Asia Vital Components Co Ltd
TWSE:3017

Watchlist Manager
Asia Vital Components Co Ltd Logo
Asia Vital Components Co Ltd
TWSE:3017
Watchlist
Price: 1 605 TWD -0.93% Market Closed
Market Cap: NT$627.1B

Income Statement

Earnings Waterfall
Asia Vital Components Co Ltd

Income Statement
Asia Vital Components 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
94
87
76
65
42
31
25
23
28
36
41
44
46
48
50
57
60
58
60
64
72
86
95
99
101
101
101
102
108
111
113
117
121
126
132
139
143
146
159
175
188
206
211
211
211
218
214
201
186
158
147
144
146
152
169
206
272
348
400
431
434
420
419
423
439
475
515
557
Revenue
15 538
N/A
14 831
-5%
14 702
-1%
14 564
-1%
15 109
+4%
16 275
+8%
18 342
+13%
19 482
+6%
20 276
+4%
20 840
+3%
20 028
-4%
19 715
-2%
19 248
-2%
18 306
-5%
17 948
-2%
17 762
-1%
17 855
+1%
18 010
+1%
18 415
+2%
18 976
+3%
19 990
+5%
21 397
+7%
22 767
+6%
23 739
+4%
24 047
+1%
24 336
+1%
24 317
0%
25 024
+3%
25 675
+3%
26 194
+2%
26 313
+0%
26 040
-1%
26 504
+2%
26 528
+0%
26 496
0%
26 750
+1%
27 109
+1%
27 178
+0%
27 873
+3%
28 673
+3%
29 067
+1%
29 482
+1%
31 962
+8%
34 258
+7%
36 534
+7%
37 107
+2%
39 228
+6%
39 361
+0%
39 666
+1%
42 778
+8%
43 922
+3%
45 646
+4%
47 333
+4%
49 327
+4%
50 342
+2%
53 452
+6%
56 017
+5%
55 258
-1%
56 365
+2%
57 251
+2%
59 194
+3%
62 669
+6%
64 281
+3%
67 577
+5%
71 761
+6%
79 786
+11%
92 896
+16%
112 768
+21%
Gross Profit
Cost of Revenue
(13 257)
(12 654)
(12 407)
(12 194)
(12 488)
(13 401)
(15 238)
(16 310)
(17 037)
(17 679)
(17 168)
(16 993)
(16 664)
(15 908)
(15 609)
(15 568)
(15 694)
(15 848)
(16 146)
(16 578)
(17 614)
(18 913)
(20 111)
(20 994)
(21 117)
(21 268)
(21 396)
(21 975)
(22 439)
(22 839)
(22 815)
(22 480)
(22 809)
(22 898)
(22 941)
(23 233)
(23 778)
(23 896)
(24 540)
(25 306)
(25 619)
(25 922)
(28 235)
(30 358)
(32 220)
(32 747)
(34 163)
(33 591)
(33 434)
(35 768)
(36 264)
(37 665)
(38 947)
(40 339)
(40 898)
(43 124)
(45 167)
(44 341)
(45 224)
(45 714)
(46 806)
(49 244)
(50 054)
(52 285)
(54 891)
(60 259)
(69 939)
(84 120)
Gross Profit
2 281
N/A
2 177
-5%
2 296
+5%
2 369
+3%
2 620
+11%
2 873
+10%
3 104
+8%
3 172
+2%
3 239
+2%
3 162
-2%
2 859
-10%
2 722
-5%
2 584
-5%
2 397
-7%
2 340
-2%
2 193
-6%
2 161
-1%
2 162
+0%
2 269
+5%
2 398
+6%
2 376
-1%
2 484
+5%
2 656
+7%
2 745
+3%
2 930
+7%
3 068
+5%
2 921
-5%
3 049
+4%
3 235
+6%
3 355
+4%
3 497
+4%
3 560
+2%
3 695
+4%
3 629
-2%
3 555
-2%
3 517
-1%
3 331
-5%
3 283
-1%
3 333
+2%
3 367
+1%
3 447
+2%
3 560
+3%
3 727
+5%
3 900
+5%
4 314
