IEI Integration Corp. (TPE: 3022)
Taiwan
· Delayed Price · Currency is TWD 86.00
+4.40 (5.39%)
Nov 22, 2024, 1:30 PM CST
IEI Integration Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 6,854 | 7,578 | 7,942 | 6,244 | 5,948 | 5,607 | Upgrade
|
| Revenue Growth (YoY) | -15.59% | -4.59% | 27.21% | 4.98% | 6.08% | -9.36% | Upgrade
|
| Cost of Revenue | 4,333 | 4,772 | 5,063 | 4,152 | 3,805 | 3,631 | Upgrade
|
| Gross Profit | 2,521 | 2,805 | 2,880 | 2,092 | 2,142 | 1,976 | Upgrade
|
| Selling, General & Admin | 1,043 | 1,092 | 992.02 | 875.55 | 757.32 | 830.43 | Upgrade
|
| Research & Development | 570.24 | 548.01 | 554.96 | 496.79 | 490.93 | 497.57 | Upgrade
|
| Other Operating Expenses | -3.26 | 0.92 | 1.2 | -0.44 | 0.4 | -0.11 | Upgrade
|
| Operating Expenses | 1,585 | 1,649 | 1,562 | 1,371 | 1,249 | 1,321 | Upgrade
|
| Operating Income | 935.99 | 1,156 | 1,318 | 720.92 | 893.3 | 654.9 | Upgrade
|
| Interest Expense | -14.15 | -14.44 | -5.29 | -0.44 | -0.32 | -0.21 | Upgrade
|
| Interest & Investment Income | 264.36 | 215.78 | 77.59 | 49.31 | 84.74 | 87.31 | Upgrade
|
| Earnings From Equity Investments | 240.89 | 292.72 | 124.48 | 251.2 | 297.31 | 83.59 | Upgrade
|
| Currency Exchange Gain (Loss) | -10.12 | -10.12 | 326.38 | -48.4 | -124.29 | 16.16 | Upgrade
|
| Other Non Operating Income (Expenses) | 12.59 | 97.77 | 84.91 | 50.09 | 97.23 | 53.94 | Upgrade
|
| EBT Excluding Unusual Items | 1,430 | 1,738 | 1,926 | 1,023 | 1,248 | 895.69 | Upgrade
|
| Gain (Loss) on Sale of Investments | 8.6 | 8.6 | 2.59 | 16.79 | 13.61 | 23.96 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.42 | -1.42 | -25.94 | -0.76 | -0.28 | -1.64 | Upgrade
|
| Pretax Income | 1,437 | 1,745 | 1,902 | 1,039 | 1,261 | 918.01 | Upgrade
|
| Income Tax Expense | 242.12 | 362.56 | 411.08 | 173.13 | 264.93 | 243.51 | Upgrade
|
| Earnings From Continuing Operations | 1,195 | 1,382 | 1,491 | 865.58 | 996.36 | 674.5 | Upgrade
|
| Minority Interest in Earnings | - | - | 0.86 | 0.37 | 0.35 | -0.44 | Upgrade
|
| Net Income | 1,195 | 1,382 | 1,492 | 865.95 | 996.71 | 674.06 | Upgrade
|
| Net Income to Common | 1,195 | 1,382 | 1,492 | 865.95 | 996.71 | 674.06 | Upgrade
|
| Net Income Growth | -21.19% | -7.37% | 72.32% | -13.12% | 47.87% | -24.93% | Upgrade
|
| Shares Outstanding (Basic) | 177 | 177 | 177 | 177 | 177 | 239 | Upgrade
|
| Shares Outstanding (Diluted) | 178 | 178 | 178 | 178 | 178 | 240 | Upgrade
|
| Shares Change (YoY) | 0.41% | -0.18% | -0.02% | -0.13% | -25.81% | 26.97% | Upgrade
|
| EPS (Basic) | 6.74 | 7.83 | 8.45 | 4.90 | 5.64 | 2.82 | Upgrade
|
| EPS (Diluted) | 6.69 | 7.77 | 8.38 | 4.86 | 5.59 | 2.80 | Upgrade
|
| EPS Growth | -21.62% | -7.28% | 72.43% | -13.06% | 99.64% | -40.84% | Upgrade
|
| Free Cash Flow | 974.05 | 1,410 | 1,411 | 569.96 | 430.19 | 1,511 | Upgrade
|
| Free Cash Flow Per Share | 5.46 | 7.93 | 7.92 | 3.20 | 2.41 | 6.28 | Upgrade
|
| Dividend Per Share | 3.500 | 3.500 | 3.500 | 3.000 | 2.000 | 1.000 | Upgrade
|
| Dividend Growth | 0% | 0% | 16.67% | 50.00% | 100.00% | - | Upgrade
|
| Gross Margin | 36.78% | 37.02% | 36.26% | 33.51% | 36.02% | 35.24% | Upgrade
|
| Operating Margin | 13.66% | 15.25% | 16.59% | 11.55% | 15.02% | 11.68% | Upgrade
|
| Profit Margin | 17.43% | 18.24% | 18.79% | 13.87% | 16.76% | 12.02% | Upgrade
|
| Free Cash Flow Margin | 14.21% | 18.60% | 17.76% | 9.13% | 7.23% | 26.95% | Upgrade
|
| EBITDA | 1,094 | 1,311 | 1,442 | 833.5 | 981.32 | 746.98 | Upgrade
|
| EBITDA Margin | 15.96% | 17.30% | 18.16% | 13.35% | 16.50% | 13.32% | Upgrade
|
| D&A For EBITDA | 158.09 | 155.06 | 124.59 | 112.57 | 88.02 | 92.08 | Upgrade
|
| EBIT | 935.99 | 1,156 | 1,318 | 720.92 | 893.3 | 654.9 | Upgrade
|
| EBIT Margin | 13.66% | 15.25% | 16.59% | 11.55% | 15.02% | 11.68% | Upgrade
|
| Effective Tax Rate | 16.85% | 20.78% | 21.61% | 16.67% | 21.00% | 26.53% | Upgrade
|
| Revenue as Reported | 6,854 | 7,578 | 7,942 | 6,244 | 5,948 | 5,607 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.