IEI
3022.TWIEI Integration Corp. Price (3022.TW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
177,342,771
(0.2751)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
IEI Integration Corp.Currency: TWD
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
3,384,642,000.00
+0% |
4,181,116,000.00
+24% |
4,789,210,000.00
+15% |
4,570,850,000.00
-5% |
6,249,124,000.00
+37% |
7,208,031,000.00
+15% |
5,512,365,000.00
-24% |
4,890,416,000.00
-11% |
6,371,416,000.00
+30% |
6,825,287,000.00
+7% |
7,643,637,000.00
+12% |
6,895,519,000.00
-10% |
6,185,745,000.00
-10% |
5,606,591,000.00
-9% |
5,947,577,000.00
+6% |
6,243,509,000.00
+5% |
7,942,415,000.00
+27% |
7,577,793,000.00
-5% |
6,839,832,000.00
-10% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 2,232,805,000.00 | 2,786,714,000.00 | 3,196,029,000.00 | 2,968,753,000.00 | 4,437,526,000.00 | 5,111,979,000.00 | 3,662,665,000.00 | 3,323,190,000.00 | 4,348,126,000.00 | 4,557,532,000.00 | 5,052,102,000.00 | 4,659,695,000.00 | 4,213,188,000.00 | 3,630,571,000.00 | 3,805,368,000.00 | 4,151,602,000.00 | 5,062,708,000.00 | 4,772,467,000.00 | 4,428,680,000.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
1,151,837,000.00
+0% |
1,394,402,000.00
+21% |
1,593,181,000.00
+14% |
1,602,097,000.00
+1% |
1,811,598,000.00
+13% |
2,096,052,000.00
+16% |
1,849,700,000.00
-12% |
1,567,226,000.00
-15% |
2,023,290,000.00
+29% |
2,267,755,000.00
+12% |
2,591,535,000.00
+14% |
2,235,824,000.00
-14% |
1,972,557,000.00
-12% |
1,976,020,000.00
+0% |
2,142,209,000.00
+8% |
2,091,907,000.00
-2% |
2,879,707,000.00
+38% |
2,805,326,000.00
-3% |
2,411,152,000.00
-14% |
|
| Gross Profit Ratio | (0.34%) | (0.33%) | (0.33%) | (0.35%) | (0.29%) | (0.29%) | (0.34%) | (0.32%) | (0.32%) | (0.33%) | (0.34%) | (0.32%) | (0.32%) | (0.35%) | (0.36%) | (0.34%) | (0.36%) | (0.37%) | (0.35%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 207,828,000.00 | 284,163,000.00 | 401,307,000.00 | 425,717,000.00 | 500,684,000.00 | 571,818,000.00 | 507,927,000.00 | 442,971,000.00 | 513,283,000.00 | 461,808,000.00 | 526,202,000.00 | 514,971,000.00 | 502,675,000.00 | 497,570,000.00 | 490,929,000.00 | 496,794,000.00 | 554,961,000.00 | 548,010,000.00 | 565,094,000.00 | |
| General and Administrative | 168,210,000.00 | 200,872,000.00 | 284,758,000.00 | 363,614,000.00 | 345,236,000.00 | 420,830,000.00 | 421,363,000.00 | 501,411,000.00 | 422,984,000.00 | 409,167,000.00 | 368,142,000.00 | 356,806,000.00 | 360,173,000.00 | 385,874,000.00 | 350,052,000.00 | 427,443,000.00 | 464,882,000.00 | 548,958,000.00 | 482,531,000.00 | |
| Selling, General & Admin... | 404,445,000.00 | 505,769,000.00 | 671,755,000.00 | 631,350,000.00 | 634,979,000.00 | 755,272,000.00 | 725,528,000.00 | 712,477,000.00 | 825,070,000.00 | 814,908,000.00 | 729,437,000.00 | 738,867,000.00 | 778,079,000.00 | 830,426,000.00 | 757,317,000.00 | 875,548,000.00 | 992,022,000.00 | 1,092,267,000.00 | 1,002,997,000.00 | |
| Selling & Marketing Exp... | 236,235,000.00 | 304,897,000.00 | 386,997,000.00 | 267,736,000.00 | 289,743,000.00 | 334,442,000.00 | 304,165,000.00 | 211,066,000.00 | 402,086,000.00 | 405,741,000.00 | 361,295,000.00 | 382,061,000.00 | 417,906,000.00 | 444,552,000.00 | 407,265,000.00 | 448,105,000.00 | 527,140,000.00 | 543,309,000.00 | 520,466,000.00 | |
