T
Topkey Corp
TWSE:4536
Topkey Corp
TWSE:4536
Price:
165
TWD
4.43%
Market Closed
Market Cap:
NT$15B
Income Statement
Earnings Waterfall
Topkey Corp
Topkey Corp
Income Statement
Topkey Corp
Topkey Corp
Currency: TWD
| 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 |
49
|
32
|
41
|
31
|
37
|
32
|
28
|
25
|
31
|
31
|
32
|
33
|
55
|
56
|
56
|
60
|
35
|
32
|
29
|
23
|
42
|
48
|
58
|
66
|
49
|
52
|
54
|
54
|
54
|
51
|
44
|
41
|
42
|
39
|
37
|
34
|
26
|
24
|
38
|
64
|
104
|
121
|
124
|
117
|
94
|
86
|
79
|
73
|
69
|
79
|
85
|
75
|
|
| Revenue |
6 270
N/A
|
6 300
+0%
|
6 274
0%
|
6 174
-2%
|
6 048
-2%
|
5 962
-1%
|
6 250
+5%
|
6 361
+2%
|
6 557
+3%
|
6 691
+2%
|
6 680
0%
|
6 759
+1%
|
6 651
-2%
|
6 422
-3%
|
6 428
+0%
|
6 282
-2%
|
6 216
-1%
|
6 220
+0%
|
6 149
-1%
|
6 140
0%
|
6 316
+3%
|
6 679
+6%
|
6 968
+4%
|
7 303
+5%
|
7 398
+1%
|
7 485
+1%
|
7 511
+0%
|
7 408
-1%
|
7 225
-2%
|
6 959
-4%
|
6 798
-2%
|
6 849
+1%
|
7 234
+6%
|
7 875
+9%
|
7 883
+0%
|
8 194
+4%
|
8 692
+6%
|
8 865
+2%
|
9 718
+10%
|
10 539
+8%
|
10 965
+4%
|
11 539
+5%
|
11 367
-1%
|
10 184
-10%
|
9 267
-9%
|
8 409
-9%
|
8 228
-2%
|
8 841
+7%
|
9 478
+7%
|
9 980
+5%
|
10 173
+2%
|
9 990
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 698)
|
(4 627)
|
(4 516)
|
(4 478)
|
(4 402)
|
(4 399)
|
(4 631)
|
(4 679)
|
(4 823)
|
(4 916)
|
(4 931)
|
(5 025)
|
(4 939)
|
(4 740)
|
(4 719)
|
(4 545)
|
(4 450)
|
(4 427)
|
(4 324)
|
(4 370)
|
(4 601)
|
(4 919)
|
(5 149)
|
(5 327)
|
(5 249)
|
(5 193)
|
(5 128)
|
(4 976)
|
(4 831)
|
(4 723)
|
(4 575)
|
(4 520)
|
(4 735)
|
(5 187)
|
(5 295)
|
(5 675)
|
(6 037)
|
(6 130)
|
(6 438)
|
(6 865)
|
(7 084)
|
(7 441)
|
(7 529)
|
(6 804)
|
(6 236)
|
(5 585)
|
(5 404)
|
(5 787)
|
(6 171)
|
(6 475)
|
(6 537)
|
(6 397)
|
|
| Gross Profit |
1 573
N/A
|
1 673
+6%
|
1 758
+5%
|
1 697
-3%
|
1 646
-3%
|
1 563
-5%
|
1 619
+4%
|
1 682
+4%
|
1 734
+3%
|
1 775
+2%
|
1 750
-1%
|
1 734
-1%
|
1 712
-1%
|
1 682
-2%
|
1 709
+2%
|
1 738
+2%
|
1 766
+2%
|
1 792
+1%
|
1 824
+2%
|
1 771
-3%
|
1 715
-3%
|
1 760
+3%
|
1 819
+3%
|
1 976
+9%
|
2 148
+9%
|
2 293
+7%
|
2 382
+4%
|
2 432
+2%
|
2 394
-2%
|
2 236
-7%
|
2 223
-1%
|
2 329
+5%
|
2 499
+7%
|
2 689
+8%
|
2 588
-4%
|
2 519
-3%
|
2 655
+5%
|
2 735
+3%
|
3 280
+20%
|
3 675
+12%
|
