Universal
1325.TWUniversal Incorporation Price (1325.TW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
85,281,000
(0.0715)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Universal IncorporationCurrency: TWD
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,065,951,000.00
+0% |
1,192,457,000.00
+12% |
1,199,314,000.00
+1% |
882,811,000.00
-26% |
1,089,403,000.00
+23% |
1,205,434,000.00
+11% |
1,109,886,000.00
-8% |
990,428,000.00
-11% |
865,210,000.00
-13% |
914,449,000.00
+6% |
772,775,000.00
-15% |
4,056,858,000.00
+425% |
1,191,043,000.00
-71% |
553,968,000.00
-53% |
405,763,000.00
-27% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 769,703,000.00 | 935,331,000.00 | 984,460,000.00 | 740,081,000.00 | 959,499,000.00 | 1,096,871,000.00 | 935,416,000.00 | 788,244,000.00 | 747,063,000.00 | 812,852,000.00 | 689,096,000.00 | 1,350,793,000.00 | 751,250,000.00 | 510,294,000.00 | 406,138,000.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
296,248,000.00
+0% |
257,126,000.00
-13% |
214,854,000.00
-16% |
142,730,000.00
-34% |
129,904,000.00
-9% |
108,563,000.00
-16% |
174,470,000.00
+61% |
202,184,000.00
+16% |
118,147,000.00
-42% |
101,597,000.00
-14% |
83,679,000.00
-18% |
2,706,065,000.00
+3,134% |
439,793,000.00
-84% |
43,674,000.00
-90% |
-375,000.00
-101% |
||||
| Gross Profit Ratio | (0.28%) | (0.22%) | (0.18%) | (0.16%) | (0.12%) | (0.09%) | (0.16%) | (0.20%) | (0.14%) | (0.11%) | (0.11%) | (0.67%) | (0.37%) | (0.08%) | (0.00%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 25,826,000.00 | 10,239,000.00 | 10,013,000.00 | 10,308,000.00 | 10,519,000.00 | 12,073,000.00 | 9,369,000.00 | 8,946,000.00 | 9,248,000.00 | 10,459,000.00 | 10,267,000.00 | 14,607,000.00 | 9,873,000.00 | 9,369,000.00 | 10,337,000.00 | ||||
| General and Administrative | 42,612,000.00 | 49,027,000.00 | 51,990,000.00 | 20,489,000.00 | 32,946,000.00 | 38,508,000.00 | 39,570,000.00 | 37,778,000.00 | 26,495,000.00 | 27,371,000.00 | 24,788,000.00 | 137,585,000.00 | 40,558,000.00 | 26,276,000.00 | 26,720,000.00 | ||||
| Selling, General & Admin... | 55,697,000.00 | 73,891,000.00 | 77,543,000.00 | 38,424,000.00 | 55,146,000.00 | 67,440,000.00 | 63,686,000.00 | 58,436,000.00 | 43,449,000.00 | 42,323,000.00 | 39,838,000.00 | 166,731,000.00 | 59,815,000.00 | 39,327,000.00 | 37,748,000.00 | ||||
| Selling & Marketing Exp... | 13,085,000.00 | 24,864,000.00 | 25,553,000.00 | 17,935,000.00 | 22,200,000.00 | 28,932,000.00 | 24,116,000.00 | 20,658,000.00 | 16,954,000.00 | 14,952,000.00 | 15,050,000.00 | 29,146,000.00 | 19,257,000.00 | 13,051,000.00 | 11,028,000.00 | ||||
| Depreciation and Amortiz... | 96,765,000.00 | 60,164,000.00 | 51,689,000.00 | 40,584,000.00 | 72,148,000.00 | 70,096,000.00 | 71,554,000.00 | 65,655,000.00 | 63,468,000.00 | 55,641,000.00 | 47,684,000.00 | 59,859,000.00 | 63,368,000.00 | 61,623,000.00 | 60,429,000.00 | ||||
| Other Expenses | 9,020,000.00 | 3,352,000.00 | -11,756,000.00 | 1,050,000.00 | 24,521,000.00 | 42,309,000.00 | 20,125,000.00 | 1,474,000.00 | -12,560,000.00 | 24,542,000.00 | 10,420,000.00 | 1,039,000.00 | 10,339,000.00 | 4,273,000.00 | 0.00 | ||||
| Total Operating Expenses | 81,523,000.00 | 84,130,000.00 | 87,556,000.00 | 48,732,000.00 | 65,665,000.00 | 79,513,000.00 | 73,055,000.00 | 67,382,000.00 | 52,697,000.00 | 52,782,000.00 | 50,105,000.00 | 181,338,000.00 | 69,688,000.00 | 48,696,000.00 | 48,085,000.00 | ||||
| Cost and Exponses | 851,226,000.00 | 1,019,461,000.00 | 1,072,016,000.00 | 788,813,000.00 | 1,025,164,000.00 | 1,176,384,000.00 | 1,008,471,000.00 | 855,626,000.00 | 799,760,000.00 | 865,634,000.00 | 739,201,000.00 | 1,532,131,000.00 | 820,938,000.00 | 558,990,000.00 | 454,223,000.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
225,817,000.00
+0% |
171,540,000.00
-24% |
122,885,000.00
-28% |
