Income Statement

Revenue

-6%

+43%

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
Revenue
Interest Expense	466	465	444	405	355	341	331	313	308	286	295	314	329	378	419	451	487	487	488	472	477	465	468	478	482	490	508	528	534	549	546	548	521	504	479	457	475	496	552	603	631	505	506	499	663	637	582	518	442	372	336	315	300	298	311	348	426	528	592	613	606	598	643	701	778	838	921	1 017
Revenue	45 676 N/A	41 953 -8%	40 956 -2%	40 370 -1%	43 697 +8%	50 506 +16%	56 559 +12%	61 827 +9%	65 048 +5%	66 163 +2%	65 468 -1%	66 093 +1%	66 147 +0%	67 230 +2%	67 968 +1%	67 324 -1%	67 490 +0%	65 747 -3%	64 285 -2%	62 578 -3%	59 935 -4%	58 873 -2%	58 754 0%	59 508 +1%	61 755 +4%	61 622 0%	62 778 +2%	63 693 +1%	64 650 +2%	66 554 +3%	65 302 -2%	63 770 -2%	62 638 -2%	61 971 -1%	61 503 -1%	62 584 +2%	64 993 +4%	66 893 +3%	69 673 +4%	74 116 +6%	75 733 +2%	76 444 +1%	78 881 +3%	80 443 +2%	82 536 +3%	85 830 +4%	87 799 +2%	87 889 +0%	87 893 +0%	89 149 +1%	91 469 +3%	96 575 +6%	104 563 +8%	113 451 +8%	125 055 +10%	134 364 +7%	140 489 +5%	136 344 -3%	125 944 -8%	115 036 -9%	104 036 -10%	103 873 0%	106 515 +3%	111 682 +5%	115 373 +3%	119 060 +3%	123 649 +4%	125 931 +2%
Gross Profit
Cost of Revenue	(39 607)	(37 270)	(35 820)	(34 868)	(36 672)	(41 304)	(45 794)	(50 116)	(53 260)	(54 624)	(54 747)	(55 593)	(55 706)	(56 740)	(57 717)	(57 442)	(57 709)	(56 410)	(55 457)	(54 622)	(53 377)	(53 012)	(53 321)	(54 078)	(55 596)	(56 046)	(57 299)	(58 339)	(58 677)	(59 781)	(58 815)	(57 571)	(56 731)	(55 965)	(55 623)	(56 853)	(59 206)	(61 502)	(64 107)	(66 813)	(67 349)	(67 261)	(68 205)	(69 258)	(71 222)	(73 622)	(74 763)	(75 028)	(75 064)	(75 424)	(76 514)	(78 178)	(80 900)	(83 620)	(86 405)	(88 207)	(90 056)	(90 372)	(88 340)	(86 501)	(83 735)	(84 741)	(88 802)	(94 256)	(99 058)	(103 011)	(107 037)	(109 713)
Gross Profit	6 069 N/A	4 683 -23%	5 136 +10%	5 502 +7%	7 025 +28%	9 202 +31%	10 765 +17%	11 711 +9%	11 788 +1%	11 540 -2%	10 723 -7%	10 502 -2%	10 441 -1%	10 493 +0%	10 253 -2%	9 884 -4%	9 781 -1%	9 337 -5%	8 829 -5%	7 957 -10%	6 557 -18%	5 862 -11%	5 433 -7%	5 431 0%	6 159 +13%	5 577 -9%	5 479 -2%	5 353 -2%	5 973 +12%	6 773 +13%	6 488 -4%	6 200 -4%	5 907 -5%	6 006 +2%	5 880 -2%	5 731 -3%	5 787 +1%	5 390 -7%	5 565 +3%	7 302 +31%	8 383 +15%	9 183 +10%	10 676 +16%	11 185 +5%	11 314 +1%	12 208 +8%	13 036 +7%	12 861 -1%	12 828 0%	13 725 +7%	14 955 +9%	18 397 +23%	23 663 +29%	29 831 +26%	38 650 +30%	46 157 +19%	50 433 +9%	45 973 -9%	37 604 -18%	28 535 -24%	20 302 -29%	19 131 -6%	17 714 -7%	17 425 -2%	16 315 -6%	16 049 -2%	16 611 +4%	16 218 -2%
Operating Income