3 882
+6%
|
4 098
+6%
|
3 837
-6%
|
3 380
-12%
|
3 031
-10%
|
2 824
-7%
|
2 824
+0%
|
3 054
+8%
|
3 307
+8%
|
3 505
+6%
|
3 636
+4%
|
3 593
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(987)
|
(1 024)
|
(1 007)
|
(991)
|
(973)
|
(992)
|
(1 018)
|
(1 047)
|
(1 077)
|
(1 082)
|
(1 114)
|
(1 166)
|
(1 181)
|
(1 225)
|
(1 232)
|
(1 203)
|
(1 190)
|
(1 139)
|
(1 129)
|
(1 128)
|
(1 133)
|
(1 141)
|
(1 167)
|
(1 174)
|
(1 183)
|
(1 233)
|
(1 231)
|
(1 231)
|
(1 186)
|
(1 292)
|
(1 262)
|
(1 075)
|
(1 085)
|
(1 132)
|
(1 127)
|
(1 166)
|
(1 216)
|
(1 060)
|
(1 162)
|
(1 434)
|
(1 340)
|
(1 413)
|
(1 389)
|
(1 268)
|
(1 328)
|
(1 315)
|
(1 312)
|
(1 346)
|
(1 430)
|
(1 489)
|
(1 511)
|
(1 521)
|
|
| Selling, General & Administrative |
(763)
|
(790)
|
(774)
|
(732)
|
(703)
|
(710)
|
(725)
|
(751)
|
(750)
|
(752)
|
(776)
|
(812)
|
(813)
|
(851)
|
(857)
|
(831)
|
(811)
|
(755)
|
(741)
|
(739)
|
(743)
|
(746)
|
(768)
|
(776)
|
(805)
|
(830)
|
(826)
|
(826)
|
(814)
|
(784)
|
(770)
|
(752)
|
(775)
|
(815)
|
(807)
|
(833)
|
(874)
|
(893)
|
(979)
|
(1 050)
|
(938)
|
(942)
|
(910)
|
(831)
|
(880)
|
(878)
|
(872)
|
(896)
|
(961)
|
(997)
|
(1 012)
|
(1 017)
|
|
| Research & Development |
(225)
|
(233)
|
(234)
|
(259)
|
(271)
|
(282)
|
(293)
|
(296)
|
(327)
|
(330)
|
(338)
|
(355)
|
(369)
|
(374)
|
(375)
|
(372)
|
(379)
|
(382)
|
(387)
|
(388)
|
(390)
|
(395)
|
(399)
|
(406)
|
(378)
|
(382)
|
(385)
|
(377)
|
(372)
|
(355)
|
(339)
|
(322)
|
(311)
|
(229)
|
(233)
|
(246)
|
(342)
|
(349)
|
(366)
|
(384)
|
(403)
|
(426)
|
(434)
|
(437)
|
(448)
|
(437)
|
(440)
|
(450)
|
(469)
|
(491)
|
(499)
|
(503)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
(21)
|
(21)
|
(29)
|
0
|
(153)
|
(153)
|
0
|
0
|
(87)
|
(87)
|
(87)
|
0
|
182
|
182
|
0
|
0
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
585
N/A
|
650
+11%
|
751
+16%
|
706
-6%
|
673
-5%
|
570
-15%
|
601
+5%
|
634
+6%
|
657
+4%
|
693
+6%
|
635
-8%
|
568
-11%
|
530
-7%
|
457
-14%
|
477
+4%
|
534
+12%
|
576
+8%
|
654
+13%
|
695
+6%
|
643
-8%
|
582
-9%
|
619
+6%
|
652
+5%
|
802
+23%
|
966
+20%
|
1 059
+10%
|
1 151
+9%
|
1 201
+4%
|
1 208
+1%
|
943
-22%
|
961
+2%
|
1 254
+31%
|
1 414
+13%
|
1 557
+10%
|
1 461
-6%
|
1 353
-7%
|
1 439
+6%
|
1 675
+16%
|
2 117
+26%
|
2 240
