Delta Electronics, Inc. (LUX:DELEC)

Delta Electronics Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	421,148	401,227	384,443	314,671	282,605
Revenue Growth (YoY)	4.97%	4.37%	22.17%	11.35%	5.40%
Cost of Revenue	284,567	284,013	273,671	224,461	195,393
Gross Profit	136,580	117,213	110,773	90,209	87,212
Selling, General & Admin	47,220	40,088	37,430	31,820	30,451
Research & Development	41,575	36,048	31,770	27,202	25,480
Operating Expenses	88,928	76,271	69,333	58,869	55,787
Operating Income	47,652	40,942	41,439	31,340	31,426
Interest Expense	-1,547	-1,171	-571.44	-295.16	-375.84
Interest & Investment Income	3,407	2,284	901.23	725.21	734.32
Earnings From Equity Investments	-72.9	8.28	31.13	-0.26	-59.6
Currency Exchange Gain (Loss)	-	1,275	583.79	1,203	399.07
Other Non Operating Income (Expenses)	1,877	3,720	2,827	3,122	3,116
EBT Excluding Unusual Items	51,316	47,059	45,211	36,095	35,240
Impairment of Goodwill	-	-	-	-	-801.71
Gain (Loss) on Sale of Investments	-	2,099	845.84	90.11	-95.65
Gain (Loss) on Sale of Assets	-	-196.77	426.04	-63.45	-67.53
Asset Writedown	-	-318.92	-417.15	-164.9	-
Other Unusual Items	-	-	-	-329.49	-
Pretax Income	51,316	48,642	46,065	35,628	34,275
Income Tax Expense	10,925	9,762	9,075	7,128	6,891
Earnings From Continuing Operations	40,391	38,880	36,991	28,499	27,384
Minority Interest in Earnings	-5,163	-5,488	-4,325	-1,703	-1,899
Net Income	35,229	33,393	32,666	26,796	25,485
Net Income to Common	35,229	33,393	32,666	26,796	25,485
Net Income Growth	5.50%	2.23%	21.90%	5.14%	10.24%
Shares Outstanding (Basic)	2,598	2,598	2,598	2,598	2,598
Shares Outstanding (Diluted)	2,608	2,609	2,610	2,608	2,609
Shares Change (YoY)	-0.06%	-0.03%	0.07%	-0.05%	-0.08%
EPS (Basic)	13.56	12.86	12.58	10.32	9.81
EPS (Diluted)	13.51	12.80	12.52	10.27	9.77
EPS Growth	5.55%	2.24%	21.91%	5.12%	10.40%
Free Cash Flow	39,465	43,257	24,705	5,292	29,114
Free Cash Flow Per Share	15.13	16.58	9.47	2.03	11.16
Dividend Per Share	-	6.430	9.840	5.500	5.500
Dividend Growth	-	-34.65%	78.91%	0%	10.00%
Gross Margin	32.43%	29.21%	28.81%	28.67%	30.86%
Operating Margin	11.31%	10.20%	10.78%	9.96%	11.12%
Profit Margin	8.36%	8.32%	8.50%	8.52%	9.02%
Free Cash Flow Margin	9.37%	10.78%	6.43%	1.68%	10.30%
EBITDA	72,668	61,706	59,693	47,881	46,656
EBITDA Margin	17.25%	15.38%	15.53%	15.22%	16.51%
D&A For EBITDA	25,016	20,765	18,254	16,541	15,230
EBIT	47,652	40,942	41,439	31,340	31,426
EBIT Margin	11.31%	10.20%	10.78%	9.96%	11.12%
Effective Tax Rate	21.29%	20.07%	19.70%	20.01%	20.10%

Source: S&P Capital IQ. Standard template. Financial Sources.