G

GEM Services Inc
TWSE:6525

Watchlist Manager
GEM Services Inc
TWSE:6525
Watchlist
Price: 64.9 TWD -1.07% Market Closed
Market Cap: 8.4B TWD

Income Statement

Earnings Waterfall
GEM Services Inc

Revenue
4.6B TWD
Cost of Revenue
-3.6B TWD
Gross Profit
1B TWD
Operating Expenses
-347.4m TWD
Operating Income
664.9m TWD
Other Expenses
-84.6m TWD
Net Income
580.3m TWD

Income Statement
GEM Services Inc

Rotate your device to view
Income Statement
Currency: TWD
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
2 704
N/A
2 707
+0%
2 655
-2%
2 619
-1%
2 732
+4%
2 798
+2%
2 882
+3%
2 919
+1%
2 956
+1%
2 951
0%
2 946
0%
3 014
+2%
3 094
+3%
3 144
+2%
3 286
+5%
3 396
+3%
3 412
+0%
3 445
+1%
3 412
-1%
3 441
+1%
3 463
+1%
3 387
-2%
3 553
+5%
3 625
+2%
3 750
+3%
4 092
+9%
4 235
+3%
4 476
+6%
4 756
+6%
4 961
+4%
5 178
+4%
5 309
+3%
5 221
-2%
5 023
-4%
4 737
-6%
4 474
-6%
4 419
-1%
4 413
0%
4 511
+2%
4 591
+2%
Gross Profit
Cost of Revenue
(1 967)
(1 939)
(1 903)
(1 903)
(1 869)
(1 873)
(1 947)
(1 991)
(2 069)
(2 053)
(2 000)
(2 005)
(2 036)
(2 105)
(2 252)
(2 321)
(2 369)
(2 402)
(2 352)
(2 376)
(2 379)
(2 343)
(2 423)
(2 457)
(2 547)
(2 757)
(2 891)
(3 100)
(3 350)
(3 540)
(3 816)
(3 962)
(3 970)
(3 836)
(3 624)
(3 497)
(3 466)
(3 516)
(3 566)
(3 579)
Gross Profit
737
N/A
767
+4%
752
-2%
716
-5%
863
+21%
925
+7%
935
+1%
928
-1%
887
-4%
898
+1%
946
+5%
1 009
+7%
1 059
+5%
1 039
-2%
1 034
0%
1 075
+4%
1 043
-3%
1 043
0%
1 060
+2%
1 065
+0%
1 084
+2%
1 044
-4%
1 130
+8%
1 169
+3%
1 204
+3%
1 335
+11%
1 344
+1%
1 376
+2%
1 406
+2%
1 421
+1%
1 362
-4%
1 347
-1%
1 251
-7%
1 186
-5%
1 113
-6%
976
-12%
953
-2%
897
-6%
945
+5%
1 012
+7%
Operating Income
Operating Expenses
(302)
(308)
(295)
(260)
(276)
(276)
(267)
(278)
(260)
(274)
(255)
(262)
(242)
(248)
(250)
(270)
(287)
(292)
(293)
(301)
(290)
(278)
(292)
(285)
(284)
(296)
(296)
(301)
(321)
(340)
(358)
(388)
(386)
(366)
(357)
(338)
(330)
(344)
(344)
(347)
Selling, General & Administrative
(278)
(287)
(276)
(241)
(257)
(257)
(244)
(254)
(235)
(232)
(252)
(226)
(206)
(209)
(207)
(223)
(242)
(248)
(250)
(259)
(249)
(238)
(250)
(243)
(239)
(248)
(249)
(253)
(272)
(291)
(307)
(332)
(331)
(315)
(307)
(291)
(281)
(292)
(291)
(295)
Research & Development
(26)
(21)
(19)
(19)
(19)
(20)
(22)
(24)
(24)
(26)
(25)
(28)
(34)
(37)
(41)
(45)
(43)
(43)
(42)
(41)
(40)
(39)
(42)
(41)
(44)
(34)
(34)
(33)
(46)
(47)
(48)
(53)
(53)
(49)
(48)
(45)
(48)
(51)
(52)
(51)
Depreciation & Amortization
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(16)
23
