U-Tech
3050.TWU-Tech Media Corporation Price (3050.TW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
146,232,000
(0.0765)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
U-Tech Media CorporationCurrency: TWD
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,972,329,000.00
+0% |
1,698,002,000.00
-14% |
1,478,364,000.00
-13% |
1,249,768,000.00
-15% |
1,002,841,000.00
-20% |
834,767,000.00
-17% |
951,160,000.00
+14% |
948,476,000.00
0% |
815,563,000.00
-14% |
790,567,000.00
-3% |
1,020,063,000.00
+29% |
964,940,000.00
-5% |
1,013,446,000.00
+5% |
1,112,820,000.00
+10% |
1,136,435,000.00
+2% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,458,027,000.00 | 1,241,707,000.00 | 1,101,244,000.00 | 874,207,000.00 | 745,063,000.00 | 634,825,000.00 | 655,714,000.00 | 603,948,000.00 | 572,954,000.00 | 566,891,000.00 | 596,249,000.00 | 584,198,000.00 | 666,194,000.00 | 710,431,000.00 | 694,108,000.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
514,302,000.00
+0% |
456,295,000.00
-11% |
377,120,000.00
-17% |
375,561,000.00
0% |
257,778,000.00
-31% |
199,942,000.00
-22% |
295,446,000.00
+48% |
344,528,000.00
+17% |
242,609,000.00
-30% |
223,676,000.00
-8% |
423,814,000.00
+89% |
380,742,000.00
-10% |
347,252,000.00
-9% |
402,389,000.00
+16% |
442,327,000.00
+10% |
||||
| Gross Profit Ratio | (0.26%) | (0.27%) | (0.26%) | (0.30%) | (0.26%) | (0.24%) | (0.31%) | (0.36%) | (0.30%) | (0.28%) | (0.42%) | (0.39%) | (0.34%) | (0.36%) | (0.39%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 31,454,000.00 | 35,741,000.00 | 50,546,000.00 | 10,277,000.00 | 0.00 | 8,547,000.00 | 1,407,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,981,000.00 | 3,009,000.00 | 359,000.00 | ||||
| General and Administrative | 205,952,000.00 | 165,411,000.00 | 108,591,000.00 | 113,595,000.00 | 86,299,000.00 | 69,024,000.00 | 114,641,000.00 | 88,970,000.00 | 126,246,000.00 | 92,322,000.00 | 135,278,000.00 | 133,657,000.00 | 163,226,000.00 | 222,432,000.00 | 285,459,000.00 | ||||
| Selling, General & Admin... | 432,611,000.00 | 531,914,000.00 | 374,503,000.00 | 331,939,000.00 | 257,827,000.00 | 214,611,000.00 | 278,941,000.00 | 220,182,000.00 | 226,452,000.00 | 183,890,000.00 | 216,648,000.00 | 199,489,000.00 | 231,153,000.00 | 282,064,000.00 | 330,479,000.00 | ||||
| Selling & Marketing Exp... | 226,659,000.00 | 366,503,000.00 | 265,912,000.00 | 218,344,000.00 | 171,528,000.00 | 145,587,000.00 | 164,300,000.00 | 131,212,000.00 | 100,206,000.00 | 91,568,000.00 | 81,370,000.00 | 65,832,000.00 | 67,927,000.00 | 59,632,000.00 | 45,020,000.00 | ||||
| Depreciation and Amortiz... | 273,010,000.00 | 222,619,000.00 | 187,416,000.00 | 141,197,000.00 | 103,341,000.00 | 88,023,000.00 | 61,279,000.00 | 53,203,000.00 | 53,298,000.00 | 62,232,000.00 | 136,620,000.00 | 157,028,000.00 | 170,314,000.00 | 202,649,000.00 | 208,623,000.00 | ||||
| Other Expenses | -35,186,000.00 | -11,192,000.00 | 8,626,000.00 | 15,226,000.00 | 3,268,000.00 | 38,254,000.00 | 215,683,000.00 | 46,705,000.00 | 116,400,000.00 | 20,577,000.00 | -19,970,000.00 | -1,233,000.00 | 79,483,000.00 | 36,142,000.00 | 0.00 | ||||
| Total Operating Expenses | 464,065,000.00 | 567,655,000.00 | 425,049,000.00 | 342,216,000.00 | 257,827,000.00 | 223,158,000.00 | 280,348,000.00 | 220,182,000.00 | 226,452,000.00 | 183,890,000.00 | 216,648,000.00 | 199,489,000.00 | 235,134,000.00 | 285,073,000.00 | 442,327,000.00 | ||||
| Cost and Exponses | 1,922,092,000.00 | 1,809,362,000.00 | 1,526,293,000.00 | 1,216,423,000.00 | 1,002,890,000.00 | 857,983,000.00 | 936,062,000.00 | 824,130,000.00 | 799,406,000.00 | 750,781,000.00 | 812,897,000.00 | 783,687,000.00 | 901,328,000.00 | 995,504,000.00 | 1,032,690,000.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
50,237,000.00
+0% |
-111,360,000.00
-322% |
-47,929,000.00
-57% |
33,345,000.00
-170% |
-49,000.00
-100% |
-23,216,000.00