| Depreciation and Amortiz... | 90,137,000.00 | 121,687,000.00 | 131,361,000.00 | 192,234,000.00 | 175,472,000.00 | 160,937,000.00 | 121,762,000.00 | 128,031,000.00 | 123,866,000.00 | 118,297,000.00 | 110,655,000.00 | 104,500,000.00 | 99,871,000.00 | 91,350,000.00 | 94,817,000.00 | 118,051,000.00 | 129,401,000.00 | 160,045,000.00 | 166,946,000.00 | |
| Other Expenses | 47,524,000.00 | 39,065,000.00 | 206,061,000.00 | 57,980,000.00 | 99,366,000.00 | 76,871,000.00 | 103,590,000.00 | 209,822,000.00 | 180,234,000.00 | 153,382,000.00 | 98,596,000.00 | 107,325,000.00 | 382,650,000.00 | -112,000.00 | 400,000.00 | 18,971,000.00 | 387,062,000.00 | 0.00 | 843,061,000.00 | |
| Total Operating Expenses | 612,273,000.00 | 789,932,000.00 | 1,073,062,000.00 | 1,057,067,000.00 | 1,135,663,000.00 | 1,327,090,000.00 | 1,233,455,000.00 | 1,155,557,000.00 | 1,338,253,000.00 | 1,276,991,000.00 | 1,255,424,000.00 | 1,253,814,000.00 | 1,280,777,000.00 | 1,327,884,000.00 | 1,248,646,000.00 | 1,372,342,000.00 | 1,546,983,000.00 | 1,261,948,000.00 | 2,411,152,000.00 | |
| Cost and Exponses | 2,845,078,000.00 | 3,576,646,000.00 | 4,269,091,000.00 | 4,025,820,000.00 | 5,573,189,000.00 | 6,439,069,000.00 | 4,896,120,000.00 | 4,478,747,000.00 | 5,686,379,000.00 | 5,834,523,000.00 | 6,307,526,000.00 | 5,913,509,000.00 | 5,493,965,000.00 | 4,958,455,000.00 | 5,054,014,000.00 | 5,523,944,000.00 | 6,609,691,000.00 | 6,421,044,000.00 | 6,839,832,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
616,049,000.00
+0% |
704,675,000.00
+14% |
799,190,000.00
+13% |
722,199,000.00
-10% |
1,090,204,000.00
+51% |
1,548,302,000.00
+42% |
1,106,411,000.00
-29% |
1,364,212,000.00
+23% |
1,762,805,000.00
+29% |
1,658,264,000.00
-6% |
1,841,645,000.00
+11% |
1,234,538,000.00
-33% |
691,780,000.00
-44% |
911,459,000.00
+32% |
1,261,875,000.00
+38% |
1,037,461,000.00
-18% |
1,921,203,000.00
+85% |
1,155,829,000.00
-40% |
0.00
+0% |
|
| Operating Income Ratio | (0.18%) | (0.17%) | (0.17%) | (0.16%) | (0.17%) | (0.21%) | (0.20%) | (0.28%) | (0.28%) | (0.24%) | (0.24%) | (0.18%) | (0.11%) | (0.16%) | (0.21%) | (0.17%) | (0.24%) | (0.15%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 18,537,000.00 | 22,048,000.00 | 27,044,000.00 | 12,596,000.00 | 44,395,000.00 | 49,213,000.00 | 64,647,000.00 | 190,793,000.00 | 219,116,000.00 | 148,341,000.00 | 76,550,000.00 | 53,787,000.00 | 0.00 | 87,314,000.00 | 84,032,000.00 | 47,729,000.00 | 76,942,000.00 | 209,278,000.00 | 261,323,000.00 | |
| Interest Expenses | 0.00 | 734,000.00 | 34,853,000.00 | 24,295,000.00 | 37,741,000.00 | 49,786,000.00 | 14,660,000.00 | 50,820,000.00 | 148,960,000.00 | 109,078,000.00 | 30,577,000.00 | 3,025,000.00 | 13,598,000.00 | 211,000.00 | 319,000.00 | 441,000.00 | 5,293,000.00 | 14,438,000.00 | 9,103,000.00 | |
| Total Other Income/Exp... | 2,708,000.00 | 6,648,000.00 | -50,113,000.00 | -30,658,000.00 | -391,132,000.00 | -454,085,000.00 | -424,204,000.00 | 7,994,000.00 | 6,874,000.00 | -191,203,000.00 | 406,602,000.00 | 190,358,000.00 | 642,167,000.00 | 6,550,000.00 | 367,993,000.00 | 317,785,000.00 | -18,792,000.00 | 588,886,000.00 | 1,918,984,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 708,894,000.00 | 833,744,000.00 | 915,291,000.00 | 729,936,000.00 | 1,198,913,000.00 | 1,777,268,000.00 | 818,629,000.00 | 1,100,530,000.00 | 1,590,368,000.00 | 1,370,008,000.00 | 1,546,245,000.00 | 1,008,359,000.00 | 1,169,500,000.00 | 925,977,000.00 | 1,059,124,000.00 | 906,004,000.00 | 1,912,630,000.00 | 1,626,480,000.00 | 2,095,033,000.00 | |
