Income Statement

Revenue

+9%

+85%

10Y

Currency: TWD

	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	10	2	0	0	1	0	0	1	0	0	0	2	9	30	61	91	109	104	109	114	147	213	291	401	479	552	538	553	545	525	551	533	559	584	674	805	939	1 187	1 411	1 585	1 724	1 766	1 794	1 700	1 629	1 477	1 180	903	595	337	208	203	193	202	255	301	371	358	301	435	399	421	422	373	453	591	677	751	0
Revenue	90 402 N/A	94 930 +5%	100 761 +6%	107 066 +6%	115 512 +8%	124 313 +8%	126 118 +1%	119 942 -5%	113 522 -5%	100 682 -11%	91 710 -9%	86 905 -5%	86 857 0%	86 606 0%	89 064 +3%	95 159 +7%	99 263 +4%	103 622 +4%	113 458 +9%	122 995 +8%	136 056 +11%	158 087 +16%	178 944 +13%	197 408 +10%	213 063 +8%	214 594 +1%	207 505 -3%	206 995 0%	213 255 +3%	221 624 +4%	247 107 +11%	268 548 +9%	275 512 +3%	275 688 +0%	261 240 -5%	246 488 -6%	238 216 -3%	231 787 -3%	234 189 +1%	237 568 +1%	238 057 +0%	241 125 +1%	242 211 +0%	242 405 +0%	246 222 +2%	254 363 +3%	260 399 +2%	290 449 +12%	322 146 +11%	369 316 +15%	427 366 +16%	461 166 +8%	493 415 +7%	528 092 +7%	558 169 +6%	569 256 +2%	548 796 -4%	501 737 -9%	444 142 -11%	412 078 -7%	433 446 +5%	471 253 +9%	500 389 +6%	522 105 +4%	530 586 +2%	550 440 +4%	573 537 +4%	583 821 +2%	595 966 +2%
Gross Profit
Cost of Revenue	(43 131)	(44 020)	(44 988)	(45 471)	(47 694)	(51 365)	(53 324)	(53 111)	(52 614)	(49 143)	(47 024)	(46 396)	(47 513)	(48 187)	(50 718)	(55 202)	(58 201)	(60 726)	(65 735)	(70 282)	(76 250)	(86 145)	(94 563)	(101 934)	(109 194)	(110 453)	(108 592)	(112 012)	(121 076)	(130 636)	(152 162)	(170 291)	(177 322)	(180 017)	(170 792)	(160 474)	(153 330)	(146 606)	(146 226)	(146 963)	(146 334)	(147 014)	(145 422)	(143 150)	(143 176)	(146 553)	(148 973)	(164 285)	(180 610)	(205 497)	(234 916)	(250 528)	(261 810)	(273 225)	(284 575)	(286 783)	(277 892)	(256 703)	(229 227)	(215 066)	(226 079)	(239 898)	(253 543)	(263 104)	(267 200)	(283 145)	(294 502)	(303 021)	(312 886)
Gross Profit	47 271 N/A	50 909 +8%	55 773 +10%	61 595 +10%	67 817 +10%	72 949 +8%	72 794 0%	66 831 -8%	60 908 -9%	51 539 -15%	44 686 -13%	40 509 -9%	39 344 -3%	38 419 -2%	38 346 0%	39 957 +4%	41 062 +3%	42 896 +4%	47 723 +11%	52 712 +10%	59 806 +13%	71 941 +20%	84 380 +17%	95 474 +13%	103 869 +9%	104 142 +0%	98 914 -5%	94 984 -4%	92 180 -3%	90 987 -1%	94 944 +4%	98 257 +3%	98 190 0%	95 673 -3%	90 450 -5%	86 015 -5%	84 886 -1%	85 181 +0%	87 964 +3%	90 607 +3%	91 724 +1%	94 112 +3%	96 789 +3%	99 255 +3%	103 046 +4%	107 809 +5%	111 426 +3%	126 164 +13%	141 536 +12%	163 819 +16%	192 451 +17%	210 638 +9%	231 605 +10%	254 868 +10%	273 593 +7%	282 473 +3%	270 904 -4%	245 033 -10%	214 915 -12%	197 012 -8%	207 367 +5%	231 355 +12%	246 846 +7%	259 001 +5%	263 386 +2%	267 295 +1%	279 036 +4%	280 800 +1%	283 080 +1%
Operating Income