+47,280% |
15,098,000.00
-165% |
124,346,000.00
+724% |
16,157,000.00
-87% |
39,786,000.00
+146% |
188,547,000.00
+374% |
201,470,000.00
+7% |
215,623,000.00
+7% |
165,176,000.00
-23% |
103,745,000.00
-37% |
||||
| Operating Income Ratio | (0.03%) | (-0.07%) | (-0.03%) | (0.03%) | (0.00%) | (-0.03%) | (0.02%) | (0.13%) | (0.02%) | (0.05%) | (0.18%) | (0.21%) | (0.21%) | (0.15%) | (0.09%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 11,648,000.00 | 9,786,000.00 | 20,484,000.00 | 22,099,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,897,000.00 | 9,536,000.00 | 2,803,000.00 | 7,564,000.00 | 21,155,000.00 | ||||
| Interest Expenses | 26,238,000.00 | 22,072,000.00 | 17,190,000.00 | 14,031,000.00 | 5,854,000.00 | 5,481,000.00 | 8,791,000.00 | 9,038,000.00 | 8,132,000.00 | 12,067,000.00 | 45,071,000.00 | 50,143,000.00 | 43,199,000.00 | 43,828,000.00 | 43,737,000.00 | ||||
| Total Other Income/Exp... | -74,961,000.00 | 309,900,000.00 | -35,155,000.00 | -18,092,000.00 | -52,530,000.00 | -20,628,000.00 | 162,500,000.00 | -27,095,000.00 | 125,249,000.00 | 29,246,000.00 | -67,817,000.00 | -29,926,000.00 | 60,306,000.00 | 4,032,000.00 | -3,024,000.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 274,524,000.00 | 424,295,000.00 | 121,522,000.00 | 204,868,000.00 | 106,560,000.00 | 64,387,000.00 | 290,852,000.00 | 224,254,000.00 | 185,855,000.00 | 119,236,000.00 | 327,238,000.00 | 360,570,000.00 | 388,008,000.00 | 369,896,000.00 | 362,413,000.00 | ||||
| EBITDA ratio | (0.11%) | (0.17%) | (0.10%) | (0.12%) | (0.06%) | (0.06%) | (0.26%) | (0.17%) | (0.25%) | (0.16%) | (0.32%) | (0.37%) | (0.38%) | (0.33%) | (0.32%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -24,724,000.00 | 179,604,000.00 | -83,084,000.00 | 15,253,000.00 | -52,579,000.00 | -43,844,000.00 | 177,598,000.00 | 97,251,000.00 | 141,406,000.00 | 69,477,000.00 | 139,349,000.00 | 152,928,000.00 | 173,050,000.00 | 121,322,000.00 | 100,721,000.00 | ||||
| Income Before Tax Ratio | (-0.01%) | (0.11%) | (-0.06%) | (0.01%) | (-0.05%) | (-0.05%) | (0.19%) | (0.10%) | (0.17%) | (0.09%) | (0.14%) | (0.16%) | (0.17%) | (0.11%) | (0.09%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 13,761,000.00 | 89,178,000.00 | 52,492,000.00 | 11,017,000.00 | 6,455,000.00 | 20,498,000.00 | 35,836,000.00 | 9,876,000.00 | 12,602,000.00 | 6,584,000.00 | 18,275,000.00 | 12,364,000.00 | 17,352,000.00 | 289,000.00 | 10,676,000.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | -38,478,000.00
+0% |
90,437,000.00
-335% |
-135,576,000.00
-250% |
4,236,000.00
-103% |
-59,034,000.00
-1,494% |
-64,342,000.00
+9% |
141,762,000.00
-320% |
87,375,000.00
-38% |
128,804,000.00
+47% |
59,749,000.00
-54% |
110,201,000.00
+84% |
116,454,000.00
+6% |
131,882,000.00
+13% |
103,031,000.00
-22% |
72,497,000.00
-30% |
||||
| Net Income Ratio | (-0.02%) | (0.05%) | (-0.09%) | (0.00%) | (-0.06%) | (-0.08%) | (0.15%) | (0.09%) | (0.16%) | (0.08%) | (0.11%) | (0.12%) | (0.13%) | (0.09%) | (0.06%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.18 | 0.42 | -0.64 | 0.02 | -0.33 | -0.38 | 0.84 | 0.57 | 0.86 | 0.41 | 0.73 | 0.80 | 0.90 | 0.71 | 0.50 | ||||
| Diluted EPS | -0.18 | 0.42 | -0.64 | 0.02 | -0.31 | -0.36 | 0.84 | 0.57 | 0.86 | 0.41 | 0.73 | 0.80 | 0.90 | 0.70 | 0.50 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 215,244,000.00 | 216,323,000.00 | 211,686,000.00 | 203,653,846.00 | 180,669,684.00 | 170,959,110.00 | 168,633,000.00 | 152,067,000.00 | 149,334,000.00 | 145,984,000.00 | 145,984,000.00 | 145,984,000.00 | 145,984,000.00 | 145,984,000.00 | 145,984,000.00 | ||||
| Diluted Share Outstanding | 215,244,000.00 | 216,323,000.00 | 211,686,000.00 | 204,287,000.00 | 188,196,000.00 | 178,081,000.00 | 169,728,000.00 | 152,652,000.00 | 150,022,000.00 | 146,584,000.00 | 146,484,000.00 | 146,368,000.00 | 146,363,000.00 | 146,344,000.00 | 146,232,000.00 | ||||