+6%
|
2 541
+13%
|
2 685
+6%
|
2 448
-9%
|
2 112
-14%
|
1 703
-19%
|
1 509
-11%
|
1 511
+0%
|
1 708
+13%
|
1 877
+10%
|
2 016
+7%
|
2 125
+5%
|
2 073
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(98)
|
(44)
|
6
|
22
|
51
|
14
|
(16)
|
4
|
8
|
1
|
33
|
114
|
63
|
54
|
82
|
(42)
|
92
|
28
|
(25)
|
(51)
|
(215)
|
(235)
|
(6)
|
76
|
133
|
235
|
97
|
163
|
72
|
128
|
19
|
(237)
|
(341)
|
(384)
|
(387)
|
(175)
|
(23)
|
20
|
326
|
736
|
519
|
385
|
343
|
44
|
122
|
388
|
278
|
63
|
476
|
380
|
142
|
266
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
(155)
|
(153)
|
0
|
0
|
2
|
0
|
0
|
0
|
(106)
|
182
|
0
|
0
|
288
|
(45)
|
0
|
0
|
(37)
|
9
|
9
|
9
|
0
|
0
|
1
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
(10)
|
(3)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(10)
|
(14)
|
(16)
|
(19)
|
(16)
|
67
|
60
|
60
|
61
|
(18)
|
(8)
|
(8)
|
(4)
|
(4)
|
(5)
|
(2)
|
(16)
|
(16)
|
(14)
|
(15)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
1
|
1
|
1
|
6
|
3
|
3
|
4
|
(1)
|
(0)
|
7
|
6
|
8
|
8
|
2
|
3
|
2
|
1
|
1
|
(4)
|
|
| Total Other Income |
142
|
143
|
128
|
127
|
105
|
126
|
69
|
51
|
83
|
57
|
122
|
173
|
189
|
341
|
323
|
301
|
285
|
133
|
147
|
166
|
171
|
153
|
124
|
101
|
79
|
84
|
90
|
101
|
104
|
120
|
121
|
112
|
134
|
148
|
143
|
147
|
(141)
|
(141)
|
(124)
|
(123)
|
148
|
126
|
145
|
129
|
156
|
162
|
129
|
124
|
72
|
68
|
74
|
74
|
|
| Pre-Tax Income |
619
N/A
|
746
+20%
|
876
+18%
|
847
-3%
|
822
-3%
|
704
-14%
|
647
-8%
|
681
+5%
|
738
+8%
|
737
0%
|
774
+5%
|
837
+8%
|
766
-8%
|
920
+20%
|
942
+2%
|
854
-9%
|
1 013
+19%
|
797
-21%
|
808
+1%
|
750
-7%
|
534
-29%
|
533
0%
|
765
+44%
|
977
+28%
|
1 132
+16%
|
1 362
+20%
|
1 324
-3%
|
1 295
-2%
|
1 229
-5%
|
1 187
-3%
|
1 096
-8%
|
1 127
+3%
|
1 203
+7%
|
1 320
+10%
|
1 218
-8%
|
1 218
0%
|
1 463
+20%
|
1 556
+6%
|
2 323
+49%
|
3 146
+35%
|
3 161
+0%
|
3 196
+1%
|
2 942
-8%
|
2 254
-23%
|
1 997
-11%
|
2 076
+4%
|
1 929
-7%
|
1 898
-2%
|
2 427
+28%
|
2 467
+2%
|
2 343
-5%
|
2 411
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(187)
|
(212)
|
(223)
|
(232)
|
(236)
|
(217)
|
(184)
|
(139)
|
(133)
|
(130)
|
(144)
|
(200)
|
(171)
|
(201)
|
(202)
|
(150)
|
(179)
|
(139)
|
(134)
|
(127)
|
(77)
|
(70)
|
(167)
|
(281)
|
(304)
|
