Income Statement

Revenue

+87%

+325%

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	0	0	0	0	1	1	1	0	1	2	2	3	3	5	6	9	16	22	28	33	35	36	38	44	57	67	79	85	87	89	92	93	90	88	86	86	89	93	96	96	93	85	78	81	83	85	85	79	80	81	83	84	79	76	72	66	63	66	68	70	69	63	60	63	55	61	57	48
Revenue	9 593 N/A	9 334 -3%	8 902 -5%	7 262 -18%	4 963 -32%	5 155 +4%	6 510 +26%	8 328 +28%	8 975 +8%	10 447 +16%	12 035 +15%	13 145 +9%	15 319 +17%	15 287 0%	15 149 -1%	13 809 -9%	13 104 -5%	12 255 -6%	11 678 -5%	11 413 -2%	12 266 +7%	12 409 +1%	12 673 +2%	13 455 +6%	14 500 +8%	14 550 +0%	15 011 +3%	16 343 +9%	17 495 +7%	23 851 +36%	25 180 +6%	24 448 -3%	23 473 -4%	19 778 -16%	20 258 +2%	20 995 +4%	21 187 +1%	21 887 +3%	22 816 +4%	23 111 +1%	22 235 -4%	20 918 -6%	17 737 -15%	15 802 -11%	16 592 +5%	14 745 -11%	14 520 -2%	14 652 +1%	13 917 -5%	15 262 +10%	17 829 +17%	19 781 +11%	23 753 +20%	27 093 +14%	28 779 +6%	33 274 +16%	35 739 +7%	36 446 +2%	38 852 +7%	43 787 +13%	56 905 +30%	67 835 +19%	76 616 +13%	78 458 +2%	65 090 -17%	57 998 -11%	54 238 -6%	62 342 +15%
Gross Profit
Cost of Revenue	(8 637)	(8 343)	(8 099)	(6 411)	(4 305)	(4 410)	(5 626)	(7 296)	(7 741)	(9 156)	(10 823)	(11 937)	(14 137)	(14 121)	(13 798)	(12 554)	(11 829)	(11 012)	(10 502)	(10 291)	(11 032)	(11 231)	(11 478)	(12 294)	(13 540)	(13 601)	(14 184)	(15 204)	(16 508)	(22 390)	(23 193)	(22 571)	(21 448)	(17 899)	(18 606)	(19 463)	(19 441)	(20 234)	(21 055)	(21 173)	(20 394)	(19 140)	(16 241)	(14 573)	(15 499)	(13 864)	(13 724)	(13 766)	(13 111)	(14 373)	(16 747)	(18 664)	(22 349)	(25 315)	(26 853)	(30 888)	(33 002)	(33 563)	(35 550)	(39 586)	(51 748)	(61 557)	(69 277)	(70 835)	(56 967)	(50 294)	(47 121)	(52 724)
Gross Profit	956 N/A	990 +4%	803 -19%	851 +6%	658 -23%	744 +13%	884 +19%	1 032 +17%	1 234 +20%	1 291 +5%	1 212 -6%	1 208 0%	1 182 -2%	1 167 -1%	1 232 +6%	1 204 -2%	1 275 +6%	1 244 -2%	1 177 -5%	1 123 -5%	1 234 +10%	1 178 -5%	1 195 +1%	1 161 -3%	959 -17%	950 -1%	827 -13%	1 138 +38%	987 -13%	1 462 +48%	1 987 +36%	1 878 -5%	2 026 +8%	1 880 -7%	1 652 -12%	1 532 -7%	1 746 +14%	1 653 -5%	1 761 +7%	1 938 +10%	1 841 -5%	1 778 -3%	1 495 -16%	1 229 -18%	1 092 -11%	880 -19%	796 -10%	886 +11%	806 -9%	889 +10%	1 081 +22%	1 117 +3%	1 404 +26%	1 778 +27%	1 926 +8%	2 386 +24%	2 737 +15%	2 882 +5%	3 302 +15%	4 201 +27%	5 156 +23%	6 278 +22%	7 339 +17%	7 623 +4%	8 123 +7%	7 705 -5%	7 118 -8%	9 618 +35%
