N

Namchow Holdings Co Ltd
TWSE:1702

Watchlist Manager
Namchow Holdings Co Ltd
TWSE:1702
Watchlist
Price: 38 TWD 0.4% Market Closed
Market Cap: NT$9.4B

Income Statement

Earnings Waterfall
Namchow Holdings Co Ltd

Income Statement
Namchow Holdings 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
Revenue
Interest Expense
230
219
186
151
109
92
79
72
75
76
83
94
108
119
119
119
112
103
100
95
94
98
103
119
126
137
147
143
150
141
130
116
165
168
168
186
150
172
205
227
206
220
227
229
263
262
261
261
260
260
257
261
258
243
230
218
213
218
220
219
210
205
205
207
214
214
210
206
Revenue
7 806
N/A
7 787
0%
7 785
0%
7 948
+2%
7 995
+1%
8 308
+4%
8 725
+5%
8 643
-1%
9 577
+11%
9 851
+3%
10 066
+2%
10 835
+8%
11 020
+2%
11 252
+2%
11 691
+4%
12 064
+3%
12 061
0%
12 314
+2%
12 775
+4%
13 121
+3%
13 426
+2%
13 871
+3%
14 254
+3%
14 508
+2%
14 832
+2%
15 044
+1%
15 054
+0%
15 281
+2%
15 480
+1%
15 621
+1%
15 960
+2%
16 015
+0%
16 300
+2%
16 376
+0%
16 459
+1%
16 846
+2%
17 173
+2%
17 651
+3%
18 082
+2%
18 103
+0%
18 287
+1%
18 236
0%
18 239
+0%
18 230
0%
18 344
+1%
17 742
-3%
17 345
-2%
17 594
+1%
17 622
+0%
18 666
+6%
19 326
+4%
19 440
+1%
19 862
+2%
19 960
+0%
20 182
+1%
20 327
+1%
20 478
+1%
20 991
+3%
21 560
+3%
22 316
+4%
22 680
+2%
22 995
+1%
23 150
+1%
23 330
+1%
23 738
+2%
24 011
+1%
23 906
0%
23 551
-1%
Gross Profit
Cost of Revenue
(5 733)
(5 680)
(5 491)
(5 436)
(5 315)
(5 458)
(5 826)
(5 838)
(6 478)
(6 787)
(7 089)
(7 820)
(7 981)
(8 151)
(8 392)
(8 477)
(8 524)
(8 615)
(8 836)
(8 952)
(9 101)
(9 377)
(9 586)
(9 765)
(9 914)
(9 975)
(9 892)
(9 885)
(9 871)
(9 881)
(10 003)
(10 062)
(10 160)
(10 356)
(10 603)
(10 926)
(11 559)
(12 008)
(12 302)
(12 314)
(12 210)
(12 031)
(11 948)
(11 921)
(11 918)
(11 615)
(11 454)
(11 610)
(11 682)
(12 273)
(12 755)
(13 091)
(13 590)
(13 887)
(14 282)
(14 628)
(15 133)
(15 679)
(16 075)
(16 341)
(16 174)
(16 103)
(16 037)
(16 300)
(16 821)
(17 330)
(17 588)
(17 550)
Gross Profit
2 072
N/A
2 107
+2%
2 293
+9%
2 512
+10%
2 680
+7%
2 850
+6%
2 899
+2%
2 804
-3%
3 100
+11%
3 064
-1%
2 977
-3%
3 015
+1%
3 039
+1%
3 101
+2%
3 298
+6%
3 587
+9%
3 537
-1%
3 699
+5%
3 938
+6%
4 170
+6%
4 325
+4%
4 494
+4%
4 668
+4%
4 743
+2%
4 918
+4%
5 069
+3%
5 162
+2%
5 396
+5%
5 608
+4%
5 740
+2%
5 957
+4%
5 954
0%
6 140
+3%
6 020
-2%
5 857
-3%
5 920
+1%
5 614
-5%
5 644
+1%
5 780
