
Foxconn Interconnect Technology Ltd
HKEX:6088

Income Statement
Earnings Waterfall
Foxconn Interconnect Technology Ltd
Revenue
|
4.5B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
878.6m
USD
|
Operating Expenses
|
-550.7m
USD
|
Operating Income
|
328m
USD
|
Other Expenses
|
-174.2m
USD
|
Net Income
|
153.7m
USD
|
Income Statement
Foxconn Interconnect Technology Ltd
Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
3 399
N/A
|
3 739
+10%
|
4 006
+7%
|
4 205
+5%
|
4 372
+4%
|
4 371
0%
|
4 315
-1%
|
4 380
+2%
|
4 490
+3%
|
4 609
+3%
|
4 531
-2%
|
4 213
-7%
|
4 196
0%
|
4 478
+7%
|
4 451
-1%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(2 829)
|
(3 107)
|
(3 298)
|
(3 429)
|
(3 618)
|
(3 732)
|
(3 735)
|
(3 794)
|
(3 817)
|
(3 853)
|
(3 763)
|
(3 513)
|
(3 388)
|
(3 533)
|
(3 573)
|
|
Gross Profit |
569
N/A
|
631
+11%
|
708
+12%
|
776
+10%
|
754
-3%
|
639
-15%
|
580
-9%
|
586
+1%
|
673
+15%
|
756
+12%
|
768
+2%
|
700
-9%
|
807
+15%
|
945
+17%
|
879
-7%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(334)
|
(362)
|
(422)
|
(484)
|
(493)
|
(469)
|
(514)
|
(520)
|
(542)
|
(543)
|
(505)
|
(499)
|
(587)
|
(681)
|
(551)
|
|
Selling, General & Administrative |
(160)
|
(185)
|
(198)
|
(258)
|
(214)
|
(266)
|
(165)
|
(232)
|
(201)
|
(251)
|
(163)
|
(213)
|
(234)
|
(359)
|
(373)
|
|
Research & Development |
(179)
|
(197)
|
(216)
|
(258)
|
(236)
|
(244)
|
(222)
|
(251)
|
(287)
|
(305)
|
(283)
|
(299)
|
(287)
|
(340)
|
(330)
|
|
Depreciation & Amortization |
(15)
|
0
|
(27)
|
0
|
(68)
|
0
|
(80)
|
0
|
(79)
|
0
|
(72)
|
0
|
(85)
|
0
|
0
|
|
Other Operating Expenses |
20
|
20
|
18
|
32
|
25
|
41
|
(48)
|
(36)
|
24
|
13
|
13
|
14
|
18
|
18
|
152
|
|
Operating Income |
236
N/A
|
270
+14%
|
286
+6%
|
292
+2%
|
261
-11%
|
170
-35%
|
66
-61%
|
67
+1%
|
131
+97%
|
213
+62%
|
263
+24%
|
202
-23%
|
220
+9%
|
264
+20%
|
328
+24%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(12)
|
8
|
23
|
(5)
|
8
|
2
|
38
|
30
|
27
|
39
|
(3)
|
(29)
|
(19)
|
(20)
|
(106)
|
|
Non-Reccuring Items |
1
|
0
|
2
|
(2)
|
(3)
|
2
|
12
|
8
|
9
|
10
|
(12)
|
(25)
|
(21)
|
(11)
|
(1)
|
|
Pre-Tax Income |
225
N/A
|
277
+24%
|
311
+12%
|
285
-8%
|
266
-7%
|
173
-35%
|
117
-33%
|
105
-10%
|
167
+60%
|
261
+56%
|
248
-5%
|
148
-40%
|
179
+21%
|
233
+30%
|
221
-5%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(44)
|
(57)
|
(79)
|
(59)
|
(33)
|
(21)
|
(74)
|
(74)
|
(31)
|
(47)
|
(78)
|
(72)
|
(50)
|
(62)
|
(66)
|
|
Income from Continuing Operations |
180
|
220
|
233
|
227
|
233
|
153
|
43
|
30
|
137
|
214
|
170
|
76
|
130
|
171
|
154
|
|
Income to Minority Interest |
0
|
1
|
1
|
2
|
2
|
3
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Net Income (Common) |
180
N/A
|
221
+22%
|
234
+6%
|
228
-2%
|
235
+3%
|
156
-34%
|
43
-73%
|
30
-30%
|
138
+365%
|
213
+55%
|
170
-21%
|
76
-55%
|
129
+71%
|
170
+32%
|
154
-10%
|
|
EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.01
-50%
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|