Merry Electronics Co., Ltd. (TPE:2439)
Taiwan
· Delayed Price · Currency is TWD 122.00
+3.00 (2.52%)
May 9, 2025, 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 44,360 | 43,855 | 36,690 | 35,399 | 36,183 | 34,445 | Upgrade
|
| Revenue Growth (YoY) | 17.00% | 19.53% | 3.65% | -2.17% | 5.04% | -5.37% | Upgrade
|
| Cost of Revenue | 38,466 | 38,007 | 31,948 | 30,846 | 31,808 | 30,126 | Upgrade
|
| Gross Profit | 5,894 | 5,849 | 4,742 | 4,553 | 4,375 | 4,319 | Upgrade
|
| Selling, General & Admin | 1,831 | 1,815 | 1,643 | 1,692 | 1,570 | 1,473 | Upgrade
|
| Research & Development | 2,247 | 2,143 | 1,965 | 1,801 | 1,699 | 1,705 | Upgrade
|
| Operating Expenses | 4,108 | 3,987 | 3,604 | 3,479 | 3,277 | 3,178 | Upgrade
|
| Operating Income | 1,786 | 1,862 | 1,138 | 1,073 | 1,099 | 1,141 | Upgrade
|
| Interest Expense | -95.23 | -97.6 | -100.5 | -105.64 | -84.33 | -60.82 | Upgrade
|
| Interest & Investment Income | 264.63 | 243.47 | 148.57 | 80.61 | 51.78 | 59.48 | Upgrade
|
| Earnings From Equity Investments | 683.72 | 616.99 | 284.8 | 208.91 | 254.18 | 482.13 | Upgrade
|
| Currency Exchange Gain (Loss) | 372.9 | 372.9 | -25.34 | 507.86 | -66.41 | -252.19 | Upgrade
|
| Other Non Operating Income (Expenses) | 191.03 | 245.76 | 469.75 | 458.17 | 350.98 | 335.29 | Upgrade
|
| EBT Excluding Unusual Items | 3,203 | 3,244 | 1,915 | 2,223 | 1,605 | 1,705 | Upgrade
|
| Impairment of Goodwill | -64.97 | -64.97 | -65.51 | -161.77 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -15.47 | -15.47 | 16.5 | - | -13.72 | 4.98 | Upgrade
|
| Gain (Loss) on Sale of Assets | -12.45 | -12.45 | 19.29 | -12.24 | -8.86 | -6.91 | Upgrade
|
| Pretax Income | 3,110 | 3,151 | 1,885 | 2,049 | 1,582 | 1,703 | Upgrade
|
| Income Tax Expense | 683.34 | 710.46 | 467.6 | 427.97 | 291.08 | 383.31 | Upgrade
|
| Earnings From Continuing Operations | 2,427 | 2,440 | 1,418 | 1,621 | 1,291 | 1,319 | Upgrade
|
| Minority Interest in Earnings | -295.18 | -296.9 | -97.58 | -165.66 | -162.61 | 2.54 | Upgrade
|
| Net Income | 2,132 | 2,143 | 1,320 | 1,455 | 1,128 | 1,322 | Upgrade
|
| Net Income to Common | 2,132 | 2,143 | 1,320 | 1,455 | 1,128 | 1,322 | Upgrade
|
| Net Income Growth | 30.82% | 62.33% | -9.28% | 28.97% | -14.63% | -48.13% | Upgrade
|
| Shares Outstanding (Basic) | 240 | 232 | 214 | 214 | 209 | 207 | Upgrade
|
| Shares Outstanding (Diluted) | 266 | 260 | 245 | 244 | 238 | 224 | Upgrade
|
| Shares Change (YoY) | 8.48% | 6.20% | 0.51% | 2.34% | 6.10% | 0.46% | Upgrade
|
| EPS (Basic) | 8.88 | 9.26 | 6.16 | 6.81 | 5.40 | 6.39 | Upgrade
|
| EPS (Diluted) | 8.15 | 8.37 | 5.49 | 6.07 | 4.88 | 6.01 | Upgrade
|
| EPS Growth | 21.20% | 52.59% | -9.62% | 24.50% | -18.86% | -47.92% | Upgrade
|
| Free Cash Flow | 1,099 | 1,225 | 1,693 | 4,087 | 1,420 | -4,780 | Upgrade
|
| Free Cash Flow Per Share | 4.14 | 4.71 | 6.92 | 16.78 | 5.96 | -21.31 | Upgrade
|
| Dividend Per Share | 7.300 | 7.300 | 4.700 | 4.500 | 4.000 | 5.160 | Upgrade
|
| Dividend Growth | 55.32% | 55.32% | 4.44% | 12.50% | -22.48% | -32.99% | Upgrade
|
| Gross Margin | 13.29% | 13.34% | 12.92% | 12.86% | 12.09% | 12.54% | Upgrade
|
| Operating Margin | 4.03% | 4.25% | 3.10% | 3.03% | 3.04% | 3.31% | Upgrade
|
| Profit Margin | 4.81% | 4.89% | 3.60% | 4.11% | 3.12% | 3.84% | Upgrade
|
| Free Cash Flow Margin | 2.48% | 2.79% | 4.61% | 11.54% | 3.92% | -13.88% | Upgrade
|
| EBITDA | 2,435 | 2,509 | 1,762 | 1,659 | 1,616 | 1,572 | Upgrade
|
| EBITDA Margin | 5.49% | 5.72% | 4.80% | 4.69% | 4.47% | 4.56% | Upgrade
|
| D&A For EBITDA | 648.88 | 646.95 | 623.64 | 585.52 | 517.91 | 430.93 | Upgrade
|
| EBIT | 1,786 | 1,862 | 1,138 | 1,073 | 1,099 | 1,141 | Upgrade
|
| EBIT Margin | 4.03% | 4.25% | 3.10% | 3.03% | 3.04% | 3.31% | Upgrade
|
| Effective Tax Rate | 21.97% | 22.55% | 24.80% | 20.89% | 18.40% | 22.51% | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.