+2%
5 788
+0%
6 078
+5%
6 204
+2%
6 290
+1%
6 309
+0%
6 426
+2%
6 127
-5%
5 891
-4%
5 984
+2%
5 939
-1%
6 393
+8%
6 571
+3%
6 349
-3%
6 272
-1%
6 072
-3%
5 901
-3%
5 699
-3%
5 345
-6%
5 312
-1%
5 485
+3%
5 974
+9%
6 506
+9%
6 892
+6%
7 113
+3%
7 029
-1%
6 917
-2%
6 681
-3%
6 318
-5%
6 001
-5%
Operating Income
Operating Expenses
(1 810)
(1 866)
(1 901)
(1 946)
(2 009)
(2 042)
(2 079)
(2 039)
(2 258)
(2 268)
(2 305)
(2 374)
(2 439)
(2 535)
(2 611)
(2 812)
(2 722)
(2 790)
(2 883)
(2 938)
(2 938)
(3 011)
(3 102)
(3 214)
(3 360)
(3 440)
(3 505)
(3 561)
(3 653)
(3 733)
(3 834)
(3 865)
(4 116)
(4 130)
(4 171)
(4 400)
(4 203)
(4 266)
(4 366)
(4 308)
(4 408)
(4 489)
(4 558)
(4 609)
(4 755)
(4 635)
(4 434)
(4 353)
(4 262)
(4 409)
(4 509)
(4 466)
(4 483)
(4 413)
(4 458)
(4 530)
(4 452)
(4 536)
(4 608)
(4 778)
(4 920)
(5 026)
(5 197)
(5 226)
(5 382)
(5 416)
(5 334)
(5 242)
Selling, General & Administrative
(1 761)
(1 818)
(1 852)
(1 896)
(1 975)
(1 994)
(2 031)
(1 995)
(2 226)
(2 237)
(2 271)
(2 340)
(2 406)
(2 479)
(2 547)
(2 737)
(2 628)
(2 690)
(2 777)
(2 822)
(2 828)
(2 900)
(2 983)
(3 093)
(3 215)
(3 293)
(3 356)
(3 407)
(3 514)
(3 587)
(3 685)
(3 719)
(3 843)
(3 846)
(3 859)
(4 040)
(3 905)
(3 967)
(4 058)
(3 989)
(4 104)
(4 174)
(4 235)
(4 286)
(4 332)
(4 222)
(4 012)
(3 899)
(3 816)
(3 897)
(4 003)
(4 013)
(4 061)
(4 022)
(4 037)
(4 078)
(4 070)
(4 153)
(4 245)
(4 383)
(4 461)
(4 543)
(4 660)
(4 687)
(4 834)
(4 835)
(4 766)
(4 673)
Research & Development
(48)
(48)
(49)
(50)
(33)
(35)
(34)
(29)
(33)
(31)
(34)
(34)
(33)
(50)
(58)
(75)
(95)
(100)
(106)
(115)
(111)
(111)
(119)
(121)
(126)
(129)
(130)
(135)
(139)
(146)
(148)
(146)
(273)
(285)
(312)
(360)
(298)
(299)
(309)
(320)
(303)
(316)
(323)
(323)
(423)
(413)
(422)
(453)
(445)
(332)
(326)
(273)
(423)
(391)
(421)
(452)
(383)
(374)
(355)
(395)
(458)
(483)
(537)
(539)
(547)
(580)
(567)
(568)
Other Operating Expenses
0
0
0
0
0
(14)
(14)
(15)
0
0
0
0
0
(6)
(6)
0
0
0
0
0
0
0
0
0
(20)
(19)
(19)
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(180)
(180)
(180)
0
0
0
0
0
(9)
(9)
0
0
0
0
0
0
0
0
0
Operating Income
263
N/A
241
-8%
392
+63%
566
+44%
671
+19%
808
+20%
820
+2%
766
-7%
841
+10%
795
-5%
672
-16%
641
-5%
601
-6%
566
-6%
687
+21%
775
+13%
815
+5%
909
+12%
1 056
+16%
1 232
+17%
1 387
+13%
1 482
+7%
1 566
+6%
1 529
-2%
1 558
+2%
1 629
+5%
1 657
+2%
1 836
