Nichidenbo
3090.TWNichidenbo Corporation Price (3090.TW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
0
(100)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Nichidenbo CorporationCurrency: TWD
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
2,555,681,000.00
+0% |
3,294,123,000.00
+29% |
2,842,277,000.00
-14% |
2,313,416,000.00
-19% |
6,377,856,000.00
+176% |
8,543,448,000.00
+34% |
8,260,868,000.00
-3% |
8,446,804,000.00
+2% |
8,250,452,000.00
-2% |
10,679,189,000.00
+29% |
8,820,029,000.00
-17% |
9,241,488,000.00
+5% |
10,913,154,000.00
+18% |
10,440,729,000.00
-4% |
10,655,709,000.00
+2% |
12,141,096,000.00
+14% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,162,013,000.00 | 2,727,922,000.00 | 2,298,734,000.00 | 1,902,364,000.00 | 5,541,392,000.00 | 7,313,644,000.00 | 7,105,458,000.00 | 7,212,302,000.00 | 6,830,478,000.00 | 7,705,698,000.00 | 7,364,175,000.00 | 7,640,926,000.00 | 8,899,633,000.00 | 8,660,488,000.00 | 9,013,500,000.00 | 10,193,737,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
393,668,000.00
+0% |
566,201,000.00
+44% |
543,543,000.00
-4% |
411,052,000.00
-24% |
836,464,000.00
+103% |
1,229,804,000.00
+47% |
1,155,410,000.00
-6% |
1,234,502,000.00
+7% |
1,419,974,000.00
+15% |
2,973,491,000.00
+109% |
1,455,854,000.00
-51% |
1,600,562,000.00
+10% |
2,013,521,000.00
+26% |
1,780,241,000.00
-12% |
1,642,209,000.00
-8% |
1,947,359,000.00
+19% |
|||
| Gross Profit Ratio | (0.15%) | (0.17%) | (0.19%) | (0.18%) | (0.13%) | (0.14%) | (0.14%) | (0.15%) | (0.17%) | (0.28%) | (0.17%) | (0.17%) | (0.19%) | (0.17%) | (0.15%) | (0.16%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7,755,000.00 | 35,800,000.00 | 52,618,000.00 | 56,903,000.00 | 74,873,000.00 | 0.00 | 0.00 | 0.00 | |||
| General and Administrative | 69,801,000.00 | 86,164,000.00 | 82,336,000.00 | 71,554,000.00 | 225,111,000.00 | 370,896,000.00 | 282,414,000.00 | 190,944,000.00 | 189,360,000.00 | 317,935,000.00 | 205,214,000.00 | 203,106,000.00 | 232,173,000.00 | 267,664,000.00 | 202,684,000.00 | 241,480,000.00 | |||
| Selling, General & Admin... | 239,444,000.00 | 264,811,000.00 | 244,452,000.00 | 228,819,000.00 | 622,839,000.00 | 878,852,000.00 | 738,581,000.00 | 760,992,000.00 | 743,613,000.00 | 1,068,408,000.00 | 628,279,000.00 | 687,000,000.00 | 799,948,000.00 | 887,980,000.00 | 768,047,000.00 | 833,678,000.00 | |||
| Selling & Marketing Exp... | 169,643,000.00 | 178,647,000.00 | 162,116,000.00 | 157,265,000.00 | 397,728,000.00 | 507,956,000.00 | 456,167,000.00 | 570,048,000.00 | 554,253,000.00 | 750,473,000.00 | 423,065,000.00 | 483,894,000.00 | 567,775,000.00 | 620,316,000.00 | 565,363,000.00 | 592,198,000.00 | |||
| Depreciation and Amortiz... | 8,193,000.00 | 7,898,000.00 | 7,306,000.00 | 6,007,000.00 | 15,129,000.00 | 15,673,000.00 | 16,006,000.00 | 14,858,000.00 | 14,884,000.00 | 16,923,000.00 | 36,110,000.00 | 39,217,000.00 | 24,679,000.00 | 27,881,000.00 | 29,574,000.00 | 28,709,000.00 | |||
| Other Expenses | 4,716,000.00 | 4,774,000.00 | 4,847,000.00 | 4,497,000.00 | 212,629,000.00 | 116,330,000.00 | 80,425,000.00 | 28,507,000.00 | 67,300,000.00 | 151,084,000.00 | 58,019,000.00 | 4,853,000.00 | 3,884,000.00 | 153,084,000.00 | 0.00 | 1,113,681,000.00 | |||
| Total Operating Expenses | 239,444,000.00 | 264,811,000.00 | 244,452,000.00 | 228,819,000.00 | 622,839,000.00 | 878,852,000.00 | 738,581,000.00 | 760,992,000.00 | 751,368,000.00 | 1,104,208,000.00 | 680,897,000.00 | 743,903,000.00 | 874,821,000.00 | 887,980,000.00 | 769,021,000.00 | 1,947,359,000.00 | |||
| Cost and Exponses | 2,401,457,000.00 | 2,992,733,000.00 | 2,543,186,000.00 | 2,131,183,000.00 | 6,164,231,000.00 | 8,192,496,000.00 | 7,844,039,000.00 | 7,973,294,000.00 | 7,581,846,000.00 | 8,809,906,000.00 | 8,045,072,000.00 | 8,384,829,000.00 | 9,774,454,000.00 | 9,548,468,000.00 | 9,782,521,000.00 | 12,141,096,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
154,224,000.00
+0% |
301,390,000.00
+95% |
299,091,000.00
-1% |
182,233,000.00
-39% |
213,625,000.00
+17% |
350,952,000.00
