Nichidenbo Corp
TWSE:3090

Watchlist Manager
Nichidenbo Corp Logo
Nichidenbo Corp
TWSE:3090
Watchlist
Price: 104 TWD 3.48% Market Closed
Market Cap: 29.9B TWD

Income Statement

Earnings Waterfall
Nichidenbo Corp

Income Statement
Nichidenbo Corp

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
5
4
3
2
1
1
1
1
1
1
1
1
1
1
1
1
0
4
14
24
34
39
38
37
37
38
37
36
33
30
26
27
27
28
28
26
25
24
25
27
32
34
35
34
29
27
25
21
19
16
14
14
14
15
20
30
40
52
62
68
79
85
87
89
94
98
105
117
Revenue
2 960
N/A
2 706
-9%
2 540
-6%
2 462
-3%
2 556
+4%
2 878
+13%
3 205
+11%
3 317
+3%
3 294
-1%
3 176
-4%
3 145
-1%
2 932
-7%
2 842
-3%
2 722
-4%
2 427
-11%
2 396
-1%
2 313
-3%
2 701
+17%
3 708
+37%
5 003
+35%
6 378
+27%
7 279
+14%
7 819
+7%
8 290
+6%
8 543
+3%
8 773
+3%
8 600
-2%
8 308
-3%
8 261
-1%
8 052
-3%
8 089
+0%
8 388
+4%
8 447
+1%
8 565
+1%
8 568
+0%
8 391
-2%
8 250
-2%
8 830
+7%
9 664
+9%
10 561
+9%
10 679
+1%
10 201
-4%
9 587
-6%
8 781
-8%
8 820
+0%
8 778
0%
8 985
+2%
9 098
+1%
9 241
+2%
9 953
+8%
10 306
+4%
10 529
+2%
10 360
-2%
11 063
+7%
13 850
+25%
13 658
-1%
10 441
-24%
13 002
+25%
9 961
-23%
10 395
+4%
10 656
+3%
10 949
+3%
11 230
+3%
11 645
+4%
12 141
+4%
13 082
+8%
14 310
+9%
15 066
+5%
Gross Profit
Cost of Revenue
(2 474)
(2 265)
(2 121)
(2 064)
(2 162)
(2 430)
(2 691)
(2 765)
(2 728)
(2 618)
(2 572)
(2 391)
(2 299)
(2 197)
(1 966)
(1 949)
(1 902)
(2 250)
(3 153)
(4 331)
(5 541)
(6 319)
(6 767)
(7 141)
(7 314)
(7 493)
(7 371)
(7 116)
(7 105)
(6 944)
(6 939)
(7 202)
(7 212)
(7 311)
(7 319)
(7 088)
(6 830)
(7 011)
(7 280)
(7 576)
(7 706)
(7 519)
(7 410)
(7 207)
(7 364)
(7 364)
(7 485)
(7 572)
(7 641)
(8 186)
(8 434)
(8 603)
(8 612)
(9 044)
(11 392)
(11 256)
(8 660)
(10 826)
(8 357)
(8 732)
(9 014)
(9 207)
(9 421)
(9 749)
(10 194)
(10 964)
(12 083)
(12 740)
Gross Profit
486
N/A
441
-9%
420
-5%
398
-5%
394
-1%
448
+14%
513
+15%
552
+7%
566
+3%
558
-1%
573
+3%
542
-5%
544
+0%
525
-4%
461
-12%
447
-3%
411
-8%
452
+10%
554
+23%
672
+21%
836
+24%
960
+15%
1 052
+10%
1 149
+9%
1 230
+7%
1 280
+4%
1 229
-4%
1 192
-3%
1 155
-3%
1 108
-4%
1 150
+4%
1 186
+3%
1 235
+4%
1 254
+2%
1 250
0%
1 303
+4%
1 420
+9%
1 820
+28%
2 384
+31%
2 985
+25%
2 973
0%
2 682
-10%
2 176
-19%
1 574
-28%
1 456
-8%
1 414
-3%
1 500
+6%
1 526
+2%
1 601
+5%
1 766
+10%
1 872
+6%
1 925
+3%
1 748
-9%
2 019
+15%
2 457
+22%
2 402
-2%
1 780
-26%
2 175
+22%
1 604
-26%
1 663
+4%
1 642
-1%
1 743
+6%
1 809
+4%
1 896
+5%
1 947
+3%
2 118
+9%
2 227
+5%
2 327
+4%
Operating Income
Operating Expenses
(244)
(243)
(226)
(227)
(239)
(246)
(262)
(276)
(265)
(277)
(274)
(254)
(244)
(239)
(231)
(232)
(229)
(264)
(362)
(491)
(623)
(717)
(764)
(889)
(882)
(885)
(851)
(734)
(739)
(725)
(733)
(738)
(761)
(797)
(793)
(789)
(751)
(860)
(1 016)
(1 100)
(1 121)