+11%
1 955
+7%
2 006
+3%
2 123
+6%
2 089
-2%
2 023
-3%
1 890
-7%
1 686
-11%
1 520
-10%
1 411
-7%
1 378
-2%
1 414
+3%
1 480
+5%
1 670
+13%
1 715
+3%
1 733
+1%
1 700
-2%
1 671
-2%
1 492
-11%
1 456
-2%
1 632
+12%
1 678
+3%
1 984
+18%
2 062
+4%
1 883
-9%
1 788
-5%
1 659
-7%
1 442
-13%
1 170
-19%
893
-24%
776
-13%
876
+13%
1 196
+36%
1 587
+33%
1 866
+18%
1 915
+3%
1 804
-6%
1 535
-15%
1 266
-18%
985
-22%
759
-23%
Pre-Tax Income
Interest Income Expense
(169)
(220)
(202)
(147)
(96)
(62)
(59)
(50)
(50)
(40)
(35)
(50)
(49)
(64)
(83)
(79)
(77)
(68)
(38)
(16)
(17)
(54)
(56)
(51)
(56)
(44)
(38)
(231)
(280)
(301)
(357)
(203)
(201)
(168)
(125)
(80)
(37)
(7)
(107)
(246)
(257)
(295)
(256)
(177)
(197)
(208)
(184)
(154)
(150)
(117)
(80)
(45)
(22)
12
55
68
61
51
49
45
52
103
89
(6)
34
20
3
57
Non-Reccuring Items
0
0
0
0
(14)
0
0
0
0
0
0
(6)
(6)
0
0
(21)
(35)
(35)
(40)
(27)
(55)
(56)
(51)
(44)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
0
0
2
2
0
0
0
(9)
(9)
0
0
(0)
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(7)
(7)
(5)
(17)
(11)
(13)
(15)
(1)
(2)
(2)
(4)
(3)
(9)
(9)
(14)
(9)
(27)
(35)
(26)
(33)
(20)
(13)
(16)
(15)
(4)
(6)
(6)
(6)
(6)
(4)
(5)
(6)
(4)
(5)
(15)
(34)
(32)
(32)
(20)
1
(2)
(2)
(3)
(3)
(20)
(18)
(19)
(19)
(7)
(1)
(28)
(28)
(29)
(29)
(0)
(1)
(1)
(1)
(0)
(5)
(6)
15
14
19
25
3
4
0
Total Other Income
12
37
43
49
36
24
33
47
61
57
86
73
74
82
55
53
53
47
44
37
33
58
58
82
81
57
60
61
72
95
86
76
(1)
(5)
30
87
163
180
160
107
104
103
105
116
148
157
163
152
136
109
91
141
201
180
224
172
129
169
136
132
144
128
133
133
138
143
138
168
Pre-Tax Income
98
N/A
51
-48%
228
+344%
451
+98%
585
+30%
757
+29%
780
+3%
762
-2%
850
+12%
810
-5%
720
-11%
656
-9%
610
-7%
575
-6%
644
+12%
718
+12%
728
+1%
818
+12%
995
+22%
1 192
+20%
1 328
+11%
1 417
+7%
1 501
+6%
1 502
+0%
1 579
+5%
1 636
+4%
1 674
+2%
1 660
-1%
1 741
+5%
1 797
+3%
1 847
+3%
1 956
+6%
1 818
-7%
1 711
-6%
1 576
-8%
1 493
-5%
1 505
+1%
1 519
+1%
1 447
-5%
1 342
-7%
1 516
+13%
1 520
+0%
1 579
+4%
1 636
+4%
1 602
-2%
1 422
-11%
1 414
-1%
1 608
+14%
1 657
+3%
1 974
+19%
2 047
+4%
1 953
-5%
1 938
-1%
1 823
-6%
1 721
-6%
1 400
-19%
1 073
-23%
995
-7%
1 062
+7%
1 368
+29%
1 776
+30%
2 112
+19%
2 151
+2%
1 950
-9%
1 732
-11%
1 432
-17%
1 129
-21%
984
-13%
Net Income
Tax Provision
(35)
(10)
(42)
(60)
(88)
(127)
(179)
(193)
(243)
(245)
(213)
(227)
(216)
