F

Flexium Interconnect Inc
TWSE:6269

Watchlist Manager
Flexium Interconnect Inc
TWSE:6269
Watchlist
Price: 65.2 TWD -0.31% Market Closed
Market Cap: 21B TWD
Have any thoughts about
Flexium Interconnect Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

29.3B
-5%
Revenue
Growth Rates:
1 Year
-17%
3 Years
-14%
5 Years
+14%
7 Years
+38%
10 Years
+128%
-334.1m
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
395.7m
-74%
Net Income
Growth Rates:
1 Year
-80%
3 Years
-87%
5 Years
-86%
7 Years
-85%
10 Years
-71%

Earnings Waterfall
Flexium Interconnect Inc

Revenue
29.3B TWD
Cost of Revenue
-26.4B TWD
Gross Profit
2.9B TWD
Operating Expenses
-3.2B TWD
Operating Income
-334.1m TWD
Other Expenses
729.8m TWD
Net Income
395.7m TWD

Income Statement
Flexium Interconnect Inc

Rotate your device to view
Income Statement
Currency: TWD
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
Revenue
Revenue
12 839
N/A
13 072
+2%
14 592
+12%
16 686
+14%
18 104
+8%
18 100
0%
17 820
-2%
17 085
-4%
18 241
+7%
19 096
+5%
19 626
+3%
19 874
+1%
21 267
+7%
25 846
+22%
27 029
+5%
28 279
+5%
29 132
+3%
26 770
-8%
25 648
-4%
25 349
-1%
25 683
+1%
26 033
+1%
26 295
+1%
28 199
+7%
27 941
-1%
29 898
+7%
32 426
+8%
32 919
+2%
33 971
+3%
35 569
+5%
37 931
+7%
38 191
+1%
41 235
+8%
40 070
-3%
38 673
-3%
39 485
+2%
35 354
-10%
32 729
-7%
31 421
-4%
30 863
-2%
29 268
-5%
Gross Profit
Cost of Revenue
(10 312)
(10 179)
(10 876)
(12 207)
(13 174)
(13 294)
(13 225)
(12 956)
(13 818)
(14 557)
(15 025)
(15 091)
(16 284)
(20 185)
(21 550)
(23 070)
(23 860)
(21 650)
(20 835)
(20 409)
(20 464)
(20 088)
(19 903)
(21 251)
(21 458)
(23 764)
(25 997)
(26 795)
(27 714)
(29 239)
(31 329)
(31 786)
(33 771)
(33 247)
(32 581)
(32 928)
(30 065)
(27 875)
(26 745)
(26 845)
(26 356)
Gross Profit
2 528
N/A
2 893
+14%
3 716
+28%
4 479
+21%
4 930
+10%
4 806
-3%
4 596
-4%
4 130
-10%
4 423
+7%
4 539
+3%
4 600
+1%
4 781
+4%
4 981
+4%
5 662
+14%
5 478
-3%
5 209
-5%
5 272
+1%
5 120
-3%
4 813
-6%
4 940
+3%
5 219
+6%
5 945
+14%
6 392
+8%
6 948
+9%
6 484
-7%
6 134
-5%
6 429
+5%
6 124
-5%
6 257
+2%
6 329
+1%
6 602
+4%
6 404
-3%
7 464
+17%
6 823
-9%
6 093
-11%
6 557
+8%
5 289
-19%
4 854
-8%
4 676
-4%
4 018
-14%
2 911
-28%
Operating Income
Operating Expenses
(1 128)
(1 109)
(1 184)
(1 279)
(1 323)
(1 402)
(1 390)
(1 449)
(1 488)
(1 487)
(1 508)
(1 540)
(1 616)
(1 701)
(1 829)
(1 907)
(1 978)
(1 967)
(1 956)
(2 003)
(2 080)
(2 148)
(2 240)
(2 334)
(2 524)
(2 695)
(2 891)
(3 043)
(2 970)
(3 057)
(3 061)
(3 015)
(3 196)
(3 293)
(3 335)
(3 443)
(3 344)
(3 216)
(3 212)
(3 166)
(3 246)
Selling, General & Administrative
(530)
(505)
(549)
(602)
(615)
(635)
(606)
(594)
(595)
(560)
(569)
(573)
(606)
(676)
(730)
(770)
(795)
(737)
(698)
(693)
(703)
(715)
(764)
(794)
(832)
(857)
(866)
(886)
(893)
(992)
(1 053)
(1 083)
(1 182)
(1 231)
(1 273)
(1 362)
(1 325)
(1 292)
(1 276)
(1 241)
(1 192)
Research & Development
(575)
(575)
(604)
(647)
(680)
(741)
(758)
(828)
(865)
(901)
(914)
(941)
(982)
(997)
(1 073)
(1 114)
(1 164)
(1 201)
(1 221)
(1 266)
(1 322)
(1 380)
(1 424)
(1 488)
(1 643)
(1 798)
(1 484)
(1 625)
(1 553)
(2 050)
(1 993)
(1 917)
(1 998)
(2 046)
(2 044)
(2 064)
(1 978)
(1 891)
(1 862)
(1 809)
(1 896)
Depreciation & Amortization
(24)
(29)
(32)
(31)
(30)
(26)
(27)
(28)
(27)
(26)
(24)
(24)
(27)
(27)
(26)
(24)
(21)
(30)
(38)
(46)
(55)
(53)
(52)
(52)
(48)
(40)
(32)
