China Motor Corp
TWSE:2204

Watchlist Manager
China Motor Corp Logo
China Motor Corp
TWSE:2204
Watchlist
Price: 78.6 TWD 0.13% Market Closed
Market Cap: 43.5B TWD
Have any thoughts about
China Motor Corp?
Write Note

Income Statement

Earnings Waterfall
China Motor Corp

Revenue
43B TWD
Cost of Revenue
-36.3B TWD
Gross Profit
6.8B TWD
Operating Expenses
-4.2B TWD
Operating Income
2.6B TWD
Other Expenses
1.9B TWD
Net Income
4.5B TWD

Income Statement
China Motor Corp

Rotate your device to view
Income Statement
Currency: TWD
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
Revenue
Revenue
37 226
N/A
35 951
-3%
36 736
+2%
36 045
-2%
35 965
0%
36 884
+3%
36 811
0%
38 274
+4%
39 842
+4%
40 584
+2%
40 634
+0%
41 185
+1%
40 075
-3%
38 908
-3%
38 463
-1%
35 805
-7%
35 089
-2%
34 870
-1%
33 184
-5%
32 926
-1%
32 148
-2%
32 068
0%
31 004
-3%
29 837
-4%
30 536
+2%
30 875
+1%
31 857
+3%
32 292
+1%
32 717
+1%
31 125
-5%
29 721
-5%
29 339
-1%
28 271
-4%
29 554
+5%
31 390
+6%
33 627
+7%
35 408
+5%
38 507
+9%
41 686
+8%
43 911
+5%
43 037
-2%
Gross Profit
Cost of Revenue
(31 183)
(29 898)
(30 372)
(29 696)
(29 526)
(30 181)
(30 227)
(31 480)
(32 670)
(33 404)
(33 533)
(34 104)
(33 249)
(32 397)
(31 809)
(29 441)
(28 938)
(28 677)
(27 474)
(27 351)
(26 829)
(26 817)
(26 015)
(25 164)
(25 645)
(25 969)
(26 846)
(27 240)
(27 991)
(26 185)
(25 618)
(25 252)
(24 078)
(24 680)
(26 231)
(28 289)
(29 877)
(32 453)
(35 209)
(37 069)
(36 269)
Gross Profit
6 041
N/A
6 053
+0%
6 363
+5%
6 349
0%
6 440
+1%
6 703
+4%
6 584
-2%
6 794
+3%
7 171
+6%
7 181
+0%
7 100
-1%
7 080
0%
6 825
-4%
6 511
-5%
6 653
+2%
6 364
-4%
6 151
-3%
6 193
+1%
5 711
-8%
5 575
-2%
5 318
-5%
5 251
-1%
4 989
-5%
4 673
-6%
4 891
+5%
4 906
+0%
5 011
+2%
5 052
+1%
4 726
-6%
4 940
+5%
4 103
-17%
4 087
0%
4 193
+3%
4 874
+16%
5 160
+6%
5 338
+3%
5 531
+4%
6 053
+9%
6 477
+7%
6 842
+6%
6 768
-1%
Operating Income
Operating Expenses
(3 762)
(4 084)
(4 282)
(4 091)
(4 343)
(4 488)
(4 404)
(4 627)
(4 696)
(4 589)
(4 552)
(4 526)
(4 412)
(4 077)
(4 246)
(4 284)
(4 293)
(4 295)
(4 053)
(3 851)
(3 601)
(3 431)
(3 269)
(3 048)
(3 081)
(3 129)
(3 059)
(2 666)
(2 458)
(2 901)
(2 445)
(2 508)
(2 321)
(2 933)
(3 142)
(3 364)
(3 534)
(3 405)
(3 689)
