Sinon Corporation (TPE:1712)

Sinon 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	18,817	18,928	19,113	23,043	18,646	17,484
Revenue Growth (YoY)	-0.96%	-0.97%	-17.05%	23.58%	6.64%	2.36%
Cost of Revenue	13,146	13,361	13,913	16,548	13,431	12,780
Gross Profit	5,670	5,566	5,200	6,495	5,215	4,704
Selling, General & Admin	4,169	4,056	3,673	4,220	3,887	3,542
Research & Development	218.35	209.54	212.89	223.9	184.75	184.26
Operating Expenses	4,390	4,275	3,870	4,461	4,070	3,726
Operating Income	1,280	1,291	1,330	2,035	1,145	977.81
Interest Expense	-61.98	-60.37	-55.92	-63.19	-41.23	-58.35
Interest & Investment Income	32.82	34.42	34.05	15.77	8.02	10.17
Earnings From Equity Investments	5.3	5.67	5.49	1.65	3.76	5.51
Currency Exchange Gain (Loss)	-63.54	-63.54	83.37	161.49	-60.99	-292.7
Other Non Operating Income (Expenses)	69.34	69.58	85.22	29.72	49.32	81.4
EBT Excluding Unusual Items	1,262	1,277	1,482	2,180	1,104	723.84
Gain (Loss) on Sale of Investments	72.03	72.03	-97.17	-	-	148.15
Gain (Loss) on Sale of Assets	0.47	0.47	-4.12	-36.58	50.56	-5.1
Asset Writedown	-	-	-	-	-	-15.77
Pretax Income	1,335	1,349	1,381	2,144	1,155	851.12
Income Tax Expense	283.86	294.18	324.14	488.26	225.12	129.6
Earnings From Continuing Operations	1,051	1,055	1,056	1,655	929.57	721.52
Minority Interest in Earnings	-5.69	-5.84	-3.63	-4.96	-8.66	-5.93
Net Income	1,045	1,049	1,053	1,650	920.91	715.59
Net Income to Common	1,045	1,049	1,053	1,650	920.91	715.59
Net Income Growth	-2.48%	-0.35%	-36.20%	79.21%	28.69%	6.04%
Shares Outstanding (Basic)	421	420	420	420	420	420
Shares Outstanding (Diluted)	421	421	421	421	421	421
Shares Change (YoY)	-0.01%	-0.02%	-0.05%	0.04%	-0.01%	-0.01%
EPS (Basic)	2.49	2.50	2.50	3.92	2.19	1.70
EPS (Diluted)	2.48	2.49	2.50	3.92	2.19	1.70
EPS Growth	-2.67%	-0.40%	-36.22%	79.00%	28.82%	6.25%
Free Cash Flow	1,019	1,009	2,141	1,883	180.16	1,968
Free Cash Flow Per Share	2.42	2.40	5.08	4.47	0.43	4.67
Dividend Per Share	2.500	2.500	2.800	2.800	1.800	1.300
Dividend Growth	-10.71%	-10.71%	-	55.56%	38.46%	-
Gross Margin	30.13%	29.41%	27.20%	28.19%	27.97%	26.91%
Operating Margin	6.80%	6.82%	6.96%	8.83%	6.14%	5.59%
Profit Margin	5.55%	5.54%	5.51%	7.16%	4.94%	4.09%
Free Cash Flow Margin	5.41%	5.33%	11.20%	8.17%	0.97%	11.26%
EBITDA	1,661	1,671	1,747	2,548	1,743	1,601
EBITDA Margin	8.82%	8.83%	9.14%	11.06%	9.35%	9.16%
D&A For EBITDA	380.47	379.67	417.53	513.47	597.66	623.1
EBIT	1,280	1,291	1,330	2,035	1,145	977.81
EBIT Margin	6.80%	6.82%	6.96%	8.83%	6.14%	5.59%
Effective Tax Rate	21.27%	21.80%	23.48%	22.78%	19.50%	15.23%

Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.