Income Statement

Revenue

+68%

+184%

10Y

Currency: TWD

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	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	Dec-2025
Revenue
Interest Expense	891	210	424	640	842	787	725	662	615	568	512	453	391	371	373	396	425	458	484	544	627	724	799	891	1 020	1 297	1 735	2 197	2 647	2 949	3 115	3 199	3 236	3 234	3 216	3 193	3 190	3 247	3 285	3 315	3 306	3 272	3 291	3 311	3 330	3 322	3 110	3 006	3 051	3 142	3 379	3 483	3 251	2 882	2 427	1 956	2 081	2 323	3 048	4 009	5 414	6 783	8 553	10 589	11 750	12 573	12 674	12 416	11 999	11 734	11 367	10 891	10 495	10 474	11 527	11 850	0
Revenue	317 407 N/A	382 305 +20%	297 254 -22%	386 210 +30%	322 631 -16%	345 213 +7%	358 432 +4%	362 455 +1%	333 158 -8%	285 178 -14%	271 253 -5%	268 210 -1%	295 742 +10%	348 429 +18%	379 179 +9%	401 490 +6%	419 538 +4%	432 729 +3%	438 275 +1%	432 512 -1%	427 081 -1%	427 318 +0%	444 996 +4%	480 012 +8%	506 745 +6%	533 885 +5%	561 585 +5%	582 663 +4%	597 024 +2%	612 484 +3%	639 619 +4%	686 091 +7%	762 806 +11%	836 625 +10%	859 045 +3%	862 500 +0%	843 497 -2%	824 959 -2%	841 329 +2%	889 230 +6%	947 938 +7%	978 357 +3%	970 403 -1%	962 104 -1%	977 447 +2%	991 612 +1%	1 011 033 +2%	1 019 274 +1%	1 031 474 +1%	1 002 099 -3%	1 009 821 +1%	1 042 519 +3%	1 069 985 +3%	1 161 878 +9%	1 231 578 +6%	1 294 959 +5%	1 339 255 +3%	1 391 068 +4%	1 452 515 +4%	1 510 759 +4%	1 587 415 +5%	1 716 081 +8%	1 878 076 +9%	2 076 549 +11%	2 263 891 +9%	2 281 448 +1%	2 228 149 -2%	2 161 739 -3%	2 161 736 0%	2 245 747 +4%	2 438 416 +9%	2 651 375 +9%	2 894 308 +9%	3 140 917 +9%	3 401 199 +8%	3 631 425 +7%	3 809 054 +5%
Gross Profit
Cost of Revenue	(161 597)	(201 884)	(164 879)	(213 110)	(180 280)	(189 234)	(194 412)	(196 065)	(191 408)	(174 187)	(166 188)	(163 381)	(166 414)	(182 395)	(195 515)	(204 559)	(212 484)	(218 190)	(224 806)	(230 397)	(232 937)	(234 441)	(240 582)	(251 213)	(262 583)	(279 572)	(293 243)	(304 535)	(316 058)	(321 905)	(334 267)	(354 102)	(385 113)	(419 859)	(433 769)	(440 486)	(433 118)	(432 657)	(434 390)	(452 568)	(473 077)	(473 381)	(471 014)	(468 878)	(482 616)	(493 292)	(509 878)	(520 615)	(533 488)	(538 736)	(554 372)	(571 019)	(577 287)	(598 748)	(607 428)	(619 760)	(628 108)	(650 866)	(690 809)	(726 788)	(767 878)	(813 180)	(845 904)	(886 624)	(915 536)	(919 796)	(921 765)	(929 211)	(986 625)	(1 042 632)	(1 137 376)	(1 207 632)	(1 269 954)	(1 337 674)	(1 408 711)	(1 489 740)	(1 527 760)
