Wowprime Corp. (TPE:2727)

Wowprime Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	22,849	22,291	22,318	18,321	17,197	15,234
Revenue Growth (YoY)	2.62%	-0.12%	21.82%	6.54%	12.89%	-6.15%
Cost of Revenue	12,038	11,760	11,885	10,383	9,883	8,188
Gross Profit	10,811	10,530	10,432	7,938	7,314	7,046
Selling, General & Admin	8,969	8,770	8,623	7,446	7,315	6,472
Research & Development	26.45	26.86	26.58	21.6	19.84	18.27
Operating Expenses	8,995	8,797	8,649	7,467	7,335	6,490
Operating Income	1,816	1,733	1,783	470.67	-20.93	555.33
Interest Expense	-117.4	-107.21	-114.72	-153.67	-176.58	-111.52
Interest & Investment Income	90.84	89.8	69.47	22.65	20.68	37.19
Earnings From Equity Investments	4.1	-0.21	1.36	1.7	-0.28	-
Currency Exchange Gain (Loss)	-34.9	33.4	-0.5	55.96	-17.12	-27.86
Other Non Operating Income (Expenses)	54.42	65.16	93.18	67.6	-37.13	16.99
EBT Excluding Unusual Items	1,813	1,814	1,832	464.9	-231.35	470.14
Gain (Loss) on Sale of Investments	-32.19	-33.34	-2.97	-4.99	-	-
Gain (Loss) on Sale of Assets	-103.81	-95.31	-28.63	-111.34	-174.86	-135.49
Asset Writedown	-64.49	-66.72	-85.22	-8.83	-113.91	-
Other Unusual Items	-4.56	18.66	14.1	30.04	261.74	10.86
Pretax Income	1,608	1,638	1,729	369.78	-258.39	345.52
Income Tax Expense	313.86	333.9	348.58	106.59	-86.53	89.59
Earnings From Continuing Operations	1,294	1,304	1,380	263.19	-171.86	255.93
Minority Interest in Earnings	-30.3	-11.82	0.26	127.61	67.16	92.34
Net Income	1,264	1,292	1,381	390.8	-104.7	348.26
Net Income to Common	1,264	1,292	1,381	390.8	-104.7	348.26
Net Income Growth	-2.08%	-6.42%	253.25%	-	-	-1.90%
Shares Outstanding (Basic)	83	82	82	82	82	83
Shares Outstanding (Diluted)	86	85	84	83	82	83
Shares Change (YoY)	0.70%	1.44%	1.85%	0.06%	-0.70%	1.52%
EPS (Basic)	15.26	15.66	16.79	4.74	-1.27	4.19
EPS (Diluted)	14.81	15.28	16.53	4.74	-1.27	4.19
EPS Growth	-3.31%	-7.59%	248.99%	-	-	-3.36%
Free Cash Flow	2,190	2,680	3,293	1,925	1,138	1,547
Free Cash Flow Per Share	25.56	31.44	39.19	23.33	13.80	18.63
Dividend Per Share	14.590	14.590	14.940	3.499	-	3.965
Dividend Growth	-2.34%	-2.34%	326.92%	-	-	-1.80%
Gross Margin	47.32%	47.24%	46.74%	43.33%	42.53%	46.25%
Operating Margin	7.95%	7.78%	7.99%	2.57%	-0.12%	3.65%
Profit Margin	5.53%	5.79%	6.19%	2.13%	-0.61%	2.29%
Free Cash Flow Margin	9.58%	12.02%	14.75%	10.51%	6.62%	10.15%
EBITDA	2,758	2,636	2,607	1,257	739.77	1,260
EBITDA Margin	12.07%	11.82%	11.68%	6.86%	4.30%	8.27%
D&A For EBITDA	941.72	902.55	824.07	785.94	760.7	704.57
EBIT	1,816	1,733	1,783	470.67	-20.93	555.33
EBIT Margin	7.95%	7.78%	7.99%	2.57%	-0.12%	3.65%
Effective Tax Rate	19.52%	20.39%	20.16%	28.82%	-	25.93%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.