Operating Income
Operating Expenses	(421)	(435)	(485)	(506)	(412)	(433)	(417)	(462)	(559)	(593)	(605)	(599)	(543)	(621)	(625)	(639)	(671)	(656)	(643)	(647)	(681)	(700)	(706)	(692)	(656)	(658)	(659)	(743)	(650)	(713)	(733)	(706)	(812)	(805)	(882)	(864)	(890)	(839)	(774)	(736)	(753)	(774)	(834)	(799)	(753)	(725)	(739)	(837)	(935)	(1 012)	(1 057)	(1 157)	(1 123)	(1 145)	(994)	(963)	(1 120)	(1 265)	(1 468)	(1 346)	(1 143)	(1 145)	(1 256)	(1 250)	(1 498)	(1 390)	(1 305)	(1 819)
Selling, General & Administrative	(410)	(418)	(478)	(499)	(406)	(421)	(410)	(454)	(553)	(586)	(597)	(591)	(534)	(543)	(565)	(538)	(609)	(627)	(620)	(663)	(640)	(644)	(649)	(631)	(598)	(601)	(600)	(683)	(603)	(657)	(672)	(638)	(738)	(735)	(813)	(797)	(814)	(756)	(684)	(638)	(648)	(676)	(740)	(708)	(660)	(630)	(637)	(735)	(851)	(914)	(954)	(1 049)	(1 005)	(1 025)	(874)	(831)	(982)	(1 124)	(1 325)	(1 195)	(958)	(968)	(1 058)	(1 042)	(1 297)	(1 185)	(1 112)	(1 639)
Research & Development	(11)	(8)	(7)	(6)	(7)	(7)	(7)	(7)	(6)	(6)	(7)	(8)	(10)	(61)	(60)	(101)	(61)	(15)	(23)	17	(41)	(38)	(39)	(44)	(49)	(49)	(51)	(51)	(47)	(56)	(62)	(69)	(74)	(70)	(68)	(67)	(76)	(85)	(92)	(99)	(105)	(99)	(95)	(91)	(92)	(95)	(102)	(101)	(84)	(80)	(86)	(91)	(118)	(120)	(121)	(132)	(137)	(140)	(143)	(151)	(185)	(177)	(199)	(209)	(201)	(206)	(194)	(181)
Other Operating Expenses	0	(9)	0	0	0	(5)	0	0	0	0	0	0	0	(17)	0	0	0	(15)	0	0	0	(18)	(18)	(17)	(9)	(9)	(9)	(9)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17)	(17)	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	535 N/A	556 +4%	318 -43%	345 +8%	246 -29%	311 +26%	467 +50%	571 +22%	675 +18%	698 +3%	606 -13%	609 +0%	638 +5%	545 -15%	726 +33%	616 -15%	604 -2%	587 -3%	533 -9%	476 -11%	553 +16%	479 -13%	489 +2%	469 -4%	304 -35%	291 -4%	168 -42%	396 +136%	337 -15%	748 +122%	1 254 +68%	1 172 -7%	1 213 +4%	1 075 -11%	771 -28%	668 -13%	856 +28%	814 -5%	987 +21%	1 202 +22%	1 088 -9%	1 004 -8%	661 -34%	430 -35%	340 -21%	155 -54%	57 -63%	49 -14%	(130) N/A	(123) +5%	25 N/A	(40) N/A	281 N/A	633 +125%	932 +47%	1 422 +53%	1 617 +14%	1 617 +0%	1 834 +13%	2 855 +56%	4 013 +41%	5 133 +28%	6 082 +18%	6 372 +5%	6 625 +4%	6 313 -5%	5 811 -8%	7 798 +34%
Pre-Tax Income
