M

Merry Electronics Co Ltd
TWSE:2439

Watchlist Manager
Merry Electronics Co Ltd
TWSE:2439
Watchlist
Price: 107 TWD
Market Cap: 27.1B TWD
Have any thoughts about
Merry Electronics Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Merry Electronics Co Ltd

Revenue
43.3B TWD
Cost of Revenue
-37.6B TWD
Gross Profit
5.7B TWD
Operating Expenses
-3.9B TWD
Operating Income
1.8B TWD
Other Expenses
202.3m TWD
Net Income
2B TWD

Income Statement
Merry Electronics Co Ltd

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
12 785
N/A
12 316
-4%
12 360
+0%
12 047
-3%
11 908
-1%
12 240
+3%
11 826
-3%
12 887
+9%
14 495
+12%
16 939
+17%
19 164
+13%
20 857
+9%
22 409
+7%
26 679
+19%
26 523
-1%
27 864
+5%
32 416
+16%
35 495
+9%
38 767
+9%
42 122
+9%
41 186
-2%
36 398
-12%
33 943
-7%
30 324
-11%
30 359
+0%
34 445
+13%
37 003
+7%
38 726
+5%
37 054
-4%
36 183
-2%
34 466
-5%
34 302
0%
36 889
+8%
35 399
-4%
36 511
+3%
36 863
+1%
35 267
-4%
36 690
+4%
37 913
+3%
39 851
+5%
43 252
+9%
Gross Profit
Cost of Revenue
(9 691)
(9 344)
(9 487)
(9 498)
(9 522)
(9 845)
(9 572)
(10 307)
(11 457)
(13 573)
(15 276)
(16 680)
(18 269)
(22 018)
(22 345)
(24 057)
(27 967)
(30 770)
(33 433)
(35 815)
(35 193)
(31 358)
(29 361)
(26 363)
(26 564)
(30 126)
(32 458)
(34 398)
(32 630)
(31 808)
(29 996)
(29 614)
(32 171)
(30 846)
(31 980)
(32 298)
(30 759)
(31 948)
(32 978)
(34 598)
(37 588)
Gross Profit
3 093
N/A
2 972
-4%
2 872
-3%
2 549
-11%
2 386
-6%
2 395
+0%
2 254
-6%
2 580
+14%
3 038
+18%
3 366
+11%
3 888
+16%
4 177
+7%
4 140
-1%
4 661
+13%
4 178
-10%
3 806
-9%
4 448
+17%
4 725
+6%
5 333
+13%
6 307
+18%
5 993
-5%
5 040
-16%
4 582
-9%
3 961
-14%
3 795
-4%
4 319
+14%
4 545
+5%
4 328
-5%
4 424
+2%
4 375
-1%
4 470
+2%
4 688
+5%
4 718
+1%
4 553
-4%
4 531
0%
4 565
+1%
4 508
-1%
4 742
+5%
4 935
+4%
5 252
+6%
5 663
+8%
Operating Income
Operating Expenses
(1 385)
(1 533)
(1 613)
(1 626)
(1 665)
(1 542)
(1 515)
(1 623)
(1 655)
(1 713)
(1 748)
(1 751)
(1 746)
(2 088)
(2 129)
(2 191)
(2 408)
(2 422)
(2 639)
(2 918)
(2 904)
(2 805)
(2 754)
(2 726)
(2 887)
(3 178)
(3 436)
(3 549)
(3 545)
(3 277)
(3 322)
(3 212)
(3 329)
(3 479)
(3 527)
(3 650)
(3 436)
(3 604)
(3 749)
(3 845)
(3 902)
Selling, General & Administrative
(757)
(818)
(880)
(901)
(939)
(886)
(878)
(903)
(949)
(997)
(1 007)
(1 004)
(973)
(1 152)
(1 151)
(1 153)
(1 293)
(1 271)
(1 365)
(1 535)
(1 500)
(1 419)
(1 366)
(1 283)
(1 287)
(1 398)
(1 498)
(1 538)
(1 575)
(1 498)
(1 595)
(1 499)
(1 545)
(1 585)
(1 470)
(1 558)
(1 510)
(1 555)
(1 583)
(1 658)
(1 676)
Research & Development
(598)
(688)
(702)
(690)
(695)
(631)
(610)
(647)
(683)
(689)
(711)
(713)
(738)
(896)
(954)
(994)
(1 050)
(1 070)
(1 155)
(1 246)
(1 267)
(1 267)
(1 268)
(1 325)
(1 482)
(1 662)
(1 299)
(1 372)
(1 331)
(1 657)
(1 601)
(1 581)
(1 647)
(1 756)
(1 755)
(1 791)
(1 789)
(1 922)
(1 985)
(2 018)
(2 065)
Depreciation & Amortization
(29)
(27)
(31)
(35)
(31)
(25)
(25)
(21)
(22)
(27)
(31)
(34)
(35)
(41)
(41)
(42)
(63)
(81)
(117)
(137)
(138)
(118)
(120)
(119)
(118)
(118)
(116)
(117)
(117)
(121)
(126)
(131)
(137)
(139)
(140)
(139)
(136)
(127)
(116)
(104)
(96)
Other Operating Expenses
0
0
0
0
0
0
0
(52)
0
0
0
0
0
0
17
0
(2)
0
0
0
0
0
0
0
0
0
(523)
(523)
(523)
0
0
0
0
0
(162)
(162)
0
0
(66)
(66)
(66)