(3 954)
(4 153)
Selling, General & Administrative
(1 837)
(1 873)
(1 942)
(1 835)
(1 878)
(2 053)
(1 947)
(2 007)
(2 079)
(1 868)
(1 876)
(1 903)
(1 942)
(2 059)
(2 218)
(2 216)
(2 310)
(2 200)
(2 020)
(1 995)
(1 781)
(1 763)
(1 582)
(1 407)
(1 462)
(1 470)
(1 354)
(1 227)
(962)
(1 472)
(828)
(800)
(840)
(1 334)
(1 451)
(1 585)
(1 670)
(1 818)
(1 910)
(2 061)
(2 081)
Research & Development
(1 879)
(2 187)
(2 167)
(2 221)
(2 399)
(2 407)
(2 442)
(2 603)
(2 618)
(2 675)
(2 625)
(2 558)
(2 405)
(1 990)
(1 977)
(2 011)
(1 935)
(2 052)
(2 000)
(1 836)
(1 811)
(1 657)
(1 643)
(1 653)
(1 608)
(1 660)
(1 045)
(871)
(923)
(1 383)
(1 416)
(1 502)
(1 432)
(1 551)
(1 585)
(1 672)
(1 771)
(1 532)
(1 643)
(1 739)
(1 909)
Depreciation & Amortization
(59)
(33)
(46)
(49)
(44)
(38)
(45)
(36)
(36)
(38)
(36)
(36)
(36)
(38)
(36)
(36)
(27)
(41)
(21)
(25)
0
(58)
(33)
(41)
(61)
0
(52)
(42)
(33)
(45)
(45)
(46)
(46)
(46)
(46)
(46)
(46)
(57)
(69)
(81)
(94)
Other Operating Expenses
14
9
(127)
14
(23)
10
30
18
38
(8)
(14)
(29)
(29)
10
(15)
(21)
(22)
(2)
(12)
5
(9)
48
(11)
52
50
1
(607)
(525)
(539)
(2)
(155)
(160)
(3)
(2)
(59)
(61)
(47)
2
(67)
(73)
(69)
Operating Income
2 280
N/A
1 970
-14%
2 080
+6%
2 256
+8%
2 095
-7%
2 215
+6%
2 179
-2%
2 165
-1%
2 474
+14%
2 592
+5%
2 547
-2%
2 554
+0%
2 413
-6%
2 435
+1%
2 408
-1%
2 081
-14%
1 859
-11%
1 898
+2%
1 657
-13%
1 723
+4%
1 717
0%
1 820
+6%
1 720
-5%
1 625
-6%
1 810
+11%
1 777
-2%
1 952
+10%
2 386
+22%
2 268
-5%
2 040
-10%
1 658
-19%
1 578
-5%
1 872
+19%
1 940
+4%
2 018
+4%
1 973
-2%
1 997
+1%
2 648
+33%
2 788
+5%
2 888
+4%
2 614
-9%
Pre-Tax Income
Interest Income Expense
1 381
1 260
1 176
1 341
1 524
1 601
1 729
1 753
1 611
1 494
1 497
1 819
2 107
2 438
2 803
2 570
2 630
2 582
2 228
709
227
(3 544)
(3 841)
(2 013)
(1 644)
2 059
2 653
2 598
2 668
3 024
3 243
(3 301)
(4 918)
(9 152)
(8 965)
(2 122)
86
4 278
3 920
3 690
3 210
Non-Reccuring Items
(210)
(129)
0
(60)
(60)
(37)
(36)
(38)
(41)
(39)
(39)
(55)
(52)
(84)
(94)
(74)
(86)
(228)
(218)
(254)
(243)
(52)
0
(110)
(110)
(102)
0
0
(154)
(147)
0
0
(0)
(45)
0
0
0
(67)
0
0
0
Total Other Income
250
138
135
138
148
112
117
119
120
39
33
38
27
87
97
85
78
59
50
64
64
95
128
42
40
19
(9)
124
129
162
195
158
165
148