Operating Expenses	(26 275)	(27 094)	(28 256)	(29 568)	(31 431)	(32 106)	(31 971)	(30 881)	(29 829)	(28 459)	(27 669)	(26 705)	(27 000)	(27 220)	(27 606)	(28 687)	(28 557)	(29 325)	(31 016)	(33 236)	(34 562)	(38 974)	(44 540)	(49 705)	(56 627)	(60 041)	(60 707)	(62 949)	(66 272)	(68 350)	(72 104)	(75 416)	(75 114)	(75 787)	(75 275)	(73 505)	(75 067)	(74 645)	(75 799)	(76 984)	(75 541)	(76 690)	(77 317)	(79 063)	(80 478)	(82 654)	(84 999)	(92 138)	(98 316)	(106 204)	(113 417)	(116 946)	(123 564)	(130 558)	(138 937)	(144 049)	(144 116)	(140 343)	(134 655)	(131 862)	(135 568)	(141 745)	(147 030)	(153 265)	(160 974)	(167 083)	(174 327)	(177 768)	(179 610)
Selling, General & Administrative	(5 000)	(4 951)	(5 361)	(5 822)	(7 245)	(8 019)	(8 199)	(7 619)	(6 519)	(5 744)	(5 259)	(5 424)	(5 816)	(5 895)	(6 095)	(6 157)	(6 174)	(6 258)	(6 756)	(7 361)	(8 108)	(9 094)	(10 774)	(11 476)	(13 290)	(14 768)	(14 940)	(16 378)	(16 743)	(16 255)	(17 264)	(18 327)	(19 429)	(20 030)	(19 535)	(18 157)	(17 896)	(17 646)	(18 047)	(18 647)	(17 992)	(17 851)	(17 342)	(17 388)	(17 477)	(18 877)	(19 213)	(20 395)	(20 991)	(21 788)	(23 539)	(25 251)	(27 484)	(28 363)	(29 441)	(28 812)	(27 241)	(25 527)	(23 831)	(22 902)	(24 183)	(25 696)	(26 336)	(27 553)	(28 981)	(30 382)	(31 610)	(31 958)	(31 304)
Research & Development	(21 275)	(22 142)	(22 895)	(23 747)	(24 185)	(24 088)	(23 772)	(23 261)	(23 311)	(22 715)	(22 410)	(21 280)	(21 184)	(21 324)	(21 510)	(22 530)	(22 384)	(23 066)	(24 258)	(25 009)	(26 454)	(29 878)	(33 765)	(38 228)	(43 337)	(45 273)	(45 767)	(46 572)	(49 529)	(52 094)	(54 838)	(57 087)	(55 685)	(55 757)	(55 740)	(55 347)	(57 171)	(56 998)	(57 646)	(58 337)	(57 549)	(58 839)	(59 974)	(61 675)	(63 001)	(63 731)	(65 740)	(71 697)	(77 325)	(62 391)	(67 853)	(69 670)	(96 081)	(102 195)	(109 496)	(115 238)	(116 875)	(114 816)	(110 824)	(108 960)	(111 385)	(116 049)	(120 694)	(125 713)	(131 993)	(136 628)	(142 719)	(145 810)	(148 306)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(866)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(106)	0	0	0	0	0	0	(46)	(46)	(46)	0	(22 025)	(22 025)	(22 025)	0	0	0	0	0	0	0	0	0	0	0	0	0	(73)	0	0	0
Operating Income	20 996 N/A	23 816 +13%	27 516 +16%	32 026 +16%	36 387 +14%	40 842 +12%	40 823 0%	35 950 -12%	31 079 -14%	23 080 -26%	17 017 -26%	13 804 -19%	12 345 -11%	11 199 -9%	10 740 -4%	11 270 +5%	12 505 +11%	13 571 +9%	16 707 +23%	19 477 +17%	25 244 +30%	32 968 +31%	39 841 +21%	45 769 +15%	47 241 +3%	44 100 -7%	38 206 -13%	32 034 -16%	25 908 -19%	22 639 -13%	22 842 +1%	22 842 N/A	23 076 +1%	19 884 -14%	15 173 -24%	12 510 -18%	9 819 -22%	10 537 +7%	12 165 +15%	13 622 +12%	16 182 +19%	17 421 +8%	19 473 +12%	20 192 +4%	22 567 +12%	25 155 +11%	26 427 +5%	34 026 +29%	43 219 +27%	57 615 +33%	79 034 +37%	93 692 +19%	108 040 +15%	124 310 +15%	134 656 +8%	138 423 +3%	126 788 -8%	104 690 -17%	80 260 -23%	65 150 -19%	71 800 +10%	89 611 +25%	99 816 +11%	105 736 +6%	102 412 -3%	100 211 -2%	104 708 +4%	103 032 -2%	103 470 +0%
Pre-Tax Income
Interest Income Expense	1 244	1 248	891	574	940	819	893	946	838	870	900	1 106	1 443	1 733	2 830	3 340	3 870	4 469	4 449	4 648	4 359	4 158	4 219	4 633	5 354	5 240	4 974	4 903	4 165	4 392	3 779	3 256	3 640	4 400	4 729	4 437	12 459	11 939	12 066	12 581	3 960	3 282	3 119	2 798	3 177	3 336	3 426	3 377	4 027	11 737	13 331	15 274	17 945	10 819	9 783	9 405	8 199	11 442	13 388	13 904	14 501	13 247	13 921	15 552	16 722	17 681	17 159	16 216	16 615
Non-Reccuring Items	(1 423)	(1 465)	(1 465)	(1 263)	(99)	(57)	(57)	(99)	0	0	0	0	0	0	(85)	(174)	(349)	(698)	(953)	0	(478)	(368)	(291)	(291)	(263)	(319)	(851)	(851)	(851)	(800)	(71)	(71)	(71)	(399)	(333)	(416)	(416)	(106)	0	(23)	(23)	0	0	0	(46)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(74)	(74)	(74)	0	0	0	0
Gain/Loss on Disposition of Assets	(3)	(4)	(3)	(3)	(5)	(25)	(25)	(27)	(44)	(28)	(37)	(35)	(15)	(11)	(2)	(2)	(10)	(10)	(10)	(10)	(3)	(4)	(4)	(3)	(3)	(2)	(6)	(7)	(13)	(16)	(12)	(14)	(17)	5 109	5 110	5 091	5 092	(29)	3 429	3 448	3 442	3 442	782	764	776	776	(24)	(10)	(11)	(10)	(10)	(3)	(5)	(10)	(16)	(17)	(18)	(9)	(4)	(14)	(16)	(16)	(12)	2	(4)	(6)	(8)	(11)	20
Total Other Income	284	132	225	269	197	319	365	476	415	290	260	167	431	549	593	596	604	503	547	555	425	370	370	(94)	21	(26)	(76)	326	161	291	311	378	585	442	386	448	283	383	382	306	130	240	334	389	554	487	431	352	348	586	632	782	871	628	673	693	592	573	485	484	497	506	524	408	463	516	573	4 715	4 782
Pre-Tax Income	21 098 N/A	23 727 +12%	27 166 +14%	31 604 +16%	37 420 +18%	41 897 +12%	42 000 +0%	37 247 -11%	32 288 -13%	24 212 -25%	18 139 -25%	15 041 -17%	14 203 -6%	13 469 -5%	14 075 +4%	15 029 +7%	16 620 +11%	17 834 +7%	20 739 +16%	24 670 +19%	29 547 +20%	37 125 +26%	44 135 +19%	50 014 +13%	52 350 +5%	48 991 -6%	42 245 -14%	36 405 -14%	29 368 -19%	26 504 -10%	26 848 +1%	26 389 -2%	27 213 +3%	29 435 +8%	25 064 -15%	22 070 -12%	27 237 +23%	22 723 -17%	28 042 +23%	29 934 +7%	23 691 -21%	24 386 +3%	23 708 -3%	24 142 +2%	27 027 +12%	29 753 +10%	30 261 +2%	37 746 +25%	47 583 +26%	69 928 +47%	92 986 +33%	109 744 +18%	126 852 +16%	135 747 +7%	145 097 +7%	148 503 +2%	135 561 -9%	116 695 -14%	94 128 -19%	79 524 -16%	86 782 +9%	103 348 +19%	114 175 +10%	121 624 +7%	119 519 -2%	118 403 -1%	122 433 +3%	123 951 +1%	124 888 +1%
Net Income
Tax Provision	(1 924)	(1 577)	(957)	(779)	(725)	(1 074)	(1 313)	(1 376)	(1 351)	(1 095)	(716)	(531)	(587)	(684)	(946)	(1 048)	(971)	(1 029)	(891)	(1 323)	(2 062)	(3 238)	(4 416)	(5 409)	(5 951)	(5 480)	(4 905)	(4 407)	(3 600)	(3 513)	(3 645)	(3 316)	(3 182)	(3 239)	(3 247)	(3 022)	(3 167)	(2 757)	(2 847)	(3 066)	(2 909)	(3 046)	(3 303)	(3 569)	(3 823)	(4 160)	(3 861)	(4 882)	(6 144)	(8 517)	(11 299)	(13 062)	(14 980)	(16 238)	(17 563)	(18 245)	(16 936)	(14 593)	(11 619)	(9 532)	(9 591)	(11 393)	(12 284)	(12 710)	(12 378)	(13 387)	(15 308)	(16 966)	(18 770)