Gross Profit	155 810 N/A	180 421 +16%	132 375 -27%	173 100 +31%	142 350 -18%	155 979 +10%	164 020 +5%	166 390 +1%	141 750 -15%	110 991 -22%	105 065 -5%	104 829 0%	129 329 +23%	166 034 +28%	183 664 +11%	196 931 +7%	207 054 +5%	214 539 +4%	213 469 0%	202 115 -5%	194 143 -4%	192 877 -1%	204 414 +6%	228 799 +12%	244 162 +7%	254 313 +4%	268 342 +6%	278 128 +4%	280 966 +1%	290 579 +3%	305 351 +5%	331 989 +9%	377 693 +14%	416 766 +10%	425 276 +2%	422 014 -1%	410 380 -3%	392 301 -4%	406 939 +4%	436 661 +7%	474 861 +9%	504 976 +6%	499 388 -1%	493 226 -1%	494 831 +0%	498 320 +1%	501 155 +1%	498 659 0%	497 986 0%	463 363 -7%	455 449 -2%	471 500 +4%	492 699 +4%	563 131 +14%	624 150 +11%	675 199 +8%	711 147 +5%	740 202 +4%	761 706 +3%	783 971 +3%	819 537 +5%	902 901 +10%	1 032 172 +14%	1 189 925 +15%	1 348 355 +13%	1 361 652 +1%	1 306 384 -4%	1 232 528 -6%	1 175 111 -5%	1 203 116 +2%	1 301 040 +8%	1 443 743 +11%	1 624 354 +13%	1 803 243 +11%	1 992 488 +10%	2 141 685 +7%	2 281 294 +7%
Operating Income
Operating Expenses	(28 545)	(35 529)	(28 852)	(37 261)	(30 628)	(33 137)	(36 296)	(38 264)	(37 525)	(36 491)	(35 218)	(35 804)	(37 367)	(41 744)	(43 925)	(45 849)	(47 879)	(50 538)	(51 966)	(52 126)	(52 684)	(55 133)	(60 426)	(63 568)	(62 541)	(66 598)	(67 109)	(70 061)	(71 586)	(73 119)	(75 059)	(76 610)	(80 862)	(86 999)	(89 149)	(91 714)	(88 220)	(88 412)	(88 798)	(90 647)	(96 950)	(102 134)	(104 611)	(106 654)	(108 174)	(111 286)	(112 948)	(113 264)	(112 933)	(112 602)	(112 811)	(116 221)	(119 349)	(126 174)	(132 403)	(141 291)	(144 363)	(151 402)	(158 333)	(159 642)	(169 556)	(179 668)	(192 483)	(210 915)	(227 076)	(232 925)	(237 823)	(246 226)	(253 645)	(263 870)	(277 197)	(287 199)	(302 301)	(323 128)	(335 504)	(344 783)	(345 202)
Selling, General & Administrative	(12 469)	(15 163)	(12 244)	(15 925)	(12 682)	(13 737)	(15 037)	(15 551)	(15 833)	(14 529)	(14 158)	(14 635)	(15 773)	(16 879)	(17 074)	(17 426)	(18 172)	(19 068)	(19 297)	(18 826)	(18 682)	(19 895)	(20 868)	(22 029)	(22 128)	(22 096)	(23 476)	(23 666)	(23 445)	(23 529)	(23 321)	(23 354)	(24 021)	(23 969)	(23 269)	(23 007)	(22 922)	(22 425)	(22 586)	(24 028)	(25 696)	(27 180)	(27 386)	(26 761)	(27 169)	(26 725)	(26 964)	(26 715)	(26 254)	(25 555)	(24 777)	(25 942)	(28 086)	(29 839)	(32 696)	(36 496)	(35 570)	(36 572)	(37 654)	(37 230)	(44 488)	(48 695)	(52 711)	(59 136)	(63 445)	(67 035)	(69 839)	(70 201)	(71 464)	(74 560)	(80 268)	(88 992)	(96 888)	(106 279)	(107 270)	(104 997)	(99 222)
Research & Development	(16 076)	(20 115)	(16 480)	(21 171)	(17 946)	(19 274)	(20 377)	(21 667)	(21 481)	(19 940)	(19 632)	(19 853)	(21 593)	(24 274)	(26 368)	(28 202)	(29 707)	(31 260)	(32 563)	(33 148)	(33 830)	(35 024)	(36 599)	(38 637)	(40 383)	(41 876)	(43 750)	(46 450)	(48 118)	(49 535)	(51 204)	(53 054)	(56 829)	(61 542)	(64 544)	(65 823)	(65 545)	(64 382)	(64 673)	(66 911)	(71 208)	(75 001)	(77 155)	(79 476)	(80 732)	(81 749)	(82 583)	(83 424)	(85 896)	(85 884)	(87 386)	(89 472)	(91 419)	(95 970)	(99 470)	(105 181)	(109 486)	(115 274)	(121 254)	(122 437)	(124 735)	(130 027)	(138 803)	(150 914)	(163 262)	(166 371)	(168 387)	(176 547)	(182 370)	(189 322)	(195 714)	(197 361)	(204 182)	(214 620)	(227 842)	(238 801)	(246 427)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(4)	(5)	(7)	(11)	(16)	(20)	(25)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(28)	(10)	(16)	(22)	(24)	(24)	(23)	(20)	(36)	(102)	(158)	(169)	(148)	(75)	(16)	(6)	(9)	(11)	(10)	(7)	(7)	(14)	(21)	(28)	(30)	(27)	(29)	(42)	0
