Khgears International Ltd
TWSE:4571
Khgears International Ltd
TWSE:4571
Price:
172
TWD
-0.86%
Market Closed
Market Cap:
NT$9.1B
Income Statement
Earnings Waterfall
Khgears International Ltd
Khgears International Ltd
Income Statement
Khgears International Ltd
Khgears International Ltd
Currency: TWD
| 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 |
9
|
7
|
6
|
5
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
4
|
7
|
11
|
12
|
16
|
16
|
15
|
15
|
9
|
5
|
4
|
2
|
1
|
|
| Revenue |
1 611
N/A
|
1 594
-1%
|
1 586
-1%
|
1 564
-1%
|
1 570
+0%
|
1 744
+11%
|
2 065
+18%
|
2 420
+17%
|
2 648
+9%
|
2 845
+7%
|
2 737
-4%
|
2 679
-2%
|
2 612
-2%
|
2 430
-7%
|
2 443
+1%
|
2 362
-3%
|
2 287
-3%
|
2 337
+2%
|
2 349
+1%
|
2 531
+8%
|
2 774
+10%
|
2 844
+3%
|
3 062
+8%
|
3 147
+3%
|
3 076
-2%
|
3 163
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(1 075)
|
(1 079)
|
(1 072)
|
(1 070)
|
(1 079)
|
(1 187)
|
(1 399)
|
(1 620)
|
(1 785)
|
(1 919)
|
(1 852)
|
(1 829)
|
(1 790)
|
(1 721)
|
(1 751)
|
(1 698)
|
(1 669)
|
(1 674)
|
(1 682)
|
(1 807)
|
(1 956)
|
(1 999)
|
(2 115)
|
(2 154)
|
(2 105)
|
(2 133)
|
|
| Gross Profit |
537
N/A
|
515
-4%
|
514
0%
|
494
-4%
|
491
-1%
|
557
+13%
|
666
+20%
|
800
+20%
|
864
+8%
|
926
+7%
|
885
-4%
|
850
-4%
|
822
-3%
|
710
-14%
|
693
-2%
|
664
-4%
|
618
-7%
|
663
+7%
|
666
+1%
|
724
+9%
|
818
+13%
|
845
+3%
|
946
+12%
|
993
+5%
|
972
-2%
|
1 031
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(281)
|
(289)
|
(284)
|
(285)
|
(284)
|
(297)
|
(320)
|
(360)
|
(385)
|
(425)
|
(451)
|
(456)
|
(465)
|
(455)
|
(433)
|
(418)
|
(408)
|
(395)
|
(386)
|
(401)
|
(415)
|
(431)
|
(464)
|
(482)
|
(483)
|
(486)
|
|
| Selling, General & Administrative |
(174)
|
(179)
|
(178)
|
(179)
|
(175)
|
(186)
|
(203)
|
(236)
|
(253)
|
(282)
|
(304)
|
(303)
|
(318)
|
(309)
|
(292)
|
(282)
|
(271)
|
(261)
|
(252)
|
(263)
|
(275)
|
(292)
|
(324)
|
(348)
|
(355)
|
(356)
|
|
| Research & Development |
(107)
|
(110)
|
(106)
|
(106)
|
(109)
|
(111)
|
(117)
|
(90)
|
(98)
|
(108)
|
(148)
|
(153)
|
(147)
|
(146)
|
(141)
|
(136)
|
(137)
|
(134)
|
(134)
|
(138)
|
(141)
|
(140)
|
(138)
|
(134)
|
(128)
|
(129)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
256
N/A
|
226
-11%
|
230
+2%
|
209
-9%
|
206
-1%
|
260
+26%
|
347
+33%
|
440
+27%
|
479
+9%
|
502
+5%
|
434
-13%
|
394
-9%
|
357
-9%
|
255
-29%
|
260
+2%
|
246
-5%
|
210
-15%
|
267
+27%
|
280
+5%
|
323
+15%
|
402
+24%
|
414
+3%
|
483
+17%
|
511
+6%
|
488
-4%
|
544
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
3
|
3
|
(3)
|
20
|
14
|
(25)
|
(50)
|
(59)
|
(80)
|
(50)
|
(36)
|
(45)
|
39
|
87
|
88
|
78
|
80
|
1
|
3
|
20
|
(34)
|
(11)
|
38
|
53
|
46
|
41
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
1
|
0
|
(0)
|
1
|
3
|
0
|
3
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
24
|
19
|
24
|
25
|
25
|
26
|
25
|
33
|
33
|
33
|
47
|
46
|
48
|
58
|
48
|
50
|
48
|
60
|
72
|
74
|
86
|
73
|
62
|
63
|
48
|
37
|
|
| Pre-Tax Income |
282
N/A
|
246
-13%
|
250
+1%
|
252
+1%
|
244
-3%
|
261
+7%
|
324
+24%
|
415
+28%
|
433
+4%
|
488
+13%
|
447
-8%
|
397
-11%
|
447
+13%
|
403
-10%
|
397
-1%
|
375
-6%
|
338
-10%
|
329
-3%
|
358
+9%
|
417
+16%
|
457
+10%
|
477
+4%
|
582
+22%
|
625
+7%
|
580
-7%
|
620
+7%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(34)
|
(34)
|
(29)
|
(27)
|
(23)
|
(28)
|
(39)
|
(53)
|
(58)
|
(54)
|
(53)
|
(48)
|
(50)
|
(43)
|
(46)
|
(42)
|
(48)
|
(75)
|
(84)
|
(92)
|
(78)
|
(63)
|
(106)
|
(110)
|
(112)
|
(116)
|
|
| Income from Continuing Operations |
248
|
213
|
221
|
226
|
221
|
234
|
285
|
362
|
375
|
434
|
394
|
349
|
397
|
360
|
351
|
333
|
290
|
255
|
274
|
325
|
380
|
415
|
477
|
516
|
469
|
504
|
|
| Net Income (Common) |
248
N/A
|
213
-14%
|
221
+4%
|
226
+2%
|
221
-2%
|
234
+6%
|
285
+22%
|
362
+27%
|
375
+3%
|
434
+16%
|
394
-9%
|
349
-11%
|
397
+14%
|
360
-9%
|
351
-2%
|
333
-5%
|
290
-13%
|
255
-12%
|
274
+7%
|
325
+19%
|
380
+17%
|
415
+9%
|
477
+15%
|
516
+8%
|
469
-9%
|
504
+7%
|
|
| EPS (Diluted) |
5.85
N/A
|
4.9
-16%
|
4.82
-2%
|
4.69
-3%
|
4.63
-1%
|
4.7
+2%
|
5.83
+24%
|
7.22
+24%
|
7.5
+4%
|
8.81
+17%
|
8.02
-9%
|
6.5
-19%
|
7.43
+14%
|
6.71
-10%
|
6.53
-3%
|
6.22
-5%
|
5.42
-13%
|
4.75
-12%
|
5.11
+8%
|
6.21
+22%
|
7.3
+18%
|
7.97
+9%
|
9.18
+15%
|
9.95
+8%
|
9.04
-9%
|
9.72
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