+64% |
416,829,000.00
+19% |
473,510,000.00
+14% |
668,606,000.00
+41% |
1,869,283,000.00
+180% |
832,976,000.00
-55% |
873,036,000.00
+5% |
1,154,779,000.00
+32% |
1,060,169,000.00
-8% |
873,188,000.00
-18% |
0.00
+0% |
|||
| Operating Income Ratio | (0.06%) | (0.09%) | (0.11%) | (0.08%) | (0.03%) | (0.04%) | (0.05%) | (0.06%) | (0.08%) | (0.18%) | (0.09%) | (0.09%) | (0.11%) | (0.10%) | (0.08%) | (0.00%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,949,000.00 | 3,102,000.00 | 3,639,000.00 | 4,698,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,315,000.00 | 11,524,000.00 | 12,195,000.00 | 14,824,000.00 | 39,072,000.00 | 37,942,000.00 | |||
| Interest Expenses | 1,256,000.00 | 960,000.00 | 949,000.00 | 394,000.00 | 33,611,000.00 | 37,365,000.00 | 32,947,000.00 | 26,639,000.00 | 25,075,000.00 | 31,961,000.00 | 29,430,000.00 | 18,703,000.00 | 14,521,000.00 | 39,986,000.00 | 78,548,000.00 | 94,233,000.00 | |||
| Total Other Income/Exp... | 110,685,000.00 | 17,925,000.00 | 28,160,000.00 | 35,537,000.00 | 173,389,000.00 | 78,965,000.00 | 47,478,000.00 | 1,868,000.00 | 42,225,000.00 | 102,124,000.00 | 28,589,000.00 | -2,326,000.00 | 1,429,000.00 | -39,826,000.00 | 49,505,000.00 | 1,218,198,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 274,358,000.00 | 328,173,000.00 | 335,468,000.00 | 225,391,000.00 | 441,342,000.00 | 364,537,000.00 | 431,127,000.00 | 488,306,000.00 | 683,356,000.00 | 2,020,291,000.00 | 869,810,000.00 | 905,427,000.00 | 1,193,428,000.00 | 1,099,612,000.00 | 1,030,815,000.00 | 1,341,140,000.00 | |||
| EBITDA ratio | (0.07%) | (0.10%) | (0.12%) | (0.09%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.09%) | (0.19%) | (0.10%) | (0.10%) | (0.11%) | (0.11%) | (0.10%) | (0.11%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 264,909,000.00 | 319,315,000.00 | 327,251,000.00 | 216,738,000.00 | 387,014,000.00 | 429,917,000.00 | 464,307,000.00 | 475,378,000.00 | 710,831,000.00 | 1,971,407,000.00 | 818,615,000.00 | 884,304,000.00 | 1,153,622,000.00 | 1,020,343,000.00 | 922,693,000.00 | 1,218,198,000.00 | |||
| Income Before Tax Ratio | (0.10%) | (0.10%) | (0.12%) | (0.09%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.09%) | (0.18%) | (0.09%) | (0.10%) | (0.11%) | (0.10%) | (0.09%) | (0.10%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 41,921,000.00 | 54,423,000.00 | 56,411,000.00 | 33,471,000.00 | 54,479,000.00 | 47,220,000.00 | 85,230,000.00 | 86,654,000.00 | 117,303,000.00 | 396,492,000.00 | 202,861,000.00 | 256,761,000.00 | 275,255,000.00 | 229,742,000.00 | 202,387,000.00 | 253,168,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 221,290,000.00
+0% |
263,571,000.00
+19% |
269,342,000.00
+2% |
181,932,000.00
-32% |
320,425,000.00
+76% |
360,997,000.00
+13% |
371,707,000.00
+3% |
387,061,000.00
+4% |
582,265,000.00
+50% |
1,529,066,000.00
+163% |
593,240,000.00
-61% |
599,758,000.00
+1% |
819,419,000.00
+37% |
790,601,000.00
-4% |
706,306,000.00
-11% |
946,798,000.00
+34% |
|||
| Net Income Ratio | (0.09%) | (0.08%) | (0.09%) | (0.08%) | (0.05%) | (0.04%) | (0.04%) | (0.05%) | (0.07%) | (0.14%) | (0.07%) | (0.06%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 1.44 | 1.66 | 1.67 | 1.16 | 2.00 | 2.18 | 2.08 | 2.20 | 3.27 | 8.56 | 3.32 | 3.36 | 4.59 | 4.26 | 3.39 | 0.00 | |||
| Diluted EPS | 1.42 | 1.64 | 1.65 | 1.15 | 1.98 | 2.15 | 2.07 | 2.19 | 3.24 | 8.44 | 3.29 | 3.33 | 4.55 | 4.19 | 3.33 | 0.00 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 154,104,446.00 | 158,894,448.00 | 161,051,269.00 | 158,183,407.00 | 160,152,678.00 | 166,823,700.00 | 178,132,530.00 | 175,981,830.00 | 178,166,000.00 | 178,657,000.00 | 178,657,000.00 | 178,657,000.00 | 178,657,000.00 | 185,726,000.00 | 208,349,853.00 | 0.00 | |||
| Diluted Share Outstanding | 155,441,459.00 | 160,798,155.00 | 162,946,802.00 | 159,962,671.00 | 161,731,195.00 | 167,689,330.00 | 179,825,270.00 | 177,343,940.00 | 179,729,000.00 | 181,254,000.00 | 180,149,000.00 | 180,113,000.00 | 180,235,000.00 | 188,710,000.00 | 211,893,000.00 | 0.00 | |||