China Glaze Co.,Ltd. (TPE:1809)

ShockWave Medical 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	2,400	2,415	2,357	2,592	2,199	1,861
Revenue Growth (YoY)	-1.10%	2.46%	-9.06%	17.88%	18.18%	-18.29%
Cost of Revenue	1,918	1,932	1,984	2,063	1,756	1,528
Gross Profit	481.89	482.93	372.79	528.89	442.73	332.68
Selling, General & Admin	433.98	434.92	416.88	473.03	448.29	411.4
Research & Development	63.31	60.24	55.1	63.93	44.32	44.57
Other Operating Expenses	-34.99	-34.25	-31.54	-26.4	-26.9	-26.33
Operating Expenses	459.59	457.43	445.99	539.71	456.5	435.9
Operating Income	22.31	25.49	-73.19	-10.82	-13.77	-103.22
Interest Expense	-19.13	-19.6	-24.71	-11.17	-8.13	-8.39
Interest & Investment Income	23.33	23.67	21.72	10.94	10.21	11.27
Earnings From Equity Investments	-5.21	-3.22	-	-	-	-
Currency Exchange Gain (Loss)	6.21	15.4	8.38	24.13	-6.89	-18.03
Other Non Operating Income (Expenses)	13.38	9.35	5.32	-1.92	20.59	18.04
EBT Excluding Unusual Items	40.89	51.09	-62.48	11.16	2.01	-100.34
Gain (Loss) on Sale of Investments	1.21	1.21	1.08	-	-	-
Gain (Loss) on Sale of Assets	-0.09	-0.09	0.24	26.61	0.97	6.59
Other Unusual Items	-	-	0.03	-	32.94	-
Pretax Income	42.01	52.2	-61.13	37.77	35.92	-93.74
Income Tax Expense	13.29	13.28	-5.45	5.81	6.59	2.38
Earnings From Continuing Operations	28.72	38.92	-55.68	31.96	29.33	-96.12
Minority Interest in Earnings	16.46	15.9	39.03	30.83	12.77	35.4
Net Income	45.18	54.82	-16.65	62.79	42.1	-60.73
Net Income to Common	45.18	54.82	-16.65	62.79	42.1	-60.73
Net Income Growth	206.94%	-	-	49.14%	-	-
Shares Outstanding (Basic)	167	167	167	167	167	167
Shares Outstanding (Diluted)	167	167	167	167	167	167
Shares Change (YoY)	0.12%	0.11%	-0.20%	0.11%	0.10%	-
EPS (Basic)	0.27	0.33	-0.10	0.38	0.25	-0.36
EPS (Diluted)	0.27	0.33	-0.10	0.38	0.25	-0.36
EPS Growth	206.69%	-	-	50.35%	-	-
Free Cash Flow	-18.28	73.36	6.72	-285.66	-195.74	131.19
Free Cash Flow Per Share	-0.11	0.44	0.04	-1.71	-1.17	0.79
Dividend Per Share	0.250	0.250	0.200	0.250	0.250	0.200
Dividend Growth	25.00%	25.00%	-20.00%	-	25.00%	-
Gross Margin	20.08%	20.00%	15.82%	20.40%	20.14%	17.88%
Operating Margin	0.93%	1.06%	-3.10%	-0.42%	-0.63%	-5.55%
Profit Margin	1.88%	2.27%	-0.71%	2.42%	1.92%	-3.26%
Free Cash Flow Margin	-0.76%	3.04%	0.29%	-11.02%	-8.90%	7.05%
EBITDA	78.2	80.36	-15.42	54.88	61.97	-27.3
EBITDA Margin	3.26%	3.33%	-0.65%	2.12%	2.82%	-1.47%
D&A For EBITDA	55.9	54.87	57.77	65.7	75.74	75.92
EBIT	22.31	25.49	-73.19	-10.82	-13.77	-103.22
EBIT Margin	0.93%	1.06%	-3.10%	-0.42%	-0.63%	-5.55%
Effective Tax Rate	31.64%	25.44%	-	15.38%	18.35%	-

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