93,699,000.00
-24% |
88,760,000.00
-5% |
71,359,000.00
-20% |
121,540,000.00
+70% |
136,276,000.00
+12% |
52,890,000.00
-61% |
73,357,000.00
+39% |
43,994,000.00
-40% |
2,531,448,000.00
+5,654% |
389,533,000.00
-85% |
20,525,000.00
-95% |
-48,460,000.00
-336% |
||||
| Operating Income Ratio | (0.21%) | (0.14%) | (0.10%) | (0.11%) | (0.08%) | (0.06%) | (0.11%) | (0.14%) | (0.06%) | (0.08%) | (0.06%) | (0.62%) | (0.33%) | (0.04%) | (-0.12%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,331,000.00 | 788,000.00 | 1,540,000.00 | 4,613,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,305,999.00 | 5,682,000.00 | 9,089,000.00 | 21,274,000.00 | 52,428,000.00 | ||||
| Interest Expenses | 181,000.00 | 817,000.00 | 1,017,000.00 | 40,000.00 | 159,000.00 | 111,000.00 | 55,000.00 | 16,000.00 | 32,000.00 | 22,000.00 | 27,000.00 | 35,000.00 | 13,000.00 | 14,000.00 | 28,000.00 | ||||
| Total Other Income/Exp... | -4,460,000.00 | -496,000.00 | 3,518,000.00 | 6,848,000.00 | 24,362,000.00 | 42,198,000.00 | 20,070,000.00 | 1,458,000.00 | -12,592,000.00 | 24,520,000.00 | 10,393,000.00 | 6,686,000.00 | 19,415,000.00 | 25,533,000.00 | 69,226,000.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 307,211,000.00 | 232,025,000.00 | 196,803,000.00 | 169,801,000.00 | 136,227,000.00 | 98,985,000.00 | 193,094,000.00 | 201,931,000.00 | 116,358,000.00 | 128,998,000.00 | 91,678,000.00 | 2,591,307,000.00 | 452,901,000.00 | 82,148,000.00 | 81,223,000.00 | ||||
| EBITDA ratio | (0.30%) | (0.19%) | (0.15%) | (0.15%) | (0.15%) | (0.12%) | (0.17%) | (0.20%) | (0.13%) | (0.14%) | (0.12%) | (0.64%) | (0.38%) | (0.15%) | (0.20%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 210,265,000.00 | 171,044,000.00 | 144,097,000.00 | 95,173,000.00 | 88,601,000.00 | 71,248,000.00 | 121,485,000.00 | 136,260,000.00 | 52,858,000.00 | 73,335,000.00 | 43,967,000.00 | 2,531,413,000.00 | 389,520,000.00 | 20,511,000.00 | 20,766,000.00 | ||||
| Income Before Tax Ratio | (0.20%) | (0.14%) | (0.12%) | (0.11%) | (0.08%) | (0.06%) | (0.11%) | (0.14%) | (0.06%) | (0.08%) | (0.06%) | (0.62%) | (0.33%) | (0.04%) | (0.05%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 34,768,000.00 | 24,903,000.00 | 26,384,000.00 | 20,306,000.00 | 16,927,000.00 | 14,628,000.00 | 23,241,000.00 | 24,790,000.00 | 13,181,000.00 | 13,413,000.00 | 9,276,000.00 | 516,837,000.00 | 112,028,000.00 | 6,985,000.00 | 8,026,999.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | 180,731,000.00
+0% |
149,996,000.00
-17% |
121,791,000.00
-19% |
74,867,000.00
-39% |
72,441,000.00
-3% |
58,797,000.00
-19% |
100,014,000.00
+70% |
111,728,000.00
+12% |
43,512,000.00
-61% |
59,853,000.00
+38% |
36,247,000.00
-39% |
1,974,979,000.00
+5,349% |
278,378,000.00
-86% |
16,580,000.00
-94% |
17,755,000.00
+7% |
||||
| Net Income Ratio | (0.17%) | (0.13%) | (0.10%) | (0.08%) | (0.07%) | (0.05%) | (0.09%) | (0.11%) | (0.05%) | (0.07%) | (0.05%) | (0.49%) | (0.23%) | (0.03%) | (0.04%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 2.11 | 1.75 | 1.42 | 0.88 | 0.85 | 0.68 | 1.00 | 1.16 | 0.51 | 0.70 | 0.43 | 23.16 | 3.26 | 0.19 | 0.21 | ||||
| Diluted EPS | 2.11 | 1.75 | 1.42 | 0.88 | 0.85 | 0.68 | 1.00 | 1.15 | 0.51 | 0.70 | 0.42 | 22.92 | 3.24 | 0.19 | 0.21 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 85,580,524.00 | 85,580,550.00 | 85,580,550.00 | 85,580,550.00 | 85,580,550.00 | 85,480,250.00 | 85,281,000.00 | 96,548,000.00 | 85,281,000.00 | 85,281,000.00 | 85,281,000.00 | 85,281,000.00 | 85,281,000.00 | 85,281,000.00 | 85,281,000.00 | ||||
| Diluted Share Outstanding | 85,761,574.00 | 85,693,600.00 | 85,580,550.00 | 85,639,200.00 | 85,630,700.00 | 85,504,900.00 | 85,425,000.00 | 96,779,000.00 | 85,307,000.00 | 85,409,000.00 | 85,322,000.00 | 86,187,000.00 | 85,807,000.00 | 85,342,000.00 | 85,281,000.00 | ||||