Eastern Media International Corporation (TPE:2614)
Taiwan · Delayed Price · Currency is TWD 18.25
-0.25 (-1.35%)
Aug 28, 2026, 1:30 PM CST
TPE:2614 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 |
| 5,354 | 5,473 | 5,749 | 5,842 | 5,949 | 5,512 | |
Revenue Growth | -3.56% | -4.79% | -1.58% | -1.81% | 7.93% | 16.58% |
Cost of Revenue | 3,550 | 3,628 | 3,894 | 4,130 | 4,031 | 3,844 |
Gross Profit | 1,804 | 1,845 | 1,855 | 1,712 | 1,918 | 1,668 |
Selling, General & Admin | 1,069 | 1,097 | 1,214 | 1,441 | 1,365 | 1,132 |
Amortization of Goodwill & Intangibles | 8.01 | 8.01 | 10.6 | 11.01 | 15.84 | 26.23 |
Operating Expenses | 1,334 | 1,362 | 1,529 | 1,802 | 1,707 | 1,511 |
Operating Income | 470.14 | 483.47 | 325.09 | -90.07 | 210.83 | 157.12 |
Interest Expense | -278.81 | -280.75 | -294.29 | -262.19 | -233.99 | -219.65 |
Interest & Investment Income | 48.9 | 51.45 | 54.5 | 57.54 | 77.2 | 34.09 |
Earnings From Equity Investments | 197.52 | 264.07 | 131.71 | -108.39 | -204.51 | 467.64 |
Currency Exchange Gain (Loss) | -35.99 | -35.99 | 15.49 | -0.28 | -18.58 | 3.15 |
Other Non Operating Income (Expenses) | 138.3 | 32.56 | 18.01 | 110.07 | 64.73 | 82.69 |
EBT Excluding Unusual Items | 540.06 | 514.81 | 250.51 | -293.32 | -104.32 | 525.04 |
Gain (Loss) on Sale of Investments | 135.62 | 135.62 | -108.81 | -6.53 | -936.19 | 36.67 |
Gain (Loss) on Sale of Assets | 0.04 | 0.04 | 291.67 | 1.57 | 2.08 | -4.72 |
Asset Writedown | -1.89 | -1.89 | -10 | - | -543.15 | -95.7 |
Other Unusual Items | -0.33 | -0.33 | 0.32 | 5.31 | 79.36 | 248.87 |
Pretax Income | 673.5 | 648.25 | 423.69 | -292.97 | -1,502 | 710.15 |
Income Tax Expense | 39.3 | 39.57 | 118.45 | 53.11 | 248.02 | -39.14 |
Earnings From Continuing Operations | 634.21 | 608.67 | 305.24 | -346.08 | -1,750 | 749.29 |
Net Income to Company | 634.21 | 608.67 | 305.24 | -346.08 | -1,750 | 749.29 |
Minority Interest in Earnings | 37.31 | 44.18 | 66.6 | 73.32 | 95.14 | -3.8 |
Net Income | 671.52 | 652.85 | 371.84 | -272.77 | -1,655 | 745.49 |
Net Income to Common | 671.52 | 652.85 | 371.84 | -272.77 | -1,655 | 745.49 |
Net Income Growth | 36.36% | 75.57% | - | - | - | 43.13% |
Shares Outstanding (Basic) | 329 | 327 | 327 | 327 | 356 | 337 |
Shares Outstanding (Diluted) | 329 | 327 | 328 | 327 | 356 | 338 |
Shares Change | 0.65% | -0.07% | 0.09% | -8.20% | 5.58% | 3.02% |
EPS (Basic) | 2.04 | 1.99 | 1.14 | -0.83 | -4.64 | 2.21 |
EPS (Diluted) | 2.04 | 1.99 | 1.14 | -0.83 | -4.64 | 2.21 |
EPS Growth | 35.07% | 75.14% | - | - | - | 39.78% |
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 | -1,260 | -324.21 | 288.16 | -215.76 | 351.46 | 751.54 |
Free Cash Flow Per Share | -3.83 | -0.99 | 0.88 | -0.66 | 0.99 | 2.23 |
Dividend Per Share | - | - | 0.229 | - | - | 1.616 |
Dividend Growth | - | - | - | - | - | 18.74% |
Gross Margin | 33.69% | 33.71% | 32.26% | 29.30% | 32.25% | 30.27% |
Operating Margin | 8.78% | 8.83% | 5.66% | -1.54% | 3.54% | 2.85% |
Profit Margin | 12.54% | 11.93% | 6.47% | -4.67% | -27.82% | 13.53% |
Free Cash Flow Margin | -23.54% | -5.92% | 5.01% | -3.69% | 5.91% | 13.63% |
EBITDA | 651.81 | 667.95 | 517.5 | 114.28 | 407.72 | 388.92 |
EBITDA Margin | 12.17% | 12.20% | 9.00% | 1.96% | 6.85% | 7.06% |
D&A For EBITDA | 181.68 | 184.49 | 192.42 | 204.35 | 196.89 | 231.8 |
EBIT | 470.14 | 483.47 | 325.09 | -90.07 | 210.83 | 157.12 |
EBIT Margin | 8.78% | 8.83% | 5.66% | -1.54% | 3.54% | 2.85% |
Effective Tax Rate | 5.83% | 6.11% | 27.96% | - | - | - |