Operating Expenses	(2 889)	(2 748)	(2 781)	(2 825)	(2 920)	(3 318)	(3 596)	(3 859)	(3 932)	(3 985)	(4 006)	(4 158)	(4 457)	(4 616)	(4 830)	(5 010)	(5 327)	(5 270)	(5 222)	(5 278)	(4 930)	(4 797)	(4 804)	(4 718)	(5 019)	(5 260)	(5 487)	(5 609)	(5 631)	(5 651)	(5 487)	(5 419)	(5 490)	(5 389)	(5 520)	(5 703)	(5 773)	(6 358)	(6 695)	(6 651)	(6 990)	(7 119)	(7 260)	(7 567)	(7 817)	(8 080)	(8 292)	(8 420)	(8 808)	(9 323)	(9 830)	(10 236)	(10 489)	(11 093)	(11 215)	(12 202)	(12 258)	(12 081)	(11 706)	(10 636)	(11 377)	(11 527)	(9 531)	(11 575)	(11 173)	(11 220)	(11 171)	(11 208)
Selling, General & Administrative	(2 087)	(1 974)	(2 008)	(2 045)	(2 110)	(2 399)	(2 587)	(2 755)	(2 761)	(2 771)	(2 750)	(2 839)	(3 017)	(3 181)	(3 387)	(3 546)	(3 763)	(3 837)	(3 917)	(3 941)	(3 740)	(3 567)	(3 399)	(3 250)	(3 323)	(3 450)	(3 650)	(3 763)	(3 775)	(3 790)	(3 653)	(3 588)	(3 617)	(3 494)	(3 477)	(3 590)	(3 625)	(3 795)	(3 976)	(3 998)	(4 065)	(4 062)	(4 053)	(4 211)	(4 347)	(4 534)	(4 606)	(4 596)	(4 899)	(5 275)	(5 609)	(5 893)	(5 880)	(5 816)	(6 005)	(6 287)	(6 439)	(6 386)	(6 252)	(6 188)	(6 501)	(6 524)	(6 563)	(6 513)	(6 157)	(6 279)	(6 284)	(6 382)
Research & Development	(803)	(772)	(771)	(778)	(810)	(918)	(1 010)	(1 105)	(1 170)	(1 215)	(1 256)	(1 319)	(1 440)	(1 482)	(1 527)	(1 562)	(1 564)	(1 595)	(1 637)	(1 667)	(1 677)	(1 679)	(1 688)	(1 711)	(1 778)	(1 833)	(1 872)	(1 903)	(1 920)	(1 926)	(1 935)	(1 931)	(1 958)	(1 985)	(2 031)	(2 112)	(2 196)	(2 336)	(2 490)	(2 662)	(2 858)	(2 995)	(3 138)	(3 282)	(3 409)	(3 497)	(3 634)	(3 781)	(3 897)	(3 003)	(3 203)	(3 364)	(4 664)	(4 925)	(5 261)	(5 589)	(5 820)	(5 643)	(5 349)	(5 074)	(4 785)	(4 925)	(4 936)	(5 003)	(4 904)	(4 868)	(4 813)	(4 760)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	0	(56)	(64)	(63)	(36)	(37)	(39)	(39)	(43)	(46)	(49)	(51)	(49)	(50)	(50)	(51)	(53)	(56)	(63)	(70)	(74)	(79)	(79)	(78)	(79)	(74)	(69)	(63)	(56)	(56)	(55)	(59)	(63)	(67)	(73)	(77)	(86)	(87)	(94)	(103)	(107)	(136)	(157)	(174)	(192)	(192)	(196)	(204)	(204)	(202)	(195)	(185)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	48	85	110	0	218	395	391	523	485	322	283	125	69	84	109	113	115	151	151	138	146	50	67	123	(148)	(150)	88	12	12	0	(10)	(5)	6	3	16	52	(978)	(945)	(902)	140	(264)	144	(224)	108	83	51	799	101	113	2 164	145	92	132	123	120
Operating Income	3 180 N/A	1 933 -39%	2 354 +22%	2 678 +14%	4 105 +53%	5 886 +43%	7 170 +22%	7 852 +10%	7 856 +0%	7 554 -4%	6 715 -11%	6 342 -6%	5 984 -6%	5 875 -2%	5 421 -8%	4 872 -10%	4 454 -9%	4 065 -9%	3 606 -11%	2 678 -26%	1 627 -39%	1 065 -35%	629 -41%	712 +13%	1 140 +60%	315 -72%	(9) N/A	(255) -2 733%	341 N/A	1 125 +230%	1 003 -11%	782 -22%	416 -47%	617 +48%	360 -42%	29 -92%	14 -52%	(966) N/A	(1 127) -17%	652 N/A	1 393 +114%	2 066 +48%	3 416 +65%	3 619 +6%	3 497 -3%	4 128 +18%	4 744 +15%	4 441 -6%	4 021 -9%	4 402 +9%	5 125 +16%	8 161 +59%	13 174 +61%	18 737 +42%	27 434 +46%	33 955 +24%	38 175 +12%	33 891 -11%	25 898 -24%	17 899 -31%	8 925 -50%	7 604 -15%	8 183 +8%	5 850 -29%	5 142 -12%	4 830 -6%	5 440 +13%	5 010 -8%