(214)
(245)
(255)
(251)
(284)
(343)
(414)
(429)
(450)
(471)
(491)
(570)
(553)
(552)
(554)
(577)
(644)
(668)
(704)
(648)
(610)
(550)
(518)
(510)
(501)
(436)
(390)
(454)
(484)
(599)
(631)
(589)
(537)
(507)
(579)
(661)
(763)
(801)
(741)
(699)
(647)
(600)
(488)
(382)
(366)
(363)
(469)
(535)
(616)
(629)
(569)
(530)
(442)
(374)
(339)
Income from Continuing Operations
64
41
186
392
497
630
601
569
607
565
507
429
394
361
399
463
478
534
652
778
900
967
1 030
1 011
1 009
1 083
1 122
1 106
1 164
1 152
1 179
1 252
1 170
1 101
1 026
975
995
1 018
1 011
952
1 062
1 037
980
1 005
1 013
885
908
1 029
996
1 211
1 246
1 212
1 239
1 176
1 121
912
692
629
699
899
1 241
1 497
1 522
1 381
1 202
987
753
644
Income to Minority Interest
(52)
(49)
(72)
(96)
(122)
(135)
(128)
(83)
(89)
(66)
(49)
(69)
(46)
(46)
(50)
(51)
(32)
(29)
(27)
(34)
(45)
(51)
(53)
(59)
(60)
(54)
(57)
(52)
(51)
(40)
(30)
(24)
35
29
39
47
(2)
(17)
(28)
(36)
(49)
(48)
(46)
(47)
(49)
(42)
(40)
(44)
(45)
(56)
(62)
(108)
(168)
(198)
(241)
(187)
(132)
(123)
(112)
(133)
(199)
(227)
(225)
(221)
(192)
(209)
(200)
(198)
Net Income (Common)
12
N/A
(8)
N/A
114
N/A
295
+160%
375
+27%
495
+32%
472
-5%
485
+3%
518
+7%
499
-4%
458
-8%
360
-21%
348
-3%
315
-9%
349
+11%
413
+18%
446
+8%
506
+13%
625
+24%
744
+19%
854
+15%
916
+7%
978
+7%
952
-3%
949
0%
1 029
+8%
1 065
+4%
1 054
-1%
1 113
+6%
1 112
0%
1 149
+3%
1 228
+7%
1 206
-2%
1 130
-6%
1 065
-6%
1 022
-4%
993
-3%
1 001
+1%
983
-2%
916
-7%
1 013
+11%
989
-2%
934
-6%
957
+2%
964
+1%
843
-13%
868
+3%
985
+13%
951
-3%
1 155
+21%
1 184
+2%
1 104
-7%
1 071
-3%
978
-9%
880
-10%
725
-18%
560
-23%
506
-10%
586
+16%
766
+31%
1 042
+36%
1 269
+22%
1 296
+2%
1 159
-11%
1 010
-13%
779
-23%
554
-29%
447
-19%
EPS (Diluted)
0.05
N/A
-0.04
N/A
0.46
N/A
1.21
+163%
1.54
+27%
2.04
+32%
1.95
-4%
2
+3%
2.12
+6%
2
-6%
1.86
-7%
1.45
-22%
1.4
-3%
1.27
-9%
1.41
+11%
1.67
+18%
1.8
+8%
2.04
+13%
2.52
+24%
3
+19%
3.44
+15%
3.68
+7%
3.93
+7%
3.83
-3%
3.82
0%
4.14
+8%
4.29
+4%
4.25
-1%
4.48
+5%
4.48
N/A
4.62
+3%
4.93
+7%
4.85
-2%
4.55
-6%
4.29
-6%
4.12
-4%
4
-3%
4.03
+1%
3.96
-2%
3.69
-7%
4.09
+11%
4
-2%
3.78
-6%
3.87
+2%
3.89
+1%
3.4
-13%
3.51
+3%
3.97
+13%
3.83
-4%
4.66
+22%
4.77
+2%
4.45
-7%
4.31
-3%
3.94
-9%
3.54
-10%
2.92
-18%
2.25
-23%
2.04
-9%
2.36
+16%
3.09
+31%
4.19
+36%
5.11
+22%
5.22
+2%
4.67
-11%
4.07
-13%
3.13
-23%
2.23
-29%
1.8
-19%