(22)
(15)
(15)
(14)
(15)
(15)
(16)
(18)
(17)
(18)
(33)
(75)
(117)
(157)
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
0
0
0
(509)
(509)
(509)
0
0
0
0
0
0
0
(22)
0
0
0
0
Operating Income
1 399
N/A
1 784
+28%
2 531
+42%
3 199
+26%
3 607
+13%
3 404
-6%
3 206
-6%
2 681
-16%
2 935
+9%
3 052
+4%
3 093
+1%
3 243
+5%
3 368
+4%
3 961
+18%
3 651
-8%
3 302
-10%
3 293
0%
3 153
-4%
2 856
-9%
2 937
+3%
3 139
+7%
3 797
+21%
4 151
+9%
4 613
+11%
3 960
-14%
3 439
-13%
3 538
+3%
3 081
-13%
3 286
+7%
3 273
0%
3 541
+8%
3 389
-4%
4 268
+26%
3 530
-17%
2 758
-22%
3 114
+13%
1 945
-38%
1 638
-16%
1 464
-11%
852
-42%
(334)
N/A
Pre-Tax Income
Interest Income Expense
422
279
203
51
323
240
67
247
(296)
(138)
(321)
(229)
9
(139)
126
205
194
203
221
153
224
85
167
91
(31)
62
95
69
163
222
342
581
1 067
803
532
546
197
416
593
519
371
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
(67)
(75)
(90)
(90)
0
(15)
1
0
0
Gain/Loss on Disposition of Assets
(6)
(2)
(3)
0
(12)
(17)
(16)
(19)
(8)
(4)
(4)
(15)
(59)
(61)
(63)
(55)
(16)
(16)
(16)
(15)
(16)
(14)
(12)
(11)
(7)
(48)
(6)
(8)
(6)
(6)
(6)
(1)
(3)
(18)
(18)
(18)
(19)
(3)
0
12
19
Total Other Income
(7)
(2)
(7)
13
19
36
43
52
56
49
40
45
139
116
121
128
115
141
199
216
135
134
83
52
93
343
305
313
455
325
317
317
154
71
225
236
258
293
177
167
146
Pre-Tax Income
1 807
N/A
2 059
+14%
2 725
+32%
3 263
+20%
3 936
+21%
3 663
-7%
3 298
-10%
2 961
-10%
2 688
-9%
2 960
+10%
2 809
-5%
3 044
+8%
3 456
+14%
3 877
+12%
3 833
-1%
3 578
-7%
3 584
+0%
3 481
-3%
3 259
-6%
3 289
+1%
3 481
+6%
4 002
+15%
4 389
+10%
4 745
+8%
4 015
-15%
3 797
-5%
3 933
+4%
3 455
-12%
3 898
+13%
3 814
-2%
4 194
+10%
4 285
+2%
5 419
+26%
4 312
-20%
3 407
-21%
3 788
+11%
2 381
-37%
2 328
-2%
2 236
-4%
1 550
-31%
202
-87%
Net Income
Tax Provision
(459)
(572)
(711)
(913)
(1 047)
(904)
(830)
(748)
(650)
(685)
(710)
(683)
(749)
(820)
(775)
(740)
(819)
(836)
(744)
(681)
(724)
(849)
(983)
(1 055)
(895)
(863)
(850)
(778)
(861)
(934)
(1 048)
(968)
(1 132)
(790)
(568)
(678)
(401)
(272)
(262)
(50)
194
Income from Continuing Operations
1 351
1 487
2 015
2 350
2 889
2 759
2 469
2 213
2 038
2 275
2 098
2 361
2 707
3 057
3 058
2 838
2 765
2 645
2 514
2 608
2 757
3 153
3 406
3 689
3 120
2 934
3 083
2 677
3 037
2 880
3 146
3 317
4 287
3 522
2 839
3 111
1 980
2 056
1 974
1 501
396
Income to Minority Interest
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
11
10
4
(0)
Net Income (Common)
1 351
N/A
1 487
+10%
2 015
+36%
2 350
+17%
2 889
+23%
2 759
-5%
2 469
-11%
2 213
-10%
2 038
-8%
2 275
+12%
2 098
-8%
2 361
+13%
2 707
+15%
3 057
+13%
3 058
+0%
2 838
-7%
2 765
-3%
2 645
-4%
2 514
-5%
2 608
+4%
2 757
+6%
3 153
+14%
3 406
+8%
3 689
+8%
3 120
-15%
2 934
-6%
3 083
+5%
2 677
-13%
3 037
+13%
2 880
-5%
3 146
+9%
3 317
+5%
4 287
+29%
3 522
-18%
2 839
-19%
3 111
+10%
1 980
-36%
2 067
+4%
1 984
-4%
1 504
-24%
396
-74%
EPS (Diluted)
4.13
N/A
4.48
+8%
6.29
+40%
7.8
+24%
8.97
+15%
8.57
-4%
8.09
-6%
6.91
-15%
6.46
-7%
7.41
+15%
6.55
-12%
7.4
+13%
8.48
+15%
9.55
+13%
9.67
+1%
9
-7%
8.8
-2%
8.38
-5%
7.34
-12%
7.43
+1%
7.79
+5%
8.95
+15%
9.49
+6%
10.28
+8%
8.66
-16%
8.12
-6%
8.12
N/A
7
-14%
8.04
+15%
7.58
-6%
8.5
+12%
10.29
+21%
12.31
+20%
9.91
-19%
8.81
-11%
9.58
+9%
6.09
-36%
6.32
+4%
6.15
-3%
4.66
-24%
1.22
-74%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 212,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.