Interest Income Expense	189	155	140	72	46	(5)	(4)	(14)	24	38	40	78	57	48	51	29	(4)	9	24	18	50	48	27	41	52	30	13	7	(31)	(9)	(24)	(55)	(46)	(87)	75	115	131	155	23	(2)	5	31	53	534	532	488	464	35	93	129	140	135	69	36	(32)	(71)	15	145	320	504	450	354	401	309	532	715	633	785
Non-Reccuring Items	(9)	0	(5)	(5)	(5)	0	0	0	(1)	0	0	(1)	(17)	0	(31)	(31)	(14)	0	0	(1)	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	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
Gain/Loss on Disposition of Assets	(4)	(1)	(0)	(0)	0	(0)	(0)	(1)	(1)	(1)	(1)	(0)	0	(0)	(1)	(0)	0	(0)	0	0	0	(0)	31	31	31	31	(0)	(0)	(0)	(0)	(1)	(0)	(1)	1	1	1	2	(0)	(2)	(2)	(3)	(3)	(1)	(0)	(0)	(0)	290	291	294	291	1	(0)	(0)	(0)	(0)	0	0	0	0	(0)	(0)	(0)	(0)	0	1	1	0	(0)
Total Other Income	82	26	94	67	100	102	56	84	114	107	168	128	157	254	188	190	149	63	58	56	41	32	25	24	24	49	90	116	170	151	121	111	44	46	42	43	55	52	53	36	63	56	57	70	32	33	41	24	15	33	27	35	52	57	62	63	71	54	54	50	74	116	143	153	113	83	58	66
Pre-Tax Income	792 N/A	736 -7%	546 -26%	479 -12%	387 -19%	407 +5%	519 +27%	640 +23%	811 +27%	842 +4%	813 -3%	814 +0%	835 +3%	847 +1%	933 +10%	804 -14%	735 -9%	658 -10%	616 -6%	550 -11%	627 +14%	559 -11%	572 +2%	564 -1%	410 -27%	402 -2%	271 -32%	519 +91%	476 -8%	891 +87%	1 351 +52%	1 227 -9%	1 210 -1%	1 035 -14%	889 -14%	828 -7%	1 044 +26%	1 021 -2%	1 061 +4%	1 234 +16%	1 154 -6%	1 088 -6%	770 -29%	1 034 +34%	904 -13%	676 -25%	852 +26%	400 -53%	272 -32%	330 +21%	193 -42%	130 -33%	402 +209%	726 +81%	961 +32%	1 414 +47%	1 704 +20%	1 817 +7%	2 208 +22%	3 409 +54%	4 537 +33%	5 603 +23%	6 626 +18%	6 835 +3%	7 271 +6%	7 113 -2%	6 505 -9%	8 650 +33%
Net Income
Tax Provision	(176)	(176)	(150)	(96)	(127)	(117)	(139)	(143)	(169)	(187)	(176)	(164)	(168)	(174)	(180)	(186)	(174)	(149)	(155)	(136)	(172)	(165)	(161)	(157)	(118)	(129)	(97)	(178)	(197)	(345)	(543)	(503)	(365)	(255)	(127)	(100)	(232)	(245)	(281)	(328)	(322)	(291)	(203)	(262)	(222)	(185)	(231)	(104)	(63)	(60)	(10)	5	(77)	(153)	(238)	(358)	(420)	(411)	(486)	(758)	(994)	(1 257)	(1 490)	(1 534)	(1 647)	(1 611)	(1 473)	(1 961)
Income from Continuing Operations	616	560	396	383	261	290	380	498	642	655	637	650	668	672	754	618	561	510	461	414	455	394	411	407	292	273	174	341	280	546	808	724	845	780	762	728	813	776	780	906	832	796	567	772	682	491	621	296	210	271	183	135	324	573	723	1 056	1 284	1 406	1 723	2 651	3 543	4 345	5 136	5 301	5 623	5 502	5 032	6 688