Other Operating Expenses	0	(251)	(128)	(165)	0	(126)	(883)	(1 046)	(210)	(2 022)	(1 428)	(1 316)	0	(591)	(483)	(222)	(0)	(210)	(106)	(152)	(172)	(211)	(2 955)	(2 897)	(23)	(2 615)	132	75	2	(56)	(534)	(203)	(13)	(1 488)	(1 336)	(2 883)	247	(1 605)	(1 538)	293	(46)	48	(70)	(417)	(272)	(2 813)	(3 401)	(3 125)	(756)	(1 153)	(631)	(784)	180	(340)	(214)	407	729	546	734	193	(186)	(871)	(954)	(859)	(359)	491	413	530	196	26	(1 194)	(818)	(1 201)	(2 202)	(363)	(944)	447
Operating Income	127 265 N/A	144 891 +14%	103 523 -29%	135 839 +31%	111 722 -18%	122 842 +10%	127 724 +4%	128 126 +0%	104 225 -19%	74 500 -29%	69 847 -6%	69 025 -1%	91 962 +33%	124 290 +35%	139 740 +12%	151 082 +8%	159 175 +5%	164 001 +3%	161 503 -2%	149 989 -7%	141 459 -6%	137 744 -3%	143 988 +5%	165 231 +15%	181 621 +10%	187 715 +3%	201 233 +7%	208 067 +3%	209 381 +1%	217 460 +4%	230 293 +6%	255 379 +11%	296 831 +16%	329 767 +11%	336 127 +2%	330 300 -2%	322 160 -2%	303 889 -6%	318 141 +5%	346 014 +9%	377 911 +9%	402 843 +7%	394 777 -2%	386 572 -2%	386 657 +0%	387 034 +0%	388 207 +0%	385 395 -1%	385 053 0%	350 761 -9%	342 637 -2%	355 279 +4%	373 350 +5%	436 957 +17%	491 747 +13%	533 907 +9%	566 784 +6%	588 800 +4%	603 373 +2%	624 329 +3%	649 981 +4%	723 233 +11%	839 689 +16%	979 010 +17%	1 121 279 +15%	1 128 727 +1%	1 068 561 -5%	986 302 -8%	921 466 -7%	939 246 +2%	1 023 843 +9%	1 156 545 +13%	1 322 053 +14%	1 480 116 +12%	1 656 984 +12%	1 796 902 +8%	1 936 092 +8%
Pre-Tax Income
Interest Income Expense	3 986	6 774	7 355	9 516	7 461	7 961	7 494	6 580	5 607	3 771	2 816	2 467	2 223	2 956	3 014	3 350	3 760	4 143	3 727	2 776	2 072	1 668	2 029	2 702	3 640	3 247	3 834	4 090	4 930	3 741	4 249	3 423	6 218	3 310	20 835	24 585	30 631	25 570	6 378	2 712	8 026	1 484	1 295	1 097	10 201	299	3 204	6 540	14 012	14 440	15 575	16 388	16 485	16 609	17 279	17 682	16 910	17 648	16 028	13 909	11 680	10 398	10 771	14 427	21 944	32 140	40 868	48 402	56 329	60 940	68 082	77 540	82 717	89 371	98 940	99 921	98 865
Non-Reccuring Items	(280)	0	0	37	(54)	0	0	(210)	(1 560)	0	0	0	(913)	0	(0)	0	(160)	0	(58)	(69)	(266)	(542)	(466)	(452)	(4 676)	(1 455)	(1 224)	(2 733)	(10)	0	0	1 041	(1 172)	0	0	(167)	(2 405)	(293)	(360)	(252)	(112)	(170)	(103)	(83)	(1 110)	2	1	6	(1 427)	302	299	294	(655)	(8)	(3)	(3)	(4)	(2)	(0)	6	3	(10)	(23)	(36)	(52)	(47)	(50)	(60)	(36)	(36)	(34)	(30)	(50)	(203)	(174)	(157)	0