+11%
4 360
+1%
5 064
+16%
5 770
+14%
6 232
+8%
7 010
+12%
7 657
+9%
7 981
+4%
8 386
+5%
8 987
+7%
9 444
+5%
10 328
+9%
10 850
+5%
10 917
+1%
11 141
+2%
11 537
+4%
12 388
+7%
13 424
+8%
14 227
+6%
15 292
+7%
16 870
+10%
19 526
+16%
22 956
+18%
28 648
+25%
Operating Income
Operating Expenses
(1 696)
(1 670)
(1 658)
(1 509)
(1 660)
(1 719)
(1 801)
(1 809)
(1 796)
(1 818)
(1 739)
(1 810)
(1 881)
(1 897)
(2 047)
(2 099)
(2 118)
(2 156)
(2 141)
(2 052)
(2 048)
(2 129)
(2 171)
(2 246)
(2 378)
(2 660)
(2 609)
(2 294)
(2 159)
(2 330)
(2 311)
(2 292)
(2 259)
(2 539)
(2 507)
(2 415)
(2 177)
(2 188)
(2 362)
(2 597)
(2 728)
(2 817)
(2 911)
(2 982)
(3 055)
(3 040)
(3 013)
(3 075)
(2 952)
(3 182)
(3 411)
(3 498)
(3 559)
(3 681)
(3 966)
(4 304)
(4 544)
(4 594)
(4 800)
(4 846)
(4 967)
(5 421)
(5 344)
(5 407)
(6 048)
(6 278)
(7 041)
(7 754)
Selling, General & Administrative
(1 000)
(958)
(951)
(793)
(940)
(973)
(1 006)
(1 006)
(974)
(942)
(871)
(900)
(946)
(949)
(1 026)
(1 066)
(1 034)
(1 034)
(1 037)
(984)
(979)
(982)
(980)
(1 020)
(1 064)
(1 046)
(1 016)
(1 011)
(980)
(1 000)
(1 000)
(967)
(1 008)
(1 027)
(997)
(944)
(931)
(905)
(983)
(1 088)
(1 139)
(1 148)
(1 138)
(1 123)
(1 117)
(1 106)
(1 093)
(1 088)
(1 023)
(1 103)
(1 153)
(1 184)
(1 194)
(1 261)
(1 386)
(1 526)
(1 659)
(1 687)
(1 823)
(1 844)
(1 838)
(1 943)
(1 811)
(1 775)
(1 947)
(2 050)
(2 451)
(2 789)
Research & Development
(696)
(712)
(707)
(715)
(720)
(746)
(795)
(803)
(823)
(856)
(868)
(911)
(935)
(938)
(1 011)
(1 032)
(1 073)
(1 088)
(1 070)
(1 059)
(1 058)
(1 100)
(1 142)
(1 211)
(1 308)
(1 326)
(1 304)
(1 276)
(1 171)
(1 140)
(1 123)
(1 140)
(1 250)
(1 271)
(1 269)
(1 230)
(1 246)
(1 283)
(1 380)
(1 510)
(1 589)
(1 669)
(1 773)
(1 859)
(1 938)
(1 934)
(1 920)
(1 987)
(1 929)
(1 576)
(1 755)
(1 811)
(2 365)
(2 420)
(2 580)
(2 778)
(2 885)
(2 907)
(2 977)
(3 002)
(3 129)
(3 478)
(3 534)
(3 631)
(4 101)
(4 226)
(4 589)
(4 965)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(12)
(9)
0
(8)
(12)
(13)
(14)
(16)
(6)
(6)
(6)
(7)
(8)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(20)
0
0
0
(10)
(10)
0
0
(25)
(34)
0
0
(35)
(35)
0
0
(282)
(283)
0
0
(190)
(188)
(186)
0
(241)
(241)
(241)
0
0
0
0
0
0
0
0
0
0
0
0
0
(503)
(503)
(503)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
585
N/A
507
-13%
638
+26%
861
+35%
960
+11%
1 154
+20%
1 304
+13%
1 363
+5%
1 443
+6%
1 344
-7%
1 120
-17%
912
-19%
704
-23%
500
-29%
293
-41%
95
-68%
43
-55%
6
-87%
127
+2 135%
346
+172%
328
-5%
