C

Cheng Mei Materials Technology Corp
TWSE:4960

Watchlist Manager
Cheng Mei Materials Technology Corp
TWSE:4960
Watchlist
Price: 13.9 TWD 0.36% Market Closed
Market Cap: NT$7.9B

Income Statement

Earnings Waterfall
Cheng Mei Materials Technology Corp

Income Statement
Cheng Mei Materials Technology Corp

Rotate your device to view
Income Statement
Currency: TWD
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
47
74
107
142
150
159
148
112
92
70
58
52
53
54
52
44
33
28
25
23
23
18
15
20
46
96
127
180
214
238
291
311
322
324
333
266
209
146
68
67
64
64
74
81
86
95
93
93
95
95
96
99
109
127
139
148
146
104
Revenue
9 323
N/A
14 038
+51%
19 001
+35%
19 780
+4%
19 649
-1%
20 063
+2%
20 172
+1%
19 874
-1%
19 869
0%
19 032
-4%
17 853
-6%
17 046
-5%
16 186
-5%
15 862
-2%
15 818
0%
15 295
-3%
14 379
-6%
13 423
-7%
12 747
-5%
11 733
-8%
11 164
-5%
10 852
-3%
10 374
-4%
10 762
+4%
10 102
-6%
9 886
-2%
9 878
0%
9 643
-2%
10 431
+8%
11 498
+10%
12 767
+11%
14 292
+12%
15 244
+7%
15 137
-1%
14 896
-2%
12 821
-14%
11 467
-11%
10 412
-9%
9 457
-9%
10 254
+8%
10 645
+4%
11 077
+4%
11 134
+1%
11 173
+0%
11 363
+2%
10 445
-8%
9 500
-9%
8 572
-10%
8 164
-5%
8 858
+9%
9 238
+4%
9 289
+1%
9 273
0%
9 004
-3%
8 927
-1%
9 135
+2%
8 738
-4%
8 567
-2%
Gross Profit
Cost of Revenue
(8 244)
(12 535)
(16 911)
(17 547)
(17 467)
(17 742)
(17 901)
(17 707)
(17 216)
(16 100)
(14 846)
(13 853)
(13 142)
(13 027)
(12 920)
(12 415)
(11 910)
(11 274)
(10 958)
(10 657)
(10 725)
(11 037)
(11 171)
(11 708)
(11 120)
(10 871)
(10 627)
(10 330)
(10 957)
(11 319)
(12 205)
(13 532)
(14 186)
(14 395)
(14 327)
(12 396)
(11 202)
(10 152)
(9 149)
(9 744)
(10 000)
(10 260)
(10 226)
(10 132)
(10 199)
(9 471)
(8 723)
(8 082)
(7 883)
(8 514)
(8 873)
(8 799)
(8 792)
(8 513)
(8 483)
(8 834)
(8 675)
(8 727)
Gross Profit
1 079
N/A
1 503
+39%
2 090
+39%
2 233
+7%
2 182
-2%
2 321
+6%
2 271
-2%
2 166
-5%
2 654
+22%
2 932
+10%
3 006
+3%
3 193
+6%
3 044
-5%
2 834
-7%
2 898
+2%
2 880
-1%
2 469
-14%
2 149
-13%
1 789
-17%
1 076
-40%
440
-59%
(184)
N/A
(797)
-333%
(946)
-19%
(1 018)
-8%
(985)
+3%
(749)
+24%
(687)
+8%
(527)
+23%
178
N/A
562
+215%
760
+35%
1 058
+39%
742
-30%
569
-23%
425
-25%
264
-38%
260
-2%
308
+18%
510
+66%
644
+26%
817
+27%
909
+11%
1 040
+14%
1 163
+12%
974
-16%
777
-20%
490
-37%
281
-43%
344
+22%
365
+6%
490
+34%
480
-2%
492
+2%
444
-10%
302
-32%
63
-79%
(160)
N/A
Operating Income
Operating Expenses
(224)
(348)
(509)
(537)
(544)
(585)
(600)
(610)
(633)
(625)
(610)
(623)
(623)
(673)
(719)
(730)
(751)
(716)
(706)
(727)
(734)
(754)
(809)
(799)
(848)
(876)
(922)
(963)
(991)
(1 069)
(1 169)
(1 128)
(1 150)
(1 120)
(1 020)
(1 000)
(850)
(731)
(577)
(584)
(613)
(657)
(711)
(792)
(843)
(844)
(761)
(760)
(769)
