IEI Integration Corp. (TPE:3022)
Taiwan · Delayed Price · Currency is TWD 90.30
-1.20 (-1.31%)
Aug 28, 2026, 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 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 |
| 7,158 | 6,513 | 6,840 | 7,578 | 7,942 | 6,244 | |
Revenue Growth | 3.14% | -4.78% | -9.74% | -4.59% | 27.21% | 4.98% |
Cost of Revenue | 5,001 | 4,334 | 4,429 | 4,772 | 5,063 | 4,152 |
Gross Profit | 2,157 | 2,179 | 2,411 | 2,805 | 2,880 | 2,092 |
Selling, General & Admin | 1,071 | 1,002 | 1,003 | 1,092 | 992.02 | 875.55 |
Research & Development | 651.97 | 606.53 | 565.09 | 548.01 | 554.96 | 496.79 |
Other Operating Expenses | