Micro-Star International Co., Ltd. (TPE:2377)
Taiwan · Delayed Price · Currency is TWD 151.00
+1.50 (1.00%)
Aug 5, 2026, 1:30 PM CST
Micro-Star International 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 | Mar '26 Mar 31, 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 |
| 232,913 | 230,196 | 197,872 | 182,966 | 180,411 | 201,810 | |
Revenue Growth | 14.29% | 16.34% | 8.15% | 1.42% | -10.60% | 37.75% |
Cost of Revenue | 204,756 | 204,984 | 173,677 | 160,120 | 154,683 | 163,566 |
Gross Profit | 28,157 | 25,213 | 24,195 | 22,846 | 25,728 | 38,244 |
Selling, General & Admin | 13,575 | 13,622 | 11,869 | 9,735 | 10,589 | 13,077 |
Research & Development | 5,304 | 5,220 | 5,139 | 4,283 | 4,397 | 5,179 |
Operating Expenses | 18,904 | 18,824 | 17,078 | 14,036 | 15,032 | 18,270 |
Operating Income | 9,253 | 6,388 | 7,117 | 8,810 | 10,696 | 19,975 |
Interest Expense | -170.14 | -135.36 | -44.29 | -27.66 | -38.24 | -18.71 |
Interest & Investment Income | 528.46 | 525.48 | 468.38 | 456.74 | 145.68 | 72.05 |
Currency Exchange Gain (Loss) | -350.57 | -98.77 | 348.33 | -709.94 | 910.78 | -245.48 |
Other Non Operating Income (Expenses) | 415.56 | 303.83 | 620.52 | 602.75 | 569.78 | 829.35 |
EBT Excluding Unusual Items | 9,676 | 6,983 | 8,510 | 9,132 | 12,284 | 20,612 |
Gain (Loss) on Sale of Investments | 236.25 | 38.74 | -23.32 | 13.22 | 0.54 | 17.96 |
Gain (Loss) on Sale of Assets | 22.12 | 59.64 | 21.21 | 31.56 | -0.75 | 0.86 |
Asset Writedown | -57.5 | -57.5 | - | - | - | - |
Pretax Income | 9,877 | 7,024 | 8,508 | 9,177 | 12,284 | 20,631 |
Income Tax Expense | 1,789 | 1,276 | 1,715 | 1,644 | 2,321 | 3,710 |
Net Income | 8,087 | 5,748 | 6,793 | 7,533 | 9,963 | 16,921 |
Net Income to Common | 8,087 | 5,748 | 6,793 | 7,533 | 9,963 | 16,921 |
Net Income Growth | 50.39% | -15.38% | -9.83% | -24.39% | -41.12% | 112.59% |
Shares Outstanding (Basic) | 845 | 845 | 845 | 845 | 845 | 845 |
Shares Outstanding (Diluted) | 852 | 851 | 849 | 850 | 855 | 856 |
Shares Change | 0.34% | 0.21% | -0.06% | -0.61% | -0.07% | 0.41% |
EPS (Basic) | 9.57 | 6.80 | 8.04 | 8.92 | 11.79 | 20.03 |
EPS (Diluted) | 9.49 | 6.75 | 8.00 | 8.87 | 11.65 | 19.78 |
EPS Growth | 49.73% | -15.63% | -9.81% | -23.86% | -41.10% | 111.78% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 1,392 | 418.29 | 2,694 | 4,318 | 14,818 | 11,052 |
Free Cash Flow Per Share | 1.63 | 0.49 | 3.17 | 5.08 | 17.33 | 12.92 |
Dividend Per Share | 4.200 | 4.200 | 5.000 | 5.400 | 6.600 | 10.500 |
Dividend Growth | -16.00% | -16.00% | -7.41% | -18.18% | -37.14% | 72.13% |
Gross Margin | 12.09% | 10.95% | 12.23% | 12.49% | 14.26% | 18.95% |
Operating Margin | 3.97% | 2.77% | 3.60% | 4.81% | 5.93% | 9.90% |
Profit Margin | 3.47% | 2.50% | 3.43% | 4.12% | 5.52% | 8.38% |
Free Cash Flow Margin | 0.60% | 0.18% | 1.36% | 2.36% | 8.21% | 5.48% |
EBITDA | 10,202 | 7,332 | 8,081 | 9,862 | 11,803 | 20,967 |
EBITDA Margin | 4.38% | 3.19% | 4.08% | 5.39% | 6.54% | 10.39% |
D&A For EBITDA | 949.75 | 943.57 | 963.47 | 1,051 | 1,107 | 992.7 |
EBIT | 9,253 | 6,388 | 7,117 | 8,810 | 10,696 | 19,975 |
EBIT Margin | 3.97% | 2.77% | 3.60% | 4.81% | 5.93% | 9.90% |
Effective Tax Rate | 18.12% | 18.17% | 20.16% | 17.91% | 18.90% | 17.98% |