(810)
(898)
(894)
(922)
(972)
(1 013)
(930)
(922)
(882)
Selling, General & Administrative
(141)
(215)
(329)
(346)
(346)
(364)
(349)
(342)
(348)
(336)
(311)
(319)
(317)
(358)
(386)
(406)
(424)
(418)
(423)
(420)
(424)
(418)
(424)
(423)
(440)
(453)
(461)
(488)
(500)
(543)
(686)
(651)
(695)
(665)
(533)
(534)
(438)
(397)
(378)
(380)
(417)
(457)
(480)
(532)
(559)
(545)
(493)
(464)
(444)
(457)
(500)
(498)
(525)
(562)
(615)
(640)
(629)
(591)
Research & Development
(83)
(133)
(180)
(191)
(198)
(221)
(246)
(268)
(283)
(285)
(292)
(298)
(300)
(309)
(324)
(314)
(316)
(285)
(270)
(250)
(253)
(284)
(332)
(364)
(395)
(402)
(434)
(445)
(455)
(488)
(443)
(438)
(418)
(420)
(453)
(389)
(340)
(267)
(188)
(143)
(136)
(140)
(222)
(237)
(260)
(277)
(260)
(289)
(318)
(345)
(390)
(389)
(391)
(405)
(393)
(401)
(403)
(400)
Depreciation & Amortization
0
0
0
0
0
0
(6)
0
(2)
(4)
(7)
0
(6)
(6)
(9)
(10)
(11)
(12)
(13)
(14)
(14)
(14)
(20)
(21)
(22)
(26)
(26)
(31)
(36)
(38)
(39)
(39)
(38)
(35)
(33)
(28)
(23)
(18)
(12)
(10)
(9)
(9)
(10)
(11)
(10)
(9)
(9)
(7)
(7)
(8)
(8)
(7)
(6)
(6)
(5)
(5)
(5)
(6)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
0
0
0
0
(43)
(43)
(39)
(34)
9
9
5
0
0
0
0
0
0
0
0
0
(49)
(49)
(49)
0
(51)
(51)
(51)
0
(13)
(13)
(13)
0
0
0
0
0
0
0
0
0
115
115
115
Operating Income
855
N/A
1 155
+35%
1 581
+37%
1 697
+7%
1 638
-3%
1 736
+6%
1 671
-4%
1 556
-7%
2 020
+30%
2 307
+14%
2 396
+4%
2 571
+7%
2 421
-6%
2 161
-11%
2 180
+1%
2 150
-1%
1 719
-20%
1 434
-17%
1 083
-24%
349
-68%
(295)
N/A
(938)
-218%
(1 606)
-71%
(1 746)
-9%
(1 866)
-7%
(1 862)
+0%
(1 671)
+10%
(1 650)
+1%
(1 518)
+8%
(891)
+41%
(607)
+32%
(368)
+39%
(92)
+75%
(377)
-309%
(450)
-19%
(575)
-28%
(585)
-2%
(470)
+20%
(270)
+43%
(74)
+73%
31
N/A
160
+409%
198
+24%
248
+25%
320
+29%
129
-60%
16
-88%
(270)
N/A
(488)
-81%
(466)
+4%
(533)
-14%
(404)
+24%
(442)
-9%
(481)
-9%
(569)
-18%
(629)
-10%
(860)
-37%
(1 042)
-21%
Pre-Tax Income
Interest Income Expense
43
(153)
(73)
(136)
(146)
16
(6)
94
215
249
310
237
122
319
476
442
491
550
279
137
2
(260)
18
(30)
177
255
(38)
106
(77)
(383)
(509)
(423)
(583)
(539)
(278)
(370)
(94)
122
75
359
502
641
570
367
254
271
169
105
(24)
(90)
(183)
(41)
138
(81)
155
75
(509)
(284)
Non-Reccuring Items
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
(49)
0
0
0
0
0
0
0
(13)
0
0
0
0
0
0
0
0
0
0
0
115
0
0
0
Gain/Loss on Disposition of Assets
(1)
(1)
0
0
1
1
0
0
(0)
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(7)
0
(0)
(5)
(5)
0
(5)
2
3
0
2
0
(0)
0
2
169
174
174
172
0
0
(0)
0
0
0
(3)
(5)
(8)
Total Other Income
(3)
(6)
2
3
18
24
23
24
10
9
5
5
7
12
17
9
16
10
5
13
5
32
45
51
59
34
26
25
32
33
50
73
36
43
43
29
75
81
101
96
93
92
76
77
99
106
104
107
75
70
70
67
68
65
63
52
56
