Merry Electronics Co., Ltd. (TPE:2439)
Taiwan · Delayed Price · Currency is TWD 80.20
0.00 (0.00%)
Aug 7, 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 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 |
| 48,715 | 46,491 | 43,855 | 36,690 | 35,399 | 36,183 | |
Revenue Growth | 9.74% | 6.01% | 19.53% | 3.65% | -2.17% | 5.04% |
Cost of Revenue | 43,059 | 40,871 | 38,007 | 31,948 | 30,846 | 31,808 |
Gross Profit | 5,656 | 5,621 | 5,849 | 4,742 | 4,553 | 4,375 |
Selling, General & Admin | 1,916 | 1,789 | 1,815 | 1,643 | 1,692 | 1,570 |
Research & Development | 2,403 | 2,353 | 2,143 | 1,965 | 1,801 | 1,699 |
Operating Expenses | 4,336 | 4,162 | 3,987 | 3,604 | 3,479 | 3,277 |
Operating Income | 1,320 | 1,459 | 1,862 | 1,138 | 1,073 | 1,099 |
Interest Expense | -159.79 | -132.71 | -97.6 | -100.5 | -105.64 | -84.33 |
Interest & Investment Income | 186.46 | 251.43 | 243.47 | 148.57 | 80.61 | 51.78 |
Earnings From Equity Investments | 465.37 | 586.94 | 616.99 | 284.8 | 208.91 | 254.18 |
Currency Exchange Gain (Loss) | -280.76 | -280.76 | 372.9 | -25.34 | 507.86 | -66.41 |
Other Non Operating Income (Expenses) | 642.06 | 237.75 | 245.76 | 469.75 | 458.17 | 350.98 |
EBT Excluding Unusual Items | 2,174 | 2,121 | 3,244 | 1,915 | 2,223 | 1,605 |
Impairment of Goodwill | - | - | -64.97 | -65.51 | -161.77 | - |
Gain (Loss) on Sale of Investments | - | - | -15.47 | 16.5 | - | -13.72 |
Gain (Loss) on Sale of Assets | 8.61 | 8.61 | -12.45 | 19.29 | -12.24 | -8.86 |
Pretax Income | 2,182 | 2,130 | 3,151 | 1,885 | 2,049 | 1,582 |
Income Tax Expense | 233.78 | 315.23 | 710.46 | 467.6 | 427.97 | 291.08 |
Earnings From Continuing Operations | 1,948 | 1,815 | 2,440 | 1,418 | 1,621 | 1,291 |
Minority Interest in Earnings | -586.12 | -478.02 | -296.9 | -97.58 | -165.66 | -162.61 |
Net Income | 1,362 | 1,337 | 2,143 | 1,320 | 1,455 | 1,128 |
Net Income to Common | 1,362 | 1,337 | 2,143 | 1,320 | 1,455 | 1,128 |
Net Income Growth | -17.06% | -37.64% | 62.33% | -9.28% | 28.97% | -14.63% |
Shares Outstanding (Basic) | 249 | 249 | 232 | 214 | 214 | 209 |
Shares Outstanding (Diluted) | 275 | 275 | 260 | 245 | 244 | 238 |
Shares Change | 0.59% | 5.80% | 6.20% | 0.51% | 2.34% | 6.10% |
EPS (Basic) | 5.47 | 5.36 | 9.26 | 6.16 | 6.81 | 5.40 |
EPS (Diluted) | 5.12 | 5.02 | 8.37 | 5.49 | 6.07 | 4.88 |
EPS Growth | -17.05% | -39.99% | 52.59% | -9.62% | 24.50% | -18.86% |
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 | -1,098 | -270.7 | 1,225 | 1,693 | 4,087 | 1,420 |
Free Cash Flow Per Share | -3.99 | -0.98 | 4.71 | 6.92 | 16.78 | 5.96 |
Dividend Per Share | 4.000 | 4.000 | 7.300 | 4.700 | 4.500 | 4.000 |
Dividend Growth | -45.13% | -45.20% | 55.32% | 4.44% | 12.50% | -22.48% |
Gross Margin | 11.61% | 12.09% | 13.34% | 12.92% | 12.86% | 12.09% |
Operating Margin | 2.71% | 3.14% | 4.25% | 3.10% | 3.03% | 3.04% |
Profit Margin | 2.80% | 2.88% | 4.89% | 3.60% | 4.11% | 3.12% |
Free Cash Flow Margin | -2.25% | -0.58% | 2.79% | 4.61% | 11.54% | 3.92% |
EBITDA | 2,015 | 2,103 | 2,509 | 1,762 | 1,659 | 1,616 |
EBITDA Margin | 4.14% | 4.52% | 5.72% | 4.80% | 4.69% | 4.47% |
D&A For EBITDA | 694.48 | 644.03 | 646.95 | 623.64 | 585.52 | 517.91 |
EBIT | 1,320 | 1,459 | 1,862 | 1,138 | 1,073 | 1,099 |
EBIT Margin | 2.71% | 3.14% | 4.25% | 3.10% | 3.03% | 3.04% |
Effective Tax Rate | 10.71% | 14.80% | 22.55% | 24.80% | 20.89% | 18.40% |