(367)
|
(357)
|
(352)
|
(368)
|
(433)
|
(427)
|
(423)
|
(410)
|
(351)
|
(289)
|
(351)
|
(532)
|
(564)
|
(750)
|
(867)
|
(739)
|
(756)
|
(769)
|
(587)
|
(513)
|
(513)
|
(453)
|
(493)
|
(635)
|
(596)
|
(568)
|
(584)
|
|
| Income from Continuing Operations |
432
|
534
|
653
|
615
|
586
|
487
|
462
|
542
|
605
|
607
|
630
|
637
|
596
|
719
|
740
|
704
|
834
|
658
|
674
|
623
|
457
|
463
|
598
|
696
|
829
|
995
|
967
|
943
|
861
|
754
|
668
|
705
|
792
|
969
|
930
|
866
|
931
|
992
|
1 573
|
2 278
|
2 422
|
2 440
|
2 173
|
1 667
|
1 483
|
1 563
|
1 476
|
1 404
|
1 792
|
1 869
|
1 773
|
1 826
|
|
| Income to Minority Interest |
12
|
4
|
(21)
|
(40)
|
(57)
|
(47)
|
(50)
|
(66)
|
(54)
|
(50)
|
(28)
|
2
|
15
|
(38)
|
(34)
|
(41)
|
(55)
|
(3)
|
5
|
12
|
26
|
27
|
24
|
21
|
17
|
9
|
(6)
|
21
|
5
|
(2)
|
(8)
|
(81)
|
(113)
|
(128)
|
(121)
|
(111)
|
(99)
|
(102)
|
(149)
|
(167)
|
(162)
|
(139)
|
(115)
|
(81)
|
(68)
|
(83)
|
(76)
|
(65)
|
(79)
|
(84)
|
(98)
|
(120)
|
|
| Net Income (Common) |
444
N/A
|
537
+21%
|
632
+18%
|
574
-9%
|
529
-8%
|
439
-17%
|
412
-6%
|
476
+16%
|
551
+16%
|
557
+1%
|
602
+8%
|
639
+6%
|
611
-4%
|
681
+11%
|
706
+4%
|
663
-6%
|
779
+17%
|
656
-16%
|
680
+4%
|
636
-7%
|
483
-24%
|
490
+1%
|
623
+27%
|
716
+15%
|
845
+18%
|
1 004
+19%
|
961
-4%
|
964
+0%
|
866
-10%
|
752
-13%
|
660
-12%
|
624
-5%
|
679
+9%
|
841
+24%
|
809
-4%
|
756
-7%
|
832
+10%
|
890
+7%
|
1 424
+60%
|
2 112
+48%
|
2 260
+7%
|
2 301
+2%
|
2 058
-11%
|
1 586
-23%
|
1 415
-11%
|
1 480
+5%
|
1 400
-5%
|
1 339
-4%
|
1 713
+28%
|
1 786
+4%
|
1 676
-6%
|
1 707
+2%
|
|
| EPS (Diluted) |
5.35
N/A
|
6.47
+21%
|
7.61
+18%
|
6.97
-8%
|
6.27
-10%
|
4.81
-23%
|
4.53
-6%
|
5.24
+16%
|
6.05
+15%
|
6.12
+1%
|
6.62
+8%
|
7.02
+6%
|
6.71
-4%
|
7.48
+11%
|
7.75
+4%
|
7.29
-6%
|
8.55
+17%
|
7.2
-16%
|
7.47
+4%
|
6.98
-7%
|
5.3
-24%
|
5.38
+2%
|
6.83
+27%
|
7.86
+15%
|
9.26
+18%
|
11.02
+19%
|
10.56
-4%
|
10.59
+0%
|
9.5
-10%
|
8.26
-13%
|
7.25
-12%
|
6.85
-6%
|
7.45
+9%
|
9.24
+24%
|
8.88
-4%
|
8.31
-6%
|
9.12
+10%
|
9.77
+7%
|
15.62
+60%
|
23.11
+48%
|
24.71
+7%
|
25.2
+2%
|
22.56
-10%
|
17.37
-23%
|
15.49
-11%
|
16.22
+5%
|
15.34
-5%
|
14.71
-4%
|
18.75
+27%
|
19.57
+4%
|
18.39
-6%
|
18.72
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