| EBITDA ratio | (0.21%) | (0.20%) | (0.19%) | (0.20%) | (0.20%) | (0.24%) | (0.22%) | (0.31%) | (0.30%) | (0.26%) | (0.26%) | (0.19%) | (0.24%) | (0.18%) | (0.23%) | (0.19%) | (0.26%) | (0.21%) | (0.31%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 618,757,000.00 | 711,323,000.00 | 749,077,000.00 | 514,372,000.00 | 985,700,000.00 | 1,566,545,000.00 | 1,093,002,000.00 | 1,372,206,000.00 | 1,769,679,000.00 | 1,467,061,000.00 | 1,742,713,000.00 | 1,172,368,000.00 | 1,333,947,000.00 | 918,009,000.00 | 1,261,293,000.00 | 1,038,708,000.00 | 1,902,411,000.00 | 1,744,715,000.00 | 1,918,984,000.00 | |
| Income Before Tax Ratio | (0.18%) | (0.17%) | (0.16%) | (0.11%) | (0.16%) | (0.22%) | (0.20%) | (0.28%) | (0.28%) | (0.21%) | (0.23%) | (0.17%) | (0.22%) | (0.16%) | (0.21%) | (0.17%) | (0.24%) | (0.23%) | (0.28%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 58,511,000.00 | 23,722,000.00 | 119,638,000.00 | 116,873,000.00 | 154,669,000.00 | 191,870,000.00 | 77,898,000.00 | 256,338,000.00 | 288,922,000.00 | 300,268,000.00 | 375,443,000.00 | 248,129,000.00 | 436,029,000.00 | 243,506,000.00 | 264,931,000.00 | 173,128,000.00 | 411,079,000.00 | 362,559,000.00 | 359,808,000.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 560,246,000.00
+0% |
687,601,000.00
+23% |
627,531,000.00
-9% |
400,875,000.00
-36% |
831,031,000.00
+107% |
1,374,675,000.00
+65% |
1,015,104,000.00
-26% |
1,120,849,000.00
+10% |
1,480,757,000.00
+32% |
1,166,793,000.00
-21% |
1,367,270,000.00
+17% |
924,239,000.00
-32% |
897,918,000.00
-3% |
674,064,000.00
-25% |
996,714,000.00
+48% |
865,945,000.00
-13% |
1,492,189,000.00
+72% |
1,382,156,000.00
-7% |
1,540,670,000.00
+11% |
|
| Net Income Ratio | (0.17%) | (0.16%) | (0.13%) | (0.09%) | (0.13%) | (0.19%) | (0.18%) | (0.23%) | (0.23%) | (0.17%) | (0.18%) | (0.13%) | (0.15%) | (0.12%) | (0.17%) | (0.14%) | (0.19%) | (0.18%) | (0.23%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 3.68 | 4.43 | 4.01 | 2.57 | 4.99 | 7.77 | 5.70 | 6.31 | 8.35 | 6.57 | 7.70 | 4.70 | 2.87 | 3.80 | 5.64 | 4.90 | 8.45 | 7.83 | 8.74 | |
| Diluted EPS | 3.68 | 4.41 | 3.22 | 2.55 | 4.91 | 7.62 | 5.59 | 6.22 | 8.24 | 6.50 | 7.65 | 4.67 | 2.84 | 3.77 | 5.59 | 4.86 | 8.38 | 7.77 | 8.69 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 152,274,553.00 | 155,263,906.00 | 156,735,738.00 | 156,084,713.00 | 166,461,504.00 | 177,068,906.00 | 177,257,970.00 | 177,289,560.00 | 177,289,560.00 | 177,289,560.00 | 177,289,560.00 | 196,988,400.00 | 313,383,000.00 | 177,290,000.00 | 176,830,000.00 | 176,598,000.00 | 176,598,000.00 | 176,598,000.00 | 176,280,838.00 | |
| Diluted Share Outstanding | 152,274,553.00 | 155,933,742.00 | 182,397,165.00 | 157,723,935.00 | 169,257,088.00 | 180,221,256.00 | 180,385,563.00 | 180,176,400.00 | 179,613,180.00 | 179,732,520.00 | 178,727,580.00 | 198,097,800.00 | 315,654,000.00 | 178,631,000.00 | 178,411,000.00 | 178,182,000.00 | 178,155,000.00 | 177,832,000.00 | 177,342,771.00 | |