Gain/Loss on Disposition of Assets	180	29	13	61	91	0	0	128	101	100	100	16	0	57	93	144	(849)	(955)	(908)	(996)	(201)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	2 211	1 736	1 373	1 029	2 422	2 343	2 280	3 087	3 100	2 279	1 898	1 680	2 191	2 714	3 192	8 180	8 345	8 091	7 662	2 710	2 082	1 637	1 859	1 532	1 091	2 244	1 967	1 975	1 187	1 835	2 572	3 297	201	3 963	4 116	4 378	43	5 260	5 541	6 082	134	7 369	8 268	8 920	385	10 920	8 313	6 162	(128)	245	195	184	665	253	641	866	1 087	1 248	1 286	1 171	1 463	1 273	1 064	938	1 020	814	931	916	1 412	1 290	1 185	1 267	1 118	908	1 166	1 432	6 706
Pre-Tax Income	133 362 N/A	153 430 +15%	112 264 -27%	146 482 +30%	121 642 -17%	133 146 +9%	137 498 +3%	137 710 +0%	111 472 -19%	80 649 -28%	74 661 -7%	73 188 -2%	95 463 +30%	130 017 +36%	146 038 +12%	162 756 +11%	170 270 +5%	175 280 +3%	171 925 -2%	154 409 -10%	145 148 -6%	140 508 -3%	147 411 +5%	169 013 +15%	181 676 +7%	191 751 +6%	205 811 +7%	211 399 +3%	215 487 +2%	223 037 +4%	237 113 +6%	263 140 +11%	302 078 +15%	337 040 +12%	361 078 +7%	359 096 -1%	350 429 -2%	334 426 -5%	329 701 -1%	354 556 +8%	385 959 +9%	411 526 +7%	404 237 -2%	396 506 -2%	396 133 0%	398 254 +1%	399 724 +0%	398 103 0%	397 510 0%	365 748 -8%	358 706 -2%	372 145 +4%	389 845 +5%	453 811 +16%	509 664 +12%	552 452 +8%	584 777 +6%	607 694 +4%	620 687 +2%	639 414 +3%	663 126 +4%	734 894 +11%	851 501 +16%	994 340 +17%	1 144 191 +15%	1 161 634 +2%	1 110 311 -4%	1 035 560 -7%	979 171 -5%	1 001 440 +2%	1 093 075 +9%	1 235 322 +13%	1 405 839 +14%	1 570 191 +12%	1 756 915 +12%	1 898 098 +8%	2 041 663 +8%
Net Income
Tax Provision	(7 774)	(8 881)	(7 140)	(10 740)	(11 710)	(13 938)	(15 047)	(15 105)	(10 949)	(6 874)	(5 315)	(3 941)	(5 996)	(8 213)	(8 214)	(8 481)	(7 988)	(10 396)	(11 479)	(10 654)	(10 694)	(9 099)	(10 230)	(12 844)	(15 553)	(19 475)	(23 573)	(26 648)	(27 468)	(26 711)	(32 894)	(34 555)	(38 314)	(42 134)	(46 415)	(45 416)	(43 873)	(42 061)	(44 220)	(47 603)	(51 621)	(54 359)	(53 328)	(52 437)	(52 986)	(52 941)	(48 388)	(47 618)	(46 326)	(42 964)	(41 440)	(42 874)	(44 502)	(52 791)	(54 528)	(61 040)	(66 619)	(66 860)	(66 264)	(65 890)	(66 053)	(74 686)	(88 595)	(106 945)	(127 290)	(140 658)	(144 798)	(140 220)	(141 404)	(145 400)	(171 091)	(199 053)	(233 407)	(262 248)	(299 140)	(313 647)	(326 266)
Income from Continuing Operations	125 588	144 549	105 124	135 742	109 932	119 208	122 451	122 605	100 523	73 775	69 346	69 247	89 466	121 804	137 825	154 275	162 282	164 884	160 446	143 756	134 453	131 409	137 181	156 169	166 124	172 276	182 238	184 751	188 019	196 325	204 220	228 585	263 764	294 906	314 663	313 680	306 556	292 365	285 480	306 952	334 338	357 167	350 909	344 069	343 147	345 314	351 336	350 485	351 184	322 784	317 267	329 271	345 344	401 019	455 136	491 412	518 158	540 834	554 423	573 524	597 073	660 208	762 906	887 396	1 016 901	1 020 976	965 513	895 340	837 768	856 040	921 984	1 036 269	1 172 432	1 307 943	1 457 775	1 584 450	1 715 397