Operating Income
1 707
N/A
1 439
-16%
1 259
-13%
923
-27%
721
-22%
853
+18%
739
-13%
957
+29%
1 383
+45%
1 653
+20%
2 140
+29%
2 427
+13%
2 395
-1%
2 572
+7%
2 050
-20%
1 616
-21%
2 041
+26%
2 303
+13%
2 695
+17%
3 389
+26%
3 089
-9%
2 235
-28%
1 829
-18%
1 235
-32%
908
-27%
1 141
+26%
1 109
-3%
779
-30%
879
+13%
1 099
+25%
1 148
+5%
1 476
+29%
1 389
-6%
1 073
-23%
1 005
-6%
915
-9%
1 072
+17%
1 138
+6%
1 186
+4%
1 407
+19%
1 761
+25%
Pre-Tax Income
Interest Income Expense
26
79
17
9
31
8
41
105
91
310
203
210
318
1 634
1 676
1 569
1 469
367
571
729
1 086
792
709
673
290
328
349
401
428
207
257
248
659
682
490
551
266
354
687
831
738
Non-Reccuring Items
0
0
0
0
0
(47)
(51)
0
422
468
473
491
18
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(162)
(162)
0
0
0
(66)
0
0
0
Gain/Loss on Disposition of Assets
(15)
(20)
(26)
(21)
(17)
(15)
(6)
(6)
(3)
6
5
1
1
(5)
(4)
(3)
(2)
(1)
(0)
(1)
(2)
(4)
(4)
(3)
(3)
(7)
(2)
(4)
(6)
(9)
(8)
(6)
(15)
(12)
(12)
8
19
19
14
(11)
(12)
Total Other Income
48
61
71
55
48
15
7
24
16
32
31
21
15
38
45
59
75
57
67
98
117
223
227
270
277
241
238
252
309
286
302
369
434
468
482
431
313
440
463
404
391
Pre-Tax Income
1 767
N/A
1 559
-12%
1 320
-15%
964
-27%
781
-19%
813
+4%
729
-10%
1 080
+48%
1 910
+77%
2 470
+29%
2 853
+15%
3 151
+10%
2 747
-13%
4 257
+55%
3 767
-12%
3 241
-14%
3 584
+11%
2 726
-24%
3 332
+22%
4 215
+27%
4 289
+2%
3 246
-24%
2 760
-15%
2 175
-21%
1 472
-32%
1 703
+16%
1 694
-1%
1 428
-16%
1 610
+13%
1 582
-2%
1 700
+7%
2 086
+23%
2 305
+10%
2 049
-11%
1 964
-4%
1 905
-3%
1 671
-12%
1 885
+13%
2 350
+25%
2 631
+12%
2 878
+9%
Net Income
Tax Provision
(319)
(281)
(256)
(170)
(132)
(148)
(97)
(157)
(331)
(459)
(561)
(637)
(535)
(635)
(535)
(476)
(614)
(665)
(811)
(995)
(1 004)
(715)
(594)
(483)
(274)
(383)
(362)
(245)
(326)
(291)
(312)
(380)
(451)
(428)
(441)
(468)
(402)
(468)
(573)
(661)
(670)
Income from Continuing Operations
1 450
1 279
1 065
795
648
665
632
922
1 578
2 011
2 291
2 512
2 211
3 622
3 231
2 765
2 970
2 061
2 520
3 220
3 285
2 531
2 166
1 692
1 198
1 319
1 332
1 183
1 284
1 291
1 388
1 707
1 853
1 621
1 523
1 437
1 269
1 418
1 776
1 969
2 208
Income to Minority Interest
(34)
(34)
(30)
(21)
(17)
(24)
(18)
(17)
(12)
(0)
0
0
0
(0)
0
0
(2)
3
18
22
28
17
14
15
12
3
(37)
(79)
(116)
(163)
(171)
(207)
(225)
(166)
(122)
(66)
(63)
(98)
(147)
(211)
(245)
Net Income (Common)
1 415
N/A
1 244
-12%
1 036
-17%
775
-25%
632
-18%
641
+1%
614
-4%
905
+47%
1 566
+73%
2 011
+28%
2 291
+14%
2 512
+10%
2 211
-12%
3 622
+64%
3 231
-11%
2 765
-14%
2 968
+7%
2 064
-30%
2 539
+23%
3 241
+28%
3 313
+2%
2 549
-23%
2 180
-14%
1 707
-22%
1 210
-29%
1 322
+9%
1 295
-2%
1 104
-15%
1 168
+6%
1 128
-3%
1 218
+8%
1 499
+23%
1 628
+9%
1 455
-11%
1 401
-4%
1 371
-2%
1 206
-12%
1 320
+9%
1 629
+23%
1 758
+8%
1 963
+12%
EPS (Diluted)
7.6
N/A
6.68
-12%
5.56
-17%
4.16
-25%
3.16
-24%
3.23
+2%
3.33
+3%
4.59
+38%
7.94
+73%
10.08
+27%
11.57
+15%
12.68
+10%
11.16
-12%
18.1
+62%
16.4
-9%
13.96
-15%
14.93
+7%
10.28
-31%
11.37
+11%
14.61
+28%
14.77
+1%
11.33
-23%
10.47
-8%
7.56
-28%
5.36
-29%
5.85
+9%
6.17
+5%
4.87
-21%
4.85
0%
4.68
-4%
5.07
+8%
6.23
+23%
6.71
+8%
5.9
-12%
5.75
-3%
5.64
-2%
4.96
-12%
5.32
+7%
6.55
+23%
7.09
+8%
7.39
+4%

See Also

Discover More