Merry Electronics Co., Ltd. (TPE:2439)
Taiwan · Delayed Price · Currency is TWD 98.90
-0.90 (-0.90%)
Feb 2, 2026, 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 44,659 | 43,855 | 36,690 | 35,399 | 36,183 | 34,445 | |
Revenue Growth (YoY) | 3.25% | 19.53% | 3.65% | -2.17% | 5.04% | -5.37% |
Cost of Revenue | 38,976 | 38,007 | 31,948 | 30,846 | 31,808 | 30,126 |
Gross Profit | 5,684 | 5,849 | 4,742 | 4,553 | 4,375 | 4,319 |
Selling, General & Admin | 1,869 | 1,815 | 1,643 | 1,692 | 1,570 | 1,473 |
Research & Development | 2,366 | 2,143 | 1,965 | 1,801 | 1,699 | 1,705 |
Operating Expenses | 4,254 | 3,987 | 3,604 | 3,479 | 3,277 | 3,178 |
Operating Income | 1,430 | 1,862 | 1,138 | 1,073 | 1,099 | 1,141 |
Interest Expense | -112.93 | -97.6 | -100.5 | -105.64 | -84.33 | -60.82 |
Interest & Investment Income | 263.06 | 243.47 | 148.57 | 80.61 | 51.78 | 59.48 |
Earnings From Equity Investments | 681.97 | 616.99 | 284.8 | 208.91 | 254.18 | 482.13 |
Currency Exchange Gain (Loss) | -139 | 372.9 | -25.34 | 507.86 | -66.41 | -252.19 |
Other Non Operating Income (Expenses) | 204.18 | 245.76 | 469.75 | 458.17 | 350.98 | 335.29 |
EBT Excluding Unusual Items | 2,327 | 3,244 | 1,915 | 2,223 | 1,605 | 1,705 |
Impairment of Goodwill | -64.97 | -64.97 | -65.51 | -161.77 | - | - |
Gain (Loss) on Sale of Investments | 68.71 | -15.47 | 16.5 | - | -13.72 | 4.98 |
Gain (Loss) on Sale of Assets | 7.12 | -12.45 | 19.29 | -12.24 | -8.86 | -6.91 |
Pretax Income | 2,338 | 3,151 | 1,885 | 2,049 | 1,582 | 1,703 |
Income Tax Expense | 341.03 | 710.46 | 467.6 | 427.97 | 291.08 | 383.31 |
Earnings From Continuing Operations | 1,997 | 2,440 | 1,418 | 1,621 | 1,291 | 1,319 |
Minority Interest in Earnings | -397.88 | -296.9 | -97.58 | -165.66 | -162.61 | 2.54 |
Net Income | 1,599 | 2,143 | 1,320 | 1,455 | 1,128 | 1,322 |
Net Income to Common | 1,599 | 2,143 | 1,320 | 1,455 | 1,128 | 1,322 |
Net Income Growth | -18.56% | 62.33% | -9.28% | 28.97% | -14.63% | -48.13% |
Shares Outstanding (Basic) | 249 | 232 | 214 | 214 | 209 | 207 |
Shares Outstanding (Diluted) | 275 | 260 | 245 | 244 | 238 | 224 |
Shares Change (YoY) | 9.06% | 6.20% | 0.51% | 2.34% | 6.10% | 0.46% |
EPS (Basic) | 6.42 | 9.26 | 6.16 | 6.81 | 5.40 | 6.39 |
EPS (Diluted) | 5.98 | 8.37 | 5.49 | 6.07 | 4.88 | 6.01 |
EPS Growth | -24.27% | 52.59% | -9.62% | 24.50% | -18.86% | -47.92% |
Free Cash Flow | 557.62 | 1,225 | 1,693 | 4,087 | 1,420 | -4,780 |
Free Cash Flow Per Share | 2.03 | 4.71 | 6.92 | 16.78 | 5.96 | -21.31 |
Dividend Per Share | 7.290 | 7.290 | 4.700 | 4.500 | 4.000 | 5.160 |
Dividend Growth | 55.11% | 55.11% | 4.44% | 12.50% | -22.48% | -32.99% |
Gross Margin | 12.73% | 13.34% | 12.92% | 12.86% | 12.09% | 12.54% |
Operating Margin | 3.20% | 4.25% | 3.10% | 3.03% | 3.04% | 3.31% |
Profit Margin | 3.58% | 4.89% | 3.60% | 4.11% | 3.12% | 3.84% |
Free Cash Flow Margin | 1.25% | 2.79% | 4.61% | 11.54% | 3.92% | -13.88% |
EBITDA | 2,079 | 2,509 | 1,762 | 1,659 | 1,616 | 1,572 |
EBITDA Margin | 4.66% | 5.72% | 4.80% | 4.69% | 4.47% | 4.56% |
D&A For EBITDA | 649.1 | 646.95 | 623.64 | 585.52 | 517.91 | 430.93 |
EBIT | 1,430 | 1,862 | 1,138 | 1,073 | 1,099 | 1,141 |
EBIT Margin | 3.20% | 4.25% | 3.10% | 3.03% | 3.04% | 3.31% |
Effective Tax Rate | 14.59% | 22.55% | 24.80% | 20.89% | 18.40% | 22.51% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.