TSRC Corporation (TPE:2103)
Taiwan · Delayed Price · Currency is TWD 27.75
-0.45 (-1.60%)
Aug 27, 2026, 1:30 PM CST
TSRC Corporation Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 39,180 | 36,473 | 37,209 | 31,427 | 33,841 | 32,533 | |
Revenue Growth | 0.40% | -1.98% | 18.40% | -7.13% | 4.02% | 35.42% |
Cost of Revenue | 33,776 | 32,897 | 33,093 | 28,118 | 28,328 | 25,733 |
Gross Profit | 5,403 | 3,576 | 4,116 | 3,308 | 5,513 | 6,800 |
Selling, General & Admin | 2,326 | 2,346 | 2,486 | 2,195 | 2,721 | 2,770 |
Research & Development | 415.46 | 409.77 | 427.4 | 396.69 | 392.12 | 371.68 |
Other Operating Expenses | -253.39 | -158.61 | -178.21 | -228.6 | -272.32 | -271.55 |
Operating Expenses | 2,496 | 2,593 | 2,739 | 2,361 | 2,838 | 2,872 |
Operating Income | 2,908 | 983.08 | 1,377 | 947.92 | 2,675 | 3,928 |
Interest Expense | -397.34 | -375.96 | -399.63 | -347.57 | -175.47 | -110.74 |
Interest & Investment Income | 278.15 | 287.92 | 424.34 | 354.38 | 186.71 | 96.33 |
Earnings From Equity Investments | 875.23 | 578.89 | 643.74 | 420.93 | 310.7 | 802.04 |
Currency Exchange Gain (Loss) | 49.4 | 50.42 | 41.13 | 55.26 | 78.85 | 10.05 |
Other Non Operating Income (Expenses) | -1.89 | -3.03 | 0.42 | -0.64 | 15.32 | 7.05 |
EBT Excluding Unusual Items | 3,711 | 1,521 | 2,087 | 1,430 | 3,091 | 4,733 |
Gain (Loss) on Sale of Investments | 59.84 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | -23.16 | -19.5 | -59.84 | -6.2 | -22.35 | 900.16 |
Asset Writedown | -386.44 | -386.44 | -244.28 | - | - | - |
Pretax Income | 3,362 | 1,115 | 1,783 | 1,424 | 3,069 | 5,633 |
Income Tax Expense | 1,042 | 506.59 | 734.21 | 457.16 | 946.49 | 1,169 |
Earnings From Continuing Operations | 2,319 | 608.79 | 1,049 | 966.93 | 2,122 | 4,464 |
Minority Interest in Earnings | -266.14 | -160.33 | -186.39 | -286.91 | -339.48 | -533.37 |
Net Income | 2,053 | 448.46 | 862.27 | 680.02 | 1,783 | 3,931 |
Net Income to Common | 2,053 | 448.46 | 862.27 | 680.02 | 1,783 | 3,931 |
Net Income Growth | 281.47% | -47.99% | 26.80% | -61.86% | -54.65% | - |
Shares Outstanding (Basic) | 826 | 826 | 826 | 826 | 826 | 826 |
Shares Outstanding (Diluted) | 829 | 828 | 829 | 829 | 831 | 830 |
Shares Change | -0.04% | -0.19% | -0.03% | -0.25% | 0.15% | 13.78% |
EPS (Basic) | 2.49 | 0.54 | 1.04 | 0.82 | 2.16 | 4.76 |
EPS (Diluted) | 2.47 | 0.54 | 1.04 | 0.82 | 2.14 | 4.73 |
EPS Growth | 279.44% | -48.08% | 26.83% | -61.68% | -54.76% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -1,379 | 362.48 | -2,304 | 1,084 | 1,501 | 1,841 |
Free Cash Flow Per Share | -1.67 | 0.44 | -2.78 | 1.31 | 1.81 | 2.22 |
Dividend Per Share | 0.270 | 0.270 | 0.630 | 0.560 | 1.080 | 2.400 |
Dividend Growth | -57.14% | -57.14% | 12.50% | -48.15% | -55.00% | 566.67% |
Gross Margin | 13.79% | 9.80% | 11.06% | 10.53% | 16.29% | 20.90% |
Operating Margin | 7.42% | 2.70% | 3.70% | 3.02% | 7.90% | 12.07% |
Profit Margin | 5.24% | 1.23% | 2.32% | 2.16% | 5.27% | 12.08% |
Free Cash Flow Margin | -3.52% | 0.99% | -6.19% | 3.45% | 4.44% | 5.66% |
EBITDA | 4,047 | 2,055 | 2,470 | 2,139 | 3,881 | 5,053 |
EBITDA Margin | 10.33% | 5.63% | 6.64% | 6.80% | 11.47% | 15.53% |
D&A For EBITDA | 1,139 | 1,071 | 1,093 | 1,191 | 1,206 | 1,125 |
EBIT | 2,908 | 983.08 | 1,377 | 947.92 | 2,675 | 3,928 |
EBIT Margin | 7.42% | 2.70% | 3.70% | 3.02% | 7.90% | 12.07% |
Effective Tax Rate | 31.01% | 45.42% | 41.18% | 32.10% | 30.84% | 20.75% |