47
32
(100)
(45)
(143)
(158)
(55)
Pre-Tax Income
3 699
N/A
3 240
-12%
3 390
+5%
3 675
+8%
3 708
+1%
3 891
+5%
3 988
+2%
3 999
+0%
4 164
+4%
4 086
-2%
4 040
-1%
4 357
+8%
4 497
+3%
4 876
+8%
5 214
+7%
4 662
-11%
4 481
-4%
4 311
-4%
3 718
-14%
2 242
-40%
1 766
-21%
(1 680)
N/A
(1 992)
-19%
(456)
+77%
97
N/A
3 752
+3 785%
4 596
+22%
5 108
+11%
4 911
-4%
5 078
+3%
5 096
+0%
(1 564)
N/A
(2 881)
-84%
(7 109)
-147%
(6 900)
+3%
(117)
+98%
1 982
N/A
6 814
+244%
6 566
-4%
6 420
-2%
5 770
-10%
Net Income
Tax Provision
(454)
(418)
(400)
(457)
(438)
(387)
(385)
(350)
(364)
(493)
(468)
(493)
(474)
(339)
(430)
(401)
(381)
(419)
(391)
(464)
(533)
(628)
(525)
(352)
(243)
(212)
(313)
(505)
(630)
(675)
(682)
(683)
(573)
(496)
(473)
(305)
(505)
(890)
(934)
(1 120)
(969)
Income from Continuing Operations
3 246
2 821
2 991
3 219
3 269
3 505
3 602
3 648
3 800
3 592
3 573
3 865
4 023
4 537
4 783
4 260
4 100
3 892
3 328
1 778
1 232
(2 308)
(2 518)
(808)
(147)
3 541
4 283
4 603
4 281
4 403
4 414
(2 247)
(3 454)
(7 604)
(7 373)
(422)
1 478
5 924
5 631
5 300
4 801
Income to Minority Interest
(279)
(263)
(278)
(272)
(292)
(339)
(380)
(399)
(405)
(408)
(391)
(409)
(421)
(435)
(403)
(372)
(344)
(299)
(292)
(236)
(213)
(157)
(99)
(145)
(200)
(263)
(330)
(310)
(250)
(222)
(204)
(208)
(222)
(153)
(216)
(211)
(226)
(272)
(207)
(216)
(207)
Net Income (Common)
2 966
N/A
2 558
-14%
2 712
+6%
2 946
+9%
2 977
+1%
3 166
+6%
3 223
+2%
3 251
+1%
3 397
+4%
3 189
-6%
3 186
0%
3 461
+9%
3 607
+4%
4 106
+14%
4 382
+7%
3 888
-11%
3 756
-3%
3 593
-4%
3 036
-16%
1 542
-49%
1 019
-34%
(2 466)
N/A
(2 617)
-6%
(953)
+64%
(346)
+64%
3 277
N/A
3 952
+21%
4 293
+9%
4 031
-6%
4 182
+4%
4 210
+1%
(2 455)
N/A
(3 676)
-50%
(7 758)
-111%
(7 590)
+2%
(633)
+92%
1 251
N/A
5 652
+352%
5 424
-4%
5 084
-6%
4 550
-11%
EPS (Diluted)
5.44
N/A
4.69
-14%
4.97
+6%
5.4
+9%
5.45
+1%
5.79
+6%
5.89
+2%
5.88
0%
6.21
+6%
5.83
-6%
5.83
N/A
6.33
+9%
6.6
+4%
7.52
+14%
8.02
+7%
7.12
-11%
6.88
-3%
6.58
-4%
5.56
-16%
2.82
-49%
1.86
-34%
-2.38
N/A
-4.79
-101%
-1.74
+64%
-0.63
+64%
6
N/A
7.24
+21%
7.86
+9%
7.38
-6%
7.66
+4%
7.71
+1%
-4.51
N/A
-6.75
-50%
-14.22
-111%
-13.92
+2%
-1.16
+92%
2.29
N/A
10.35
+352%
9.93
-4%
9.31
-6%
8.33
-11%

See Also

Discover More