(1 049)
(892)
(680)
(666)
(634)
(643)
(711)
(714)
(755)
(795)
(800)
(727)
(872)
(1 071)
(1 171)
(888)
(1 080)
(861)
(778)
(769)
(782)
(797)
(795)
(832)
(863)
(873)
(939)
Selling, General & Administrative
(244)
(243)
(226)
(227)
(239)
(246)
(262)
(276)
(265)
(265)
(263)
(242)
(244)
(239)
(231)
(232)
(229)
(264)
(362)
(491)
(623)
(717)
(763)
(889)
(879)
(882)
(851)
(734)
(739)
(725)
(733)
(738)
(761)
(783)
(780)
(776)
(744)
(810)
(957)
(1 064)
(1 085)
(1 005)
(836)
(630)
(613)
(594)
(604)
(670)
(657)
(695)
(731)
(749)
(727)
(799)
(1 015)
(1 115)
(888)
(1 080)
(861)
(778)
(769)
(782)
(797)
(795)
(832)
(863)
(873)
(939)
Research & Development
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
(8)
(16)
(24)
(33)
(36)
(42)
(46)
(50)
(53)
(52)
(52)
(54)
(57)
(44)
(48)
0
0
(60)
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
(11)
(11)
(11)
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
0
0
0
0
0
0
0
(13)
(13)
(13)
0
(35)
(35)
(2)
0
(3)
(10)
0
0
13
13
13
0
(16)
(16)
(51)
0
(13)
(55)
(55)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
242
N/A
198
-18%
193
-3%
171
-11%
154
-10%
202
+31%
251
+24%
276
+10%
301
+9%
282
-6%
299
+6%
288
-3%
299
+4%
286
-4%
230
-20%
215
-6%
182
-16%
188
+3%
193
+3%
182
-6%
214
+18%
243
+14%
288
+19%
260
-10%
348
+34%
395
+14%
378
-4%
458
+21%
417
-9%
383
-8%
417
+9%
448
+7%
474
+6%
457
-3%
457
0%
514
+13%
669
+30%
959
+43%
1 368
+43%
1 885
+38%
1 852
-2%
1 633
-12%
1 285
-21%
895
-30%
790
-12%
780
-1%
857
+10%
815
-5%
887
+9%
1 011
+14%
1 076
+6%
1 126
+5%
1 021
-9%
1 147
+12%
1 387
+21%
1 232
-11%
892
-28%
1 095
+23%
743
-32%
885
+19%
873
-1%
960
+10%
1 013
+5%
1 101
+9%
1 115
+1%
1 256
+13%
1 354
+8%
1 388
+2%
Pre-Tax Income
Interest Income Expense
(33)
21
37
74
98
93
95
51
16
20
18
16
23
11
20
30
30
47
59
128
154
157
121
68
60
38
35
48
20
21
33
(29)
(9)
40
50
83
59
13
102
65
89
102
11
40
(17)
(23)
(48)
(63)
(22)
(37)
(34)
(36)
(5)
47
58
70
(25)
(17)
19
65
5
60
48
(28)
84
54
(166)
(33)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
0
0
0
0
0
0
0
0
(13)
0
0
0
(35)
0
0
(35)
(3)
(7)
0
(8)
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
22
22
(1)
2
8
0
8
8
8
0
8
8
0
0
0
0
0
0
0
0
(2)
(1)
(1)
(1)
1
0
0
0
1
1
1
3
2
3
3
(1)
(0)
(0)
(0)
0
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
(0)
(0)
(0)
0
0
(0)
(0)
(0)
1
1
Total Other Income
2
6
6
5
5
10
4
5
5
13
5
4
5
5
5
5
4
8
12
17
21
23
21
19
21
21
22
24
27
25
31
32
22
25
17
14
19
23
32
39
33
52
52
44
40
20
13
19
20
19
18
25
7
24
105
177
153
136
56
(4)
45
42
40
24
19
21
22
29
Pre-Tax Income
233
N/A
247
+6%
236
-5%
253
+7%
265
+5%
305
+15%
358
+17%
339
-5%
319
-6%
315
-1%
329
+5%
316
-4%
327
+3%
301
-8%
255
-15%
250
-2%
217
-13%
243
+12%
264
+8%
327
+24%
387
+18%
422
+9%
426
+1%
343
-19%
430
