Walsin Lihwa Corporation (LUX: WLSR1)
Luxembourg
· Delayed Price · Currency is EUR · Price in USD7.55
+0.05 (0.67%)
At close: Dec 24, 2024
Walsin Lihwa Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 175,999 | 189,840 | 180,401 | 156,665 | 112,547 | 134,804 | Upgrade
|
| Revenue Growth (YoY) | -7.49% | 5.23% | 15.15% | 39.20% | -16.51% | -29.39% | Upgrade
|
| Cost of Revenue | 164,213 | 175,396 | 163,054 | 136,855 | 100,078 | 125,414 | Upgrade
|
| Gross Profit | 11,786 | 14,444 | 17,346 | 19,809 | 12,468 | 9,391 | Upgrade
|
| Selling, General & Admin | 9,006 | 7,909 | 7,628 | 6,272 | 4,960 | 5,188 | Upgrade
|
| Research & Development | 402.26 | 293.57 | 219.3 | 191.89 | 123.7 | 142.73 | Upgrade
|
| Operating Expenses | 9,408 | 8,203 | 7,848 | 6,464 | 5,083 | 5,331 | Upgrade
|
| Operating Income | 2,378 | 6,241 | 9,499 | 13,346 | 7,385 | 4,059 | Upgrade
|
| Interest Expense | -2,353 | -2,136 | -827.72 | -417.95 | -539.98 | -559.6 | Upgrade
|
| Interest & Investment Income | 1,076 | 1,055 | 1,008 | 653.45 | 372.51 | 405.11 | Upgrade
|
| Earnings From Equity Investments | 848.91 | 528.87 | 3,607 | 4,808 | 1,696 | 727.96 | Upgrade
|
| Currency Exchange Gain (Loss) | -197.98 | -240.59 | 1,749 | -237.22 | -66.73 | 112.76 | Upgrade
|
| Other Non Operating Income (Expenses) | 449.87 | -315.18 | 484.95 | 317.45 | -245.41 | -142.77 | Upgrade
|
| EBT Excluding Unusual Items | 2,202 | 5,133 | 15,519 | 18,469 | 8,602 | 4,603 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,141 | 1,135 | 7,475 | 1,326 | 656.19 | -962.13 | Upgrade
|
| Gain (Loss) on Sale of Assets | -138.93 | -11.47 | 68.05 | 20.47 | -7.98 | 1,101 | Upgrade
|
| Asset Writedown | -0.2 | 12.43 | -0.09 | -693.89 | 0.67 | -1.94 | Upgrade
|
| Other Unusual Items | - | 1,169 | 339.53 | - | - | - | Upgrade
|
| Pretax Income | 3,204 | 7,438 | 23,402 | 19,122 | 9,251 | 4,740 | Upgrade
|
| Income Tax Expense | 193.45 | 1,497 | 4,262 | 3,865 | 2,245 | 956.94 | Upgrade
|
| Earnings From Continuing Operations | 3,011 | 5,941 | 19,140 | 15,257 | 7,006 | 3,783 | Upgrade
|
| Minority Interest in Earnings | 389.6 | -806.93 | 212.02 | -614.69 | -314.65 | -633.65 | Upgrade
|
| Net Income | 3,400 | 5,134 | 19,352 | 14,643 | 6,691 | 3,150 | Upgrade
|
| Net Income to Common | 3,400 | 5,134 | 19,352 | 14,643 | 6,691 | 3,150 | Upgrade
|
| Net Income Growth | -40.46% | -73.47% | 32.16% | 118.84% | 112.44% | -73.21% | Upgrade
|
| Shares Outstanding (Basic) | 4,032 | 3,883 | 3,550 | 3,429 | 3,276 | 3,326 | Upgrade
|
| Shares Outstanding (Diluted) | 4,034 | 3,886 | 3,555 | 3,436 | 3,280 | 3,330 | Upgrade
|
| Shares Change (YoY) | 5.83% | 9.30% | 3.47% | 4.75% | -1.50% | -0.12% | Upgrade
|
| EPS (Basic) | 0.84 | 1.32 | 5.45 | 4.27 | 2.04 | 0.95 | Upgrade
|
| EPS (Diluted) | 0.84 | 1.32 | 5.44 | 4.26 | 2.04 | 0.95 | Upgrade
|
| EPS Growth | -43.71% | -75.74% | 27.70% | 108.82% | 115.42% | -73.17% | Upgrade
|
| Free Cash Flow | -628.2 | 6,236 | -1,634 | -5,099 | -1,668 | 3,347 | Upgrade
|
| Free Cash Flow Per Share | -0.16 | 1.60 | -0.46 | -1.48 | -0.51 | 1.01 | Upgrade
|
| Dividend Per Share | 1.100 | 1.100 | 1.800 | 1.600 | 0.900 | 0.500 | Upgrade
|
| Dividend Growth | -38.89% | -38.89% | 12.50% | 77.78% | 80.00% | -58.33% | Upgrade
|
| Gross Margin | 6.70% | 7.61% | 9.62% | 12.64% | 11.08% | 6.97% | Upgrade
|
| Operating Margin | 1.35% | 3.29% | 5.27% | 8.52% | 6.56% | 3.01% | Upgrade
|
| Profit Margin | 1.93% | 2.70% | 10.73% | 9.35% | 5.95% | 2.34% | Upgrade
|
| Free Cash Flow Margin | -0.36% | 3.28% | -0.91% | -3.25% | -1.48% | 2.48% | Upgrade
|
| EBITDA | 11,283 | 14,039 | 13,726 | 16,044 | 9,695 | 6,127 | Upgrade
|
| EBITDA Margin | 6.41% | 7.40% | 7.61% | 10.24% | 8.61% | 4.54% | Upgrade
|
| D&A For EBITDA | 8,905 | 7,799 | 4,227 | 2,699 | 2,310 | 2,067 | Upgrade
|
| EBIT | 2,378 | 6,241 | 9,499 | 13,346 | 7,385 | 4,059 | Upgrade
|
| EBIT Margin | 1.35% | 3.29% | 5.27% | 8.52% | 6.56% | 3.01% | Upgrade
|
| Effective Tax Rate | 6.04% | 20.13% | 18.21% | 20.21% | 24.27% | 20.19% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.