355
+8%
484
+37%
499
+3%
552
+11%
408
-26%
313
-23%
754
+141%
1 076
+43%
1 025
-5%
1 187
+16%
1 268
+7%
1 436
+13%
1 090
-24%
1 049
-4%
1 102
+5%
1 154
+5%
1 095
-5%
970
-11%
770
-21%
719
-7%
742
+3%
816
+10%
918
+12%
1 259
+37%
1 320
+5%
2 052
+55%
2 695
+31%
3 280
+22%
3 828
+17%
4 247
+11%
4 483
+6%
4 827
+8%
5 307
+10%
5 478
+3%
6 024
+10%
6 306
+5%
6 322
+0%
6 341
+0%
6 691
+6%
7 421
+11%
8 004
+8%
8 883
+11%
9 885
+11%
10 823
+9%
13 248
+22%
15 915
+20%
20 894
+31%
Pre-Tax Income
Interest Income Expense
(79)
161
52
(25)
(66)
(150)
(68)
(119)
(256)
(243)
(271)
(114)
9
(30)
10
(106)
(105)
(42)
(63)
(66)
(27)
(59)
(65)
(10)
5
21
30
19
(3)
(58)
(19)
(31)
4
89
18
(52)
(112)
(237)
(177)
(113)
(145)
(125)
(161)
(138)
(122)
(83)
(76)
(202)
(312)
(398)
(457)
(341)
(139)
(203)
(63)
(92)
(106)
(148)
(2)
70
59
323
300
287
550
404
890
880
Non-Reccuring Items
(28)
(33)
(33)
(33)
(5)
0
(20)
(20)
(20)
0
0
0
(10)
0
0
(10)
(25)
0
0
(60)
(35)
0
0
(283)
(282)
0
0
0
(184)
0
0
0
(241)
0
0
0
0
0
0
0
0
0
0
0
0
0
(139)
(166)
(256)
(266)
(141)
(126)
(103)
(105)
(104)
(105)
(79)
(79)
(79)
(78)
(78)
(65)
(52)
(78)
(135)
(148)
(189)
(149)
Gain/Loss on Disposition of Assets
0
(2)
(13)
(15)
(27)
(26)
(26)
(27)
(20)
(18)
(14)
(15)
(10)
(11)
(9)
(6)
(5)
(7)
(6)
(2)
(13)
(10)
(9)
(12)
(2)
(1)
1
(1)
(9)
(52)
(127)
(148)
(145)
(104)
(18)
8
45
61
53
47
7
(9)
(6)
(7)
(48)
(44)
(67)
(90)
(116)
(60)
(113)
(82)
(125)
(221)
(189)
(232)
(286)
(172)
(128)
(134)
(96)
(113)
(169)
(166)
(257)
(273)
(233)
(254)
Total Other Income
69
30
80
6
113
123
83
121
84
92
96
99
97
93
83
142
111
98
128
60
116
145
106
636
694
688
742
225
202
204
157
101
227
224
298
314
180
254
277
357
450
468
518
504
404
377
313
375
337
400
459
517
308
323
301
339
653
775
763
678
720
769
1 013
1 254
1 371
1 410
1 219
1 022
Pre-Tax Income
546
N/A
662
+21%
723
+9%
793
+10%
975
+23%
1 101
+13%
1 273
+16%
1 319
+4%
1 232
-7%
1 174
-5%
931
-21%
882
-5%
790
-11%
553
-30%
377
-32%
115
-69%
20
-83%
56
+184%
186
+235%
278
+50%
369
+33%
430
+16%
517
+20%
831
+61%
966
+16%
1 115
+15%
1 087
-3%
998
-8%
1 082
+8%
1 119
+3%
1 197
+7%
1 190
-1%
1 281
+8%
1 300
+1%
1 347
+4%
1 372
+2%
1 267
-8%
1 172
-8%
1 123
-4%
1 060
-6%
1 031
-3%
1 077
+4%
1 168
+8%
1 278
+9%
1 494
+17%
1 570
+5%
2 083
+33%
2 611
+25%
2 933
+12%
3 504
+19%
3 994
+14%
4 451
+11%
4 768
+7%
5 100
+7%
5 423
+6%
5 934
+9%
6 489
+9%
6 698
+3%
6 897
+3%
7 226
+5%
8 025
+11%
8 917
+11%
9 976
+12%
11 184
+12%
12 352
+10%
14 643
+19%
17 604
+20%
22 392
