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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	22,593	22,291	22,318	18,321	17,197	15,234
Revenue Growth (YoY)	1.04%	-0.12%	21.82%	6.54%	12.89%	-6.15%
Cost of Revenue	11,920	11,760	11,885	10,383	9,883	8,188
Gross Profit	10,673	10,530	10,432	7,938	7,314	7,046
Selling, General & Admin	8,793	8,770	8,623	7,446	7,315	6,472
Research & Development	28	26.86	26.58	21.6	19.84	18.27
Operating Expenses	8,821	8,797	8,649	7,467	7,335	6,490
Operating Income	1,852	1,733	1,783	470.67	-20.93	555.33
Interest Expense	-109.83	-107.21	-114.72	-153.67	-176.58	-111.52
Interest & Investment Income	88.44	89.8	69.47	22.65	20.68	37.19
Earnings From Equity Investments	0.2	-0.21	1.36	1.7	-0.28	-
Currency Exchange Gain (Loss)	25.67	33.4	-0.5	55.96	-17.12	-27.86
Other Non Operating Income (Expenses)	54.95	65.16	93.18	67.6	-37.13	16.99
EBT Excluding Unusual Items	1,911	1,814	1,832	464.9	-231.35	470.14
Gain (Loss) on Sale of Investments	-32.45	-33.34	-2.97	-4.99	-	-
Gain (Loss) on Sale of Assets	-94.78	-95.31	-28.63	-111.34	-174.86	-135.49
Asset Writedown	-66.72	-66.72	-85.22	-8.83	-113.91	-
Other Unusual Items	1.34	18.66	14.1	30.04	261.74	10.86
Pretax Income	1,719	1,638	1,729	369.78	-258.39	345.52
Income Tax Expense	339.73	333.9	348.58	106.59	-86.53	89.59
Earnings From Continuing Operations	1,379	1,304	1,380	263.19	-171.86	255.93
Minority Interest in Earnings	-31.93	-11.82	0.26	127.61	67.16	92.34
Net Income	1,347	1,292	1,381	390.8	-104.7	348.26
Net Income to Common	1,347	1,292	1,381	390.8	-104.7	348.26
Net Income Growth	2.28%	-6.42%	253.25%	-	-	-1.90%
Shares Outstanding (Basic)	83	82	82	82	82	83
Shares Outstanding (Diluted)	85	85	84	83	82	83
Shares Change (YoY)	0.73%	1.44%	1.85%	0.06%	-0.70%	1.52%
EPS (Basic)	16.31	15.66	16.79	4.74	-1.27	4.19
EPS (Diluted)	15.89	15.28	16.53	4.74	-1.27	4.19
EPS Growth	1.35%	-7.59%	248.99%	-	-	-3.36%
Free Cash Flow	2,734	2,680	3,293	1,925	1,138	1,547
Free Cash Flow Per Share	32.02	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	47.24%	47.24%	46.74%	43.33%	42.53%	46.25%
Operating Margin	8.20%	7.78%	7.99%	2.57%	-0.12%	3.65%
Profit Margin	5.96%	5.79%	6.19%	2.13%	-0.61%	2.29%
Free Cash Flow Margin	12.10%	12.02%	14.75%	10.51%	6.62%	10.15%
EBITDA	2,766	2,636	2,607	1,257	739.77	1,260
EBITDA Margin	12.24%	11.82%	11.68%	6.86%	4.30%	8.27%
D&A For EBITDA	913.66	902.55	824.07	785.94	760.7	704.57
EBIT	1,852	1,733	1,783	470.67	-20.93	555.33
EBIT Margin	8.20%	7.78%	7.99%	2.57%	-0.12%	3.65%
Effective Tax Rate	19.77%	20.39%	20.16%	28.82%	-	25.93%

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