Income to Minority Interest	(186)	(308)	(401)	(649)	(755)	(726)	(683)	(633)	(590)	(426)	(327)	(250)	(248)	(482)	(662)	(725)	(677)	(664)	(558)	(413)	(252)	6	128	124	194	127	130	189	128	111	108	121	118	99	61	42	18	1	(26)	(68)	(91)	(72)	(50)	(43)	(35)	(46)	(50)	(52)	(54)	(44)	(52)	(58)	(80)	(163)	(222)	(258)	(273)	(245)	(297)	(450)	(533)	(625)	(655)	(537)	(370)	(192)	43	350	730	956	1 058	1 031	836	1 404	1 999	2 368	2 486
Net Income (Common)	127 010 N/A	145 848 +15%	104 724 -28%	135 093 +29%	109 177 -19%	118 482 +9%	121 768 +3%	121 972 +0%	99 933 -18%	73 349 -27%	69 020 -6%	68 998 0%	89 218 +29%	121 322 +36%	137 162 +13%	153 551 +12%	161 605 +5%	164 220 +2%	159 888 -3%	143 343 -10%	134 201 -6%	131 415 -2%	137 308 +4%	156 293 +14%	166 318 +6%	172 404 +4%	182 368 +6%	184 940 +1%	188 147 +2%	196 437 +4%	204 327 +4%	228 707 +12%	263 882 +15%	295 005 +12%	314 724 +7%	313 722 0%	306 574 -2%	292 365 -5%	285 454 -2%	306 884 +8%	334 247 +9%	357 095 +7%	350 859 -2%	344 026 -2%	343 111 0%	345 267 +1%	351 287 +2%	350 433 0%	351 131 +0%	322 740 -8%	317 214 -2%	329 213 +4%	345 264 +5%	400 857 +16%	454 914 +13%	491 154 +8%	517 885 +5%	540 589 +4%	554 126 +3%	573 074 +3%	596 540 +4%	659 582 +11%	762 251 +16%	886 858 +16%	1 016 530 +15%	1 020 784 +0%	965 556 -5%	895 690 -7%	838 498 -6%	856 996 +2%	923 042 +8%	1 037 300 +12%	1 173 268 +13%	1 309 347 +12%	1 459 775 +11%	1 586 818 +9%	1 717 883 +8%
EPS (Diluted)	4.76 N/A	5.44 +14%	3.9 -28%	4.82 +24%	4.04 -16%	4.48 +11%	4.59 +2%	4.7 +2%	3.81 -19%	2.81 -26%	2.66 -5%	2.65 0%	3.44 +30%	4.67 +36%	5.28 +13%	5.92 +12%	6.23 +5%	6.33 +2%	6.17 -3%	5.53 -10%	5.18 -6%	5.07 -2%	5.29 +4%	6.02 +14%	6.41 +6%	6.64 +4%	7.03 +6%	7.13 +1%	7.26 +2%	7.58 +4%	7.88 +4%	8.82 +12%	10.18 +15%	11.37 +12%	12.13 +7%	12.1 0%	11.82 -2%	11.28 -5%	11.02 -2%	11.84 +7%	12.89 +9%	13.77 +7%	13.53 -2%	13.27 -2%	13.23 0%	13.32 +1%	13.55 +2%	13.52 0%	13.54 +0%	12.46 -8%	12.24 -2%	12.7 +4%	13.32 +5%	15.45 +16%	17.54 +14%	18.94 +8%	19.97 +5%	20.86 +4%	21.38 +2%	22.11 +3%	23.01 +4%	25.44 +11%	29.4 +16%	34.2 +16%	39.2 +15%	39.36 +0%	37.23 -5%	34.54 -7%	32.34 -6%	33.06 +2%	35.61 +8%	40.01 +12%	45.25 +13%	50.49 +12%	56.29 +11%	61.19 +9%	66.25 +8%

Income Statement Balance Sheet Cash Flow Statement

Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330

Income Statement

Earnings Waterfall
Taiwan Semiconductor Manufacturing Co Ltd

Income Statement
Taiwan Semiconductor Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Taiwan Semiconductor Manufacturing Co Ltd TWSE:2330

Income Statement

Earnings Waterfall Taiwan Semiconductor Manufacturing Co Ltd

Income Statement Taiwan Semiconductor Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330

Earnings Waterfall
Taiwan Semiconductor Manufacturing Co Ltd

Income Statement
Taiwan Semiconductor Manufacturing Co Ltd