Merry Electronics Co., Ltd. (TPE: 2439)
Taiwan
· Delayed Price · Currency is TWD 107.00
+0.50 (0.47%)
Dec 19, 2024, 1:30 PM CST
Merry Electronics Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 43,252 | 36,690 | 35,399 | 36,183 | 34,445 | 36,398 | Upgrade
|
| Revenue Growth (YoY) | 22.64% | 3.65% | -2.17% | 5.05% | -5.37% | 2.54% | Upgrade
|
| Cost of Revenue | 37,588 | 31,948 | 30,846 | 31,808 | 30,126 | 31,358 | Upgrade
|
| Gross Profit | 5,663 | 4,742 | 4,553 | 4,375 | 4,319 | 5,040 | Upgrade
|
| Selling, General & Admin | 1,721 | 1,643 | 1,692 | 1,570 | 1,473 | 1,479 | Upgrade
|
| Research & Development | 2,095 | 1,965 | 1,801 | 1,699 | 1,705 | 1,305 | Upgrade
|
| Operating Expenses | 3,837 | 3,604 | 3,479 | 3,277 | 3,178 | 2,805 | Upgrade
|
| Operating Income | 1,826 | 1,138 | 1,073 | 1,099 | 1,141 | 2,235 | Upgrade
|
| Interest Expense | -100.78 | -100.5 | -105.64 | -84.33 | -60.82 | -81.32 | Upgrade
|
| Interest & Investment Income | 254.46 | 148.57 | 80.61 | 51.78 | 59.48 | 148.97 | Upgrade
|
| Earnings From Equity Investments | 542.51 | 284.8 | 208.91 | 254.18 | 482.13 | 664.56 | Upgrade
|
| Currency Exchange Gain (Loss) | 42.92 | -25.34 | 507.86 | -66.41 | -252.19 | -10.78 | Upgrade
|
| Other Non Operating Income (Expenses) | 395.2 | 469.75 | 458.17 | 350.98 | 335.29 | 292.04 | Upgrade
|
| EBT Excluding Unusual Items | 2,961 | 1,915 | 2,223 | 1,605 | 1,705 | 3,249 | Upgrade
|
| Impairment of Goodwill | -65.51 | -65.51 | -161.77 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -5.11 | 16.5 | - | -13.72 | 4.98 | 0.94 | Upgrade
|
| Gain (Loss) on Sale of Assets | -12.33 | 19.29 | -12.24 | -8.86 | -6.91 | -3.55 | Upgrade
|
| Pretax Income | 2,878 | 1,885 | 2,049 | 1,582 | 1,703 | 3,246 | Upgrade
|
| Income Tax Expense | 669.5 | 467.6 | 427.97 | 291.08 | 383.31 | 715.05 | Upgrade
|
| Earnings From Continuing Operations | 2,208 | 1,418 | 1,621 | 1,291 | 1,319 | 2,531 | Upgrade
|
| Minority Interest in Earnings | -245.06 | -97.58 | -165.66 | -162.61 | 2.54 | 17.47 | Upgrade
|
| Net Income | 1,963 | 1,320 | 1,455 | 1,128 | 1,322 | 2,549 | Upgrade
|
| Net Income to Common | 1,963 | 1,320 | 1,455 | 1,128 | 1,322 | 2,549 | Upgrade
|
| Net Income Growth | 62.72% | -9.28% | 28.97% | -14.63% | -48.13% | 23.46% | Upgrade
|
| Shares Outstanding (Basic) | 223 | 214 | 214 | 209 | 207 | 204 | Upgrade
|
| Shares Outstanding (Diluted) | 252 | 245 | 244 | 238 | 224 | 223 | Upgrade
|
| Shares Change (YoY) | 3.27% | 0.51% | 2.34% | 6.10% | 0.46% | 11.97% | Upgrade
|
| EPS (Basic) | 8.80 | 6.16 | 6.81 | 5.40 | 6.39 | 12.51 | Upgrade
|
| EPS (Diluted) | 7.89 | 5.49 | 6.07 | 4.88 | 6.01 | 11.54 | Upgrade
|
| EPS Growth | 56.77% | -9.62% | 24.50% | -18.86% | -47.92% | 11.47% | Upgrade
|
| Free Cash Flow | 272.88 | 1,693 | 4,087 | 1,420 | -4,780 | 3,640 | Upgrade
|
| Free Cash Flow Per Share | 1.08 | 6.91 | 16.78 | 5.96 | -21.31 | 16.30 | Upgrade
|
| Dividend Per Share | 4.700 | 4.700 | 4.500 | 4.000 | 5.160 | 7.700 | Upgrade
|
| Dividend Growth | 4.44% | 4.44% | 12.50% | -22.48% | -32.99% | -10.47% | Upgrade
|
| Gross Margin | 13.09% | 12.92% | 12.86% | 12.09% | 12.54% | 13.85% | Upgrade
|
| Operating Margin | 4.22% | 3.10% | 3.03% | 3.04% | 3.31% | 6.14% | Upgrade
|
| Profit Margin | 4.54% | 3.60% | 4.11% | 3.12% | 3.84% | 7.00% | Upgrade
|
| Free Cash Flow Margin | 0.63% | 4.61% | 11.55% | 3.92% | -13.88% | 10.00% | Upgrade
|
| EBITDA | 2,459 | 1,762 | 1,659 | 1,616 | 1,572 | 2,518 | Upgrade
|
| EBITDA Margin | 5.68% | 4.80% | 4.69% | 4.47% | 4.56% | 6.92% | Upgrade
|
| D&A For EBITDA | 632.13 | 623.64 | 585.52 | 517.91 | 430.93 | 282.75 | Upgrade
|
| EBIT | 1,826 | 1,138 | 1,073 | 1,099 | 1,141 | 2,235 | Upgrade
|
| EBIT Margin | 4.22% | 3.10% | 3.03% | 3.04% | 3.31% | 6.14% | Upgrade
|
| Effective Tax Rate | 23.26% | 24.80% | 20.89% | 18.40% | 22.51% | 22.03% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.