Pre-Tax Income
Interest Income Expense	(552)	(408)	(392)	(329)	(19)	20	(30)	(189)	(428)	(461)	(466)	(388)	(429)	(681)	(716)	(737)	(548)	(338)	(205)	(183)	(7)	(11)	(125)	(20)	(88)	(167)	(189)	(206)	(346)	(420)	(500)	(721)	(419)	(668)	(632)	(478)	(712)	(170)	(54)	(169)	(622)	(646)	(682)	(464)	(26)	(522)	(366)	161	1 672	3 230	3 252	3 676	2 881	1 912	1 680	1 475	579	1 825	2 842	3 105	3 352	3 032	3 132	1 870	1 812	942	(1 460)	37
Non-Reccuring Items	(94)	(90)	(132)	(93)	(167)	(157)	(99)	(92)	37	26	(3)	(141)	(219)	(290)	(285)	(221)	(531)	(727)	(1 126)	(1 061)	(694)	(718)	(309)	(342)	(289)	(278)	(296)	(426)	(266)	(267)	(237)	(111)	(185)	(155)	(157)	(249)	(258)	0	0	(115)	(8)	0	0	0	0	0	0	0	149	0	(52)	(52)	(180)	0	(339)	0	(13)	768	768	0	2 866	2 032	0	2 017	(285)	(308)	(349)	(332)
Gain/Loss on Disposition of Assets	(20)	(12)	(13)	(5)	(4)	(10)	(7)	3	(23)	(9)	(18)	(24)	(6)	(14)	(6)	2	(20)	(25)	(36)	(48)	(37)	(30)	(22)	(30)	(16)	104	107	107	428	296	312	299	(19)	(12)	(89)	(83)	(80)	(80)	(17)	1	(31)	(12)	24	18	40	19	(16)	(15)	(56)	(7)	(3)	(2)	(41)	(42)	552	553	559	511	(87)	(101)	(87)	(51)	(53)	(111)	(447)	(424)	(575)	(534)
Total Other Income	435	418	384	374	263	280	281	349	404	387	443	490	424	649	628	582	576	489	503	513	323	318	342	360	(342)	(406)	(662)	(626)	(8)	13	310	221	898	1 127	1 763	1 899	2 113	2 422	2 112	2 050	1 550	1 098	722	725	527	514	759	776	449	642	524	513	795	965	979	931	574	565	485	465	519	1 138	1 169	949	1 099	298	508	815
Pre-Tax Income	2 948 N/A	1 840 -38%	2 200 +20%	2 624 +19%	4 178 +59%	6 018 +44%	7 314 +22%	7 922 +8%	7 846 -1%	7 497 -4%	6 672 -11%	6 280 -6%	5 753 -8%	5 540 -4%	5 043 -9%	4 499 -11%	3 932 -13%	3 466 -12%	2 742 -21%	1 899 -31%	1 213 -36%	624 -49%	517 -17%	680 +32%	405 -40%	(431) N/A	(1 050) -144%	(1 406) -34%	149 N/A	745 +399%	887 +19%	470 -47%	691 +47%	910 +32%	1 245 +37%	1 117 -10%	1 077 -4%	1 204 +12%	913 -24%	2 420 +165%	2 282 -6%	2 506 +10%	3 480 +39%	3 898 +12%	4 038 +4%	4 140 +3%	5 121 +24%	5 363 +5%	6 234 +16%	8 267 +33%	8 846 +7%	12 296 +39%	16 629 +35%	21 573 +30%	30 306 +40%	36 913 +22%	39 875 +8%	37 560 -6%	29 906 -20%	21 368 -29%	15 575 -27%	13 756 -12%	12 432 -10%	10 575 -15%	7 321 -31%	5 337 -27%	3 563 -33%	4 996 +40%
Net Income
Tax Provision	(433)	(221)	(121)	(116)	(373)	(568)	(663)	(581)	(537)	(556)	(639)	(800)	(763)	(862)	(858)	(803)	(643)	(522)	(448)	(292)	(257)	(164)	(52)	(116)	(44)	92	104	119	(118)	(304)	(316)	(272)	(436)	(277)	(507)	(453)	(385)	(413)	(256)	(412)	(452)	(601)	(805)	(941)	(763)	(946)	(982)	(954)	(917)	(991)	(1 226)	(1 927)	(3 104)	(4 357)	(6 528)	(8 430)	(8 649)	(8 028)	(6 292)	(4 154)	(3 350)	(3 061)	(2 476)	(2 173)	(1 765)	(1 520)	(1 217)	(1 289)
