Hon Hai Precision Industry Co., Ltd. (HNHAF)

HNHAF Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	7,179,939	6,859,615	6,162,221	6,626,997	5,994,174	5,358,023
Revenue Growth (YoY)	19.19%	11.32%	-7.01%	10.56%	11.87%	0.29%
Cost of Revenue	6,734,107	6,430,670	5,774,274	6,226,912	5,632,047	5,055,104
Gross Profit	445,832	428,946	387,947	400,085	362,127	302,919
Selling, General & Admin	116,381	112,567	111,399	112,039	108,099	97,981
Research & Development	119,095	115,772	110,020	114,258	105,069	94,111
Operating Expenses	235,475	228,339	221,419	226,297	213,168	192,091
Operating Income	210,357	200,607	166,528	173,788	148,959	110,827
Interest Expense	-31,926	-35,030	-64,341	-34,337	-21,803	-40,149
Interest & Investment Income	42,157	49,463	85,604	48,593	42,711	52,825
Earnings From Equity Investments	10,039	-6,640	-13,372	5,773	18,405	7,825
Currency Exchange Gain (Loss)	3,572	3,572	6,263	-6,322	-5,075	-1,672
Other Non Operating Income (Expenses)	2,438	-1,948	-11.64	12,176	3,672	5,351
EBT Excluding Unusual Items	236,637	210,025	180,671	199,670	186,869	135,009
Impairment of Goodwill	-	-	-	-786.75	-	-
Gain (Loss) on Sale of Investments	-668.87	-668.87	5,981	-11,754	5,640	12,296
Gain (Loss) on Sale of Assets	1,042	1,042	5,572	492.28	1,404	-873.28
Asset Writedown	-1,275	-1,275	-	-110.36	-340.91	-959.48
Other Unusual Items	2,752	2,752	-	-	-	-
Pretax Income	238,487	211,875	192,224	187,511	193,572	145,472
Income Tax Expense	45,847	40,196	37,435	36,440	39,749	31,147
Earnings From Continuing Operations	192,640	171,679	154,789	151,072	153,823	114,326
Minority Interest in Earnings	-19,836	-18,974	-12,691	-9,589	-14,503	-12,531
Net Income	172,804	152,705	142,098	141,483	139,320	101,795
Net Income to Common	172,804	152,705	142,098	141,483	139,320	101,795
Net Income Growth	14.23%	7.46%	0.43%	1.55%	36.86%	-11.72%
Shares Outstanding (Basic)	13,888	13,874	13,862	13,862	13,862	13,862
Shares Outstanding (Diluted)	14,174	14,146	14,106	14,087	14,076	14,023
Shares Change (YoY)	0.49%	0.29%	0.13%	0.08%	0.38%	0.00%
EPS (Basic)	12.44	11.01	10.25	10.21	10.05	7.34
EPS (Diluted)	12.19	10.79	10.07	10.06	9.91	7.28
EPS Growth	13.59%	7.15%	0.14%	1.45%	36.24%	-11.70%
Free Cash Flow	-39,621	29,690	333,808	11,773	-190,508	312,124
Free Cash Flow Per Share	-2.79	2.10	23.66	0.84	-13.53	22.26
Dividend Per Share	-	5.800	5.400	5.300	5.200	4.000
Dividend Growth	-	7.41%	1.89%	1.92%	30.00%	-4.76%
Gross Margin	6.21%	6.25%	6.30%	6.04%	6.04%	5.65%
Operating Margin	2.93%	2.92%	2.70%	2.62%	2.48%	2.07%
Profit Margin	2.41%	2.23%	2.31%	2.14%	2.32%	1.90%
Free Cash Flow Margin	-0.55%	0.43%	5.42%	0.18%	-3.18%	5.83%
EBITDA	289,380	276,375	236,788	236,369	211,092	164,020
EBITDA Margin	4.03%	4.03%	3.84%	3.57%	3.52%	3.06%
D&A For EBITDA	79,023	75,768	70,259	62,581	62,133	53,193
EBIT	210,357	200,607	166,528	173,788	148,959	110,827
EBIT Margin	2.93%	2.92%	2.70%	2.62%	2.48%	2.07%
Effective Tax Rate	19.22%	18.97%	19.48%	19.43%	20.53%	21.41%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.