+27%
Net Income
Tax Provision
(88)
(116)
(131)
(143)
(193)
(198)
(210)
(204)
(211)
(193)
(167)
(193)
(167)
(160)
(143)
(104)
(77)
(68)
(110)
(104)
(131)
(150)
(172)
(214)
(223)
(265)
(241)
(280)
(335)
(332)
(357)
(326)
(341)
(349)
(358)
(362)
(328)
(304)
(286)
(287)
(302)
(326)
(378)
(423)
(521)
(565)
(689)
(825)
(858)
(996)
(1 153)
(1 324)
(1 438)
(1 524)
(1 600)
(1 725)
(1 871)
(1 893)
(1 945)
(2 024)
(2 211)
(2 421)
(2 664)
(2 856)
(3 159)
(3 689)
(4 539)
(6 020)
Income from Continuing Operations
458
546
592
650
782
903
1 063
1 116
1 021
981
764
690
622
392
235
12
(57)
(13)
76
174
238
280
344
617
743
851
845
718
747
787
839
864
941
950
989
1 011
939
868
837
773
730
752
790
854
973
1 005
1 394
1 785
2 075
2 508
2 840
3 127
3 330
3 576
3 823
4 210
4 618
4 806
4 952
5 202
5 814
6 497
7 311
8 327
9 193
10 952
13 064
16 372
Income to Minority Interest
8
9
5
0
0
0
0
0
0
0
11
20
44
73
84
92
89
68
51
30
8
2
11
23
(14)
(30)
(23)
(37)
(5)
10
(11)
(38)
(80)
(81)
(91)
(81)
(53)
(57)
(61)
(56)
(19)
(4)
10
16
(15)
(32)
(85)
(96)
(159)
(246)
(350)
(423)
(429)
(470)
(416)
(418)
(456)
(383)
(424)
(486)
(510)
(634)
(703)
(822)
(1 020)
(1 130)
(1 192)
(1 484)
Net Income (Common)
466
N/A
554
+19%
597
+8%
651
+9%
782
+20%
903
+15%
1 063
+18%
1 116
+5%
1 021
-9%
981
-4%
774
-21%
710
-8%
666
-6%
466
-30%
318
-32%
104
-67%
32
-69%
55
+72%
126
+129%
204
+61%
246
+21%
282
+15%
355
+26%
640
+80%
729
+14%
820
+13%
823
+0%
681
-17%
741
+9%
797
+7%
829
+4%
826
0%
860
+4%
869
+1%
898
+3%
930
+4%
887
-5%
811
-9%
776
-4%
717
-8%
711
-1%
747
+5%
800
+7%
871
+9%
958
+10%
972
+1%
1 308
+35%
1 690
+29%
1 916
+13%
2 262
+18%
2 490
+10%
2 704
+9%
2 901
+7%
3 106
+7%
3 407
+10%
3 792
+11%
4 162
+10%
4 423
+6%
4 528
+2%
4 715
+4%
5 305
+13%
5 862
+11%
6 608
+13%
7 506
+14%
8 172
+9%
9 823
+20%
11 873
+21%
14 888
+25%
EPS (Diluted)
1.38
N/A
1.72
+25%
1.6
-7%
2.41
+51%
2.39
-1%
2.81
+18%
3.38
+20%
3.33
-1%
3.09
-7%
2.84
-8%
2.01
-29%
1.61
-20%
1.69
+5%
1.32
-22%
0.9
-32%
0.3
-67%
0.09
-70%
0.15
+67%
0.35
+133%
0.57
+63%
0.68
+19%
0.8
+18%
1
+25%
1.81
+81%
2.01
+11%
2.31
+15%
2.32
+0%
1.92
-17%
2.05
+7%
2.24
+9%
2.33
+4%
2.32
0%
2.38
+3%
2.44
+3%
2.52
+3%
2.61
+4%
2.46
-6%
2.29
-7%
2.2
-4%
2.03
-8%
1.98
-2%
2.12
+7%
2.26
+7%
2.46
+9%
2.66
+8%
2.74
+3%
3.69
+35%
4.77
+29%
5.32
+12%
6.39
+20%
7.03
+10%
7.52
+7%
8.05
+7%
8.65
+7%
9.48
+10%
10.55
+11%
11.55
+9%
12.5
+8%
12.37
-1%
12.29
-1%
13.71
+12%
14.79
+8%
16.6
+12%
19.14
+15%
20.62
+8%
24.63
+19%
29.76
+21%
37.53
+26%