Income to Minority Interest	(65)	(72)	(47)	(65)	(8)	(14)	(23)	(22)	(30)	(24)	(25)	(45)	(56)	(67)	(85)	(70)	(52)	(22)	(7)	(9)	(64)	(61)	(83)	(75)	(44)	(52)	(26)	(67)	(88)	(198)	(319)	(291)	(229)	(182)	(121)	(135)	(204)	(206)	(267)	(316)	(289)	(311)	(204)	(175)	(183)	(82)	(45)	36	133	147	107	84	(3)	(42)	(92)	(197)	(285)	(334)	(358)	(569)	(655)	(845)	(1 030)	(1 168)	(1 288)	(1 213)	(1 145)	(1 314)
Net Income (Common)	551 N/A	488 -11%	349 -29%	318 -9%	253 -21%	276 +9%	357 +29%	476 +33%	613 +29%	632 +3%	612 -3%	605 -1%	612 +1%	605 -1%	669 +11%	548 -18%	509 -7%	487 -4%	454 -7%	405 -11%	391 -3%	333 -15%	328 -2%	333 +1%	248 -25%	221 -11%	149 -33%	274 +84%	192 -30%	347 +81%	489 +41%	432 -12%	616 +42%	598 -3%	641 +7%	593 -7%	609 +3%	570 -6%	514 -10%	590 +15%	543 -8%	486 -11%	363 -25%	597 +64%	499 -16%	409 -18%	576 +41%	332 -42%	343 +3%	418 +22%	291 -30%	219 -25%	321 +47%	532 +65%	631 +19%	859 +36%	999 +16%	1 072 +7%	1 364 +27%	2 082 +53%	2 889 +39%	3 501 +21%	4 107 +17%	4 132 +1%	4 336 +5%	4 289 -1%	3 887 -9%	5 375 +38%
EPS (Diluted)	2.78 N/A	2.57 -8%	1.85 -28%	1.68 -9%	1.34 -20%	1.46 +9%	1.89 +29%	2.52 +33%	3.24 +29%	3.34 +3%	3.24 -3%	3.2 -1%	3.24 +1%	3.2 -1%	3.55 +11%	2.9 -18%	2.51 -13%	2.34 -7%	2.14 -9%	1.91 -11%	1.82 -5%	1.57 -14%	1.53 -3%	1.76 +15%	1.15 -35%	1.17 +2%	0.7 -40%	1.35 +93%	0.91 -33%	1.53 +68%	2.16 +41%	1.91 -12%	2.71 +42%	2.65 -2%	2.84 +7%	2.59 -9%	2.68 +3%	2.51 -6%	2.26 -10%	2.6 +15%	2.39 -8%	2.14 -10%	1.6 -25%	2.63 +64%	2.2 -16%	1.81 -18%	2.55 +41%	1.47 -42%	1.5 +2%	1.85 +23%	1.29 -30%	0.97 -25%	1.41 +45%	2.35 +67%	2.79 +19%	3.79 +36%	4.36 +15%	4.68 +7%	5.99 +28%	9.12 +52%	12.64 +39%	15.21 +20%	17.41 +14%	17.51 +1%	17.9 +2%	18.14 +1%	16.5 -9%	22.83 +38%

Income Statement Balance Sheet Cash Flow Statement

L & K Engineering Co Ltd
TWSE:6139

Income Statement

Earnings Waterfall
L & K Engineering Co Ltd

Income Statement
L & K Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

L & K Engineering Co Ltd TWSE:6139

Income Statement

Earnings Waterfall L & K Engineering Co Ltd

Income Statement L & K Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

L & K Engineering Co Ltd
TWSE:6139

Earnings Waterfall
L & K Engineering Co Ltd

Income Statement
L & K Engineering Co Ltd