Income from Continuing Operations	19 174	22 150	26 210	30 825	36 695	40 822	40 685	35 869	30 937	23 115	17 420	14 508	13 616	12 785	13 129	13 981	15 648	16 804	19 848	23 347	27 485	33 887	39 720	44 605	46 399	43 511	37 339	31 998	25 769	22 991	23 204	23 074	24 031	26 197	21 817	19 048	24 070	19 966	25 195	26 867	20 782	21 341	20 404	20 573	23 204	25 593	26 400	32 865	41 439	61 411	81 688	96 682	111 873	119 509	127 534	130 258	118 625	102 102	82 509	69 992	77 191	91 955	101 892	108 913	107 141	105 015	107 124	106 985	106 118
Income to Minority Interest	16	12	17	15	10	13	19	9	25	21	11	24	7	5	18	23	39	42	39	41	30	34	37	23	(1)	(34)	(71)	(74)	190	106	43	10	(330)	(157)	91	170	263	184	(33)	(69)	(22)	(16)	(30)	(67)	(172)	(250)	(284)	(368)	(522)	(638)	(607)	(566)	(451)	(398)	(497)	(554)	(484)	(349)	(228)	(188)	(212)	(315)	(500)	(652)	(754)	(839)	(815)	(802)	(798)
Net Income (Common)	19 190 N/A	22 162 +15%	26 227 +18%	30 840 +18%	36 706 +19%	40 836 +11%	40 705 0%	35 879 -12%	30 961 -14%	23 137 -25%	17 433 -25%	14 534 -17%	13 623 -6%	12 791 -6%	13 147 +3%	14 005 +7%	15 688 +12%	16 848 +7%	19 889 +18%	23 389 +18%	27 515 +18%	33 921 +23%	39 756 +17%	44 627 +12%	46 398 +4%	43 476 -6%	37 268 -14%	31 923 -14%	25 958 -19%	23 095 -11%	23 245 +1%	23 083 -1%	23 701 +3%	26 040 +10%	21 908 -16%	19 218 -12%	24 333 +27%	20 149 -17%	25 161 +25%	26 798 +7%	20 760 -23%	21 324 +3%	20 374 -4%	20 506 +1%	23 033 +12%	25 342 +10%	26 116 +3%	32 497 +24%	40 917 +26%	60 774 +49%	81 080 +33%	96 117 +19%	111 421 +16%	119 110 +7%	127 037 +7%	129 704 +2%	118 141 -9%	101 753 -14%	82 281 -19%	69 804 -15%	76 979 +10%	91 641 +19%	101 391 +11%	108 260 +7%	106 387 -2%	104 175 -2%	106 308 +2%	106 183 0%	105 319 -1%
EPS (Diluted)	17.46 N/A	20.25 +16%	23.76 +17%	27.83 +17%	33.17 +19%	37.29 +12%	35.86 -4%	32.49 -9%	27.9 -14%	20.93 -25%	15.7 -25%	13.28 -15%	12.21 -8%	11.13 -9%	11.44 +3%	11.21 -2%	12.83 +14%	12.52 -2%	14.77 +18%	17.37 +18%	20.42 +18%	22.72 +11%	25.3 +11%	28.38 +12%	29.96 +6%	27.74 -7%	23.79 -14%	20.39 -14%	16.57 -19%	14.75 -11%	14.85 +1%	14.75 -1%	15.13 +3%	16.58 +10%	13.97 -16%	12.24 -12%	15.47 +26%	12.8 -17%	16.01 +25%	17.05 +6%	13.18 -23%	13.48 +2%	12.91 -4%	12.98 +1%	14.57 +12%	16.03 +10%	16.52 +3%	20.54 +24%	25.84 +26%	38.1 +47%	51.19 +34%	60.63 +18%	70.22 +16%	74.96 +7%	79.94 +7%	81.57 +2%	74.23 -9%	63.94 -14%	51.72 -19%	43.85 -15%	48.34 +10%	57.55 +19%	63.67 +11%	67.95 +7%	66.78 -2%	65.36 -2%	66.7 +2%	66.59 0%	66.03 -1%

Income Statement Balance Sheet Cash Flow Statement

MediaTek Inc
TWSE:2454

Income Statement

Earnings Waterfall
MediaTek Inc

Income Statement
MediaTek Inc

See Also

Company

Help

Tools

Stocks

MediaTek Inc TWSE:2454

Income Statement

Earnings Waterfall MediaTek Inc

Income Statement MediaTek Inc

See Also

Company

Help

Tools

Stocks

MediaTek Inc
TWSE:2454

Earnings Waterfall
MediaTek Inc

Income Statement
MediaTek Inc