 16.52% | Upgrade
|
| Effective Tax Rate | 23.35% | 22.56% | 24.89% | 24.15% | 19.08% | 20.93% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.