56
Pre-Tax Income
895
N/A
995
+11%
1 510
+52%
1 564
+4%
1 511
-3%
1 776
+18%
1 688
-5%
1 674
-1%
2 245
+34%
2 566
+14%
2 712
+6%
2 812
+4%
2 550
-9%
2 493
-2%
2 673
+7%
2 601
-3%
2 225
-14%
1 993
-10%
1 367
-31%
499
-63%
(288)
N/A
(1 167)
-305%
(1 543)
-32%
(1 724)
-12%
(1 630)
+5%
(1 572)
+4%
(1 683)
-7%
(1 520)
+10%
(1 563)
-3%
(1 242)
+21%
(1 073)
+14%
(718)
+33%
(640)
+11%
(879)
-37%
(739)
+16%
(916)
-24%
(610)
+33%
(266)
+56%
(91)
+66%
382
N/A
630
+65%
893
+42%
831
-7%
691
-17%
675
-2%
676
+0%
463
-32%
116
-75%
(265)
N/A
(486)
-84%
(645)
-33%
(378)
+41%
(236)
+38%
(499)
-111%
(238)
+52%
(507)
-113%
(1 320)
-160%
(1 278)
+3%
Net Income
Tax Provision
(85)
(98)
(81)
(95)
(91)
(70)
(79)
(81)
(164)
(208)
(280)
(298)
(406)
(432)
(433)
(474)
(338)
(354)
(319)
(230)
(150)
(45)
60
141
219
199
133
39
41
32
25
0
(27)
(24)
(22)
5
1
0
(1)
(14)
(27)
(48)
(68)
(56)
(51)
(57)
(1)
32
21
40
64
(7)
20
12
(29)
2
74
46
Income from Continuing Operations
809
897
1 429
1 469
1 420
1 706
1 609
1 593
2 081
2 358
2 432
2 515
2 144
2 061
2 240
2 128
1 888
1 639
1 047
269
(438)
(1 212)
(1 484)
(1 583)
(1 411)
(1 374)
(1 550)
(1 480)
(1 522)
(1 209)
(1 048)
(717)
(666)
(902)
(760)
(911)
(609)
(265)
(91)
368
603
845
763
635
625
619
462
148
(243)
(446)
(581)
(385)
(216)
(487)
(267)
(504)
(1 246)
(1 231)
Income to Minority Interest
0
0
0
0
2
7
8
13
13
11
14
13
14
13
9
8
6
3
2
(2)
(3)
9
(0)
12
83
169
324
364
436
489
393
263
172
115
72
154
104
10
6
2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
809
N/A
897
+11%
1 429
+59%
1 469
+3%
1 422
-3%
1 713
+20%
1 617
-6%
1 606
-1%
2 095
+30%
2 369
+13%
2 446
+3%
2 528
+3%
2 158
-15%
2 074
-4%
2 249
+8%
2 136
-5%
1 894
-11%
1 642
-13%
1 049
-36%
268
-74%
(441)
N/A
(1 203)
-173%
(1 484)
-23%
(1 571)
-6%
(1 328)
+15%
(1 204)
+9%
(1 226)
-2%
(1 117)
+9%
(1 086)
+3%
(720)
+34%
(655)
+9%
(454)
+31%
(494)
-9%
(787)
-59%
(689)
+13%
(757)
-10%
(506)
+33%
(255)
+50%
(86)
+66%
370
N/A
603
+63%
845
+40%
763
-10%
635
-17%
625
-2%
619
-1%
462
-25%
148
-68%
(243)
N/A
(446)
-83%
(581)
-30%
(385)
+34%
(216)
+44%
(487)
-125%
(267)
+45%
(504)
-89%
(1 246)
-147%
(1 231)
+1%
EPS (Diluted)
1.77
N/A
2
+13%
3.16
+58%
3.12
-1%
2.72
-13%
3.52
+29%
3.32
-6%
3.1
-7%
4.04
+30%
4.57
+13%
4.72
+3%
4.88
+3%
4.17
-15%
4.01
-4%
4.34
+8%
4.12
-5%
3.65
-11%
3.16
-13%
2.02
-36%
0.51
-75%
-0.86
N/A
-2.33
-171%
-2.88
-24%
-3.04
-6%
-2.35
+23%
-2.2
+6%
-2.18
+1%
-1.67
+23%
-1.63
+2%
-1.08
+34%
-0.98
+9%
-0.68
+31%
-0.74
-9%
-1.18
-59%
-1.03
+13%
-1.14
-11%
-0.76
+33%
-0.38
+50%
-0.15
+61%
0.56
N/A
0.91
+62%
1.27
+40%
1.34
+6%
0.95
-29%
1.09
+15%
1.08
-1%
0.81
-25%
0.27
-67%
-0.44
N/A
-0.8
-82%
-0.99
-24%
-0.68
+31%
-0.38
+44%
-0.86
-126%
-0.47
+45%
-0.88
-87%
-2.19
-149%
-2.16
+1%