Income from Continuing Operations	2 515	1 619	2 078	2 508	3 805	5 451	6 652	7 341	7 309	6 941	6 033	5 480	4 991	4 678	4 184	3 695	3 289	2 942	2 293	1 606	956	459	464	563	361	(339)	(946)	(1 287)	31	441	571	198	255	633	738	664	692	790	656	2 007	1 830	1 905	2 675	2 957	3 276	3 194	4 139	4 409	5 318	7 276	7 619	10 369	13 525	17 216	23 778	28 483	31 226	29 532	23 614	17 214	12 225	10 694	9 956	8 402	5 556	3 817	2 346	3 707
Income to Minority Interest	(89)	21	(22)	(59)	(166)	(238)	(205)	(236)	(193)	(186)	(137)	(37)	19	(9)	15	52	167	254	284	288	216	183	98	16	136	192	330	406	257	185	74	(11)	(243)	(301)	(391)	(339)	(278)	(304)	(190)	(238)	(124)	13	(22)	(24)	(16)	63	19	83	144	(12)	36	(94)	(302)	(511)	(870)	(1 229)	(1 607)	(1 485)	(1 209)	(781)	(245)	(376)	(431)	(469)	(474)	(254)	(349)	(512)
Net Income (Common)	2 426 N/A	1 641 -32%	2 056 +25%	2 448 +19%	3 639 +49%	5 211 +43%	6 446 +24%	7 105 +10%	7 116 +0%	6 754 -5%	5 895 -13%	5 441 -8%	5 010 -8%	4 669 -7%	4 199 -10%	3 746 -11%	3 456 -8%	3 195 -8%	2 576 -19%	1 894 -26%	1 173 -38%	642 -45%	562 -12%	580 +3%	497 -14%	(147) N/A	(616) -319%	(882) -43%	288 N/A	627 +117%	646 +3%	188 -71%	12 -94%	333 +2 747%	348 +5%	326 -6%	414 +27%	486 +17%	465 -4%	1 769 +280%	1 705 -4%	1 917 +12%	2 653 +38%	2 933 +11%	3 260 +11%	3 257 0%	4 159 +28%	4 493 +8%	5 462 +22%	7 263 +33%	7 656 +5%	10 275 +34%	13 222 +29%	16 705 +26%	22 908 +37%	27 255 +19%	29 619 +9%	28 047 -5%	22 406 -20%	16 433 -27%	11 980 -27%	10 318 -14%	9 525 -8%	7 933 -17%	5 082 -36%	3 563 -30%	1 997 -44%	3 195 +60%
EPS (Diluted)	2.17 N/A	1.51 -30%	1.87 +24%	2.22 +19%	3.21 +45%	3.34 +4%	4.17 +25%	4.55 +9%	4.57 +0%	4.32 -5%	3.83 -11%	3.5 -9%	3.21 -8%	3 -7%	2.69 -10%	2.4 -11%	2.22 -7%	2.06 -7%	1.66 -19%	1.22 -27%	0.76 -38%	0.41 -46%	0.36 -12%	0.37 +3%	0.32 -14%	-0.11 N/A	-0.41 -273%	-0.58 -41%	0.19 N/A	0.4 +111%	0.43 +7%	0.11 -74%	0.01 -91%	0.23 +2 200%	0.24 +4%	0.22 -8%	0.28 +27%	0.32 +14%	0.3 -6%	1.17 +290%	1.13 -3%	1.3 +15%	1.8 +38%	1.98 +10%	2.2 +11%	2.22 +1%	2.83 +27%	3.05 +8%	3.7 +21%	4.93 +33%	5.19 +5%	6.95 +34%	8.91 +28%	11.29 +27%	15.31 +36%	17.92 +17%	19.29 +8%	18.44 -4%	14.66 -20%	10.72 -27%	7.77 -28%	6.75 -13%	6.22 -8%	5.16 -17%	3.31 -36%	2.33 -30%	1.31 -44%	2.09 +60%

Income Statement Balance Sheet Cash Flow Statement

Unimicron Technology Corp
TWSE:3037

Income Statement

Earnings Waterfall
Unimicron Technology Corp

Income Statement
Unimicron Technology Corp

See Also

Company

Help

Tools

Stocks

Unimicron Technology Corp TWSE:3037

Income Statement

Earnings Waterfall Unimicron Technology Corp

Income Statement Unimicron Technology Corp

See Also

Company

Help

Tools

Stocks

Unimicron Technology Corp
TWSE:3037

Earnings Waterfall
Unimicron Technology Corp

Income Statement
Unimicron Technology Corp