+25%
453
+5%
435
-4%
530
+22%
464
-12%
429
-8%
481
+12%
454
-6%
475
+5%
525
+11%
526
+0%
611
+16%
711
+16%
995
+40%
1 502
+51%
1 953
+30%
1 971
+1%
1 779
-10%
1 348
-24%
971
-28%
819
-16%
777
-5%
822
+6%
771
-6%
884
+15%
994
+12%
1 060
+7%
1 114
+5%
1 023
-8%
1 217
+19%
1 549
+27%
1 478
-5%
1 020
-31%
1 214
+19%
818
-33%
947
+16%
923
-3%
1 062
+15%
1 101
+4%
1 096
0%
1 218
+11%
1 330
+9%
1 210
-9%
1 385
+14%
Net Income
Tax Provision
(54)
(56)
(53)
(43)
(42)
(49)
(57)
(57)
(54)
(52)
(56)
(54)
(56)
(52)
(41)
(38)
(33)
(36)
(37)
(36)
(54)
(60)
(64)
(60)
(47)
(54)
(61)
(77)
(85)
(81)
(81)
(84)
(87)
(81)
(82)
(93)
(117)
(179)
(276)
(406)
(396)
(379)
(327)
(218)
(203)
(186)
(197)
(192)
(257)
(281)
(274)
(303)
(250)
(290)
(362)
(341)
(230)
(270)
(183)
(196)
(202)
(230)
(232)
(236)
(253)
(275)
(258)
(272)
Income from Continuing Operations
179
191
184
209
223
257
301
282
265
263
274
262
271
249
214
212
183
207
227
291
333
362
361
282
383
400
374
453
379
348
401
370
389
445
444
518
594
816
1 226
1 547
1 575
1 400
1 021
753
616
591
625
580
628
712
786
811
772
927
1 187
1 137
791
944
635
751
720
832
869
860
965
1 055
951
1 111
Income to Minority Interest
(5)
(5)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(5)
(7)
(12)
(12)
(19)
(26)
(15)
(22)
(15)
(6)
(13)
(7)
(4)
(3)
(1)
(2)
(2)
(3)
(4)
(11)
(18)
(30)
(39)
(46)
(45)
(37)
(32)
(23)
(25)
(28)
(28)
(28)
(35)
(38)
(50)
(59)
(72)
(115)
(107)
(62)
(66)
(15)
(12)
(14)
(17)
(18)
(17)
(18)
(16)
(16)
(19)
Net Income (Common)
174
N/A
186
+7%
181
-3%
207
+15%
221
+7%
255
+15%
299
+17%
280
-6%
264
-6%
262
-1%
273
+4%
262
-4%
269
+3%
247
-8%
212
-14%
210
-1%
182
-13%
202
+11%
220
+9%
279
+27%
320
+15%
343
+7%
335
-2%
267
-20%
361
+35%
385
+7%
368
-4%
440
+19%
372
-15%
345
-7%
398
+16%
370
-7%
387
+5%
443
+15%
442
0%
514
+16%
582
+13%
798
+37%
1 195
+50%
1 508
+26%
1 529
+1%
1 355
-11%
984
-27%
721
-27%
593
-18%
565
-5%
597
+6%
552
-7%
600
+9%
678
+13%
749
+10%
789
+5%
819
+4%
883
+8%
1 192
+35%
1 791
+50%
1 488
-17%
1 638
+10%
1 287
-21%
738
-43%
706
-4%
815
+15%
851
+4%
844
-1%
947
+12%
1 039
+10%
936
-10%
1 093
+17%
EPS (Diluted)
1.1
N/A
1.21
+10%
1.16
-4%
1.32
+14%
1.42
+8%
1.6
+13%
1.84
+15%
1.76
-4%
1.64
-7%
1.61
-2%
1.68
+4%
1.6
-5%
1.65
+3%
1.54
-7%
1.31
-15%
1.31
N/A
1.14
-13%
1.27
+11%
1.38
+9%
1.74
+26%
1.98
+14%
2.09
+6%
2.06
-1%
1.63
-21%
2.15
+32%
2.13
-1%
2.04
-4%
2.44
+20%
2.07
-15%
1.94
-6%
2.23
+15%
2.08
-7%
2.18
+5%
2.49
+14%
2.47
-1%
2.86
+16%
3.23
+13%
4.41
+37%
6.65
+51%
8.36
+26%
8.44
+1%
7.48
-11%
5.49
-27%
4.01
-27%
3.29
-18%
3.15
-4%
3.32
+5%
3.07
-8%
3.33
+8%
3.77
+13%
4.16
+10%
4.38
+5%
4.54
+4%
4.89
+8%
6.56
+34%
9.86
+50%
7.88
-20%
7.73
-2%
6.11
-21%
3.5
-43%
3.33
-5%
3.85
+16%
4.02
+4%
3.98
-1%
4.46
+12%
4.88
+9%
4.39
-10%
5.13
+17%