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(12)
(12)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
435
N/A
459
+6%
457
-1%
456
0%
587
+29%
648
+10%
668
+3%
649
-3%
627
-3%
624
-1%
691
+11%
747
+8%
817
+9%
791
-3%
784
-1%
805
+3%
757
-6%
750
-1%
768
+2%
764
0%
795
+4%
766
-4%
837
+9%
884
+6%
920
+4%
1 040
+13%
1 047
+1%
1 076
+3%
1 086
+1%
1 081
0%
1 004
-7%
959
-4%
865
-10%
820
-5%
755
-8%
639
-15%
623
-2%
553
-11%
601
+9%
665
+11%
Pre-Tax Income
Interest Income Expense
20
20
18
62
77
56
102
41
86
35
(16)
(13)
(76)
(43)
43
81
96
133
90
88
41
64
6
(72)
(69)
(106)
(124)
(54)
(39)
(25)
126
221
255
193
139
51
70
135
86
35
Non-Reccuring Items
0
2
0
0
0
0
(39)
(10)
(16)
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
Gain/Loss on Disposition of Assets
(1)
(1)
(10)
8
(9)
(9)
(0)
(0)
(0)
2
3
3
3
1
(1)
(1)
(1)
(1)
1
0
(0)
(1)
(1)
2
2
3
3
0
0
0
1
1
3
3
2
2
(0)
(0)
(0)
1
Total Other Income
51
46
46
15
31
33
30
36
28
27
26
23
20
19
19
106
105
106
100
10
3
1
4
4
7
4
6
9
6
71
74
71
12
8
11
13
22
22
19
23
Pre-Tax Income
505
N/A
526
+4%
511
-3%
541
+6%
686
+27%
729
+6%
761
+4%
717
-6%
726
+1%
687
-5%
705
+2%
759
+8%
764
+1%
768
+0%
845
+10%
991
+17%
957
-3%
988
+3%
958
-3%
862
-10%
839
-3%
830
-1%
847
+2%
818
-3%
860
+5%
941
+9%
932
-1%
1 031
+11%
1 053
+2%
1 127
+7%
1 205
+7%
1 252
+4%
1 135
-9%
1 024
-10%
907
-11%
705
-22%
715
+1%
709
-1%
705
-1%
724
+3%
Net Income
Tax Provision
(47)
(61)
(83)
(112)
(142)
(152)
(161)
(150)
(155)
(142)
(150)
(154)
(137)
(145)
(150)
(170)
(183)
(189)
(195)
(190)
(174)
(165)
(166)
(160)
(175)
(189)
(182)
(197)
(195)
(213)
(219)
(234)
(205)
(186)
(182)
(138)
(148)
(147)
(136)
(143)
Income from Continuing Operations
458
465
428
429
544
577
600
567
572
546
554
605
627
623
695
821
774
799
764
672
665
665
681
658
685
752
750
834
858
914
985
1 018
930
838
725
567
566
563
569
580
Net Income (Common)
458
N/A
465
+1%
428
-8%
429
+0%
544
+27%
577
+6%
600
+4%
567
-6%
572
+1%
546
-5%
554
+2%
605
+9%
627
+4%
623
-1%
695
+12%
821
+18%
774
-6%
799
+3%
764
-4%
672
-12%
665
-1%
665
0%
681
+2%
658
-3%
685
+4%
752
+10%
750
0%
834
+11%
858
+3%
914
+7%
985
+8%
1 018
+3%
930
-9%
838
-10%
725
-13%
567
-22%
566
0%
563
-1%
569
+1%
580
+2%
EPS (Diluted)
4.26
N/A
4.1
-4%
3.77
-8%
3.7
-2%
4.72
+28%
5.02
+6%
4.66
-7%
4.35
-7%
4.52
+4%
4.2
-7%
4.26
+1%
4.65
+9%
4.82
+4%
4.79
-1%
5.35
+12%
6.32
+18%
5.94
-6%
6.14
+3%
5.89
-4%
5.16
-12%
5.1
-1%
5.11
+0%
5.25
+3%
5.05
-4%
5.25
+4%
5.78
+10%
5.78
N/A
6.42
+11%
6.59
+3%
7.02
+7%
7.6
+8%
7.82
+3%
7.12
-9%
6.43
-10%
5.59
-13%
4.35
-22%
4.34
0%
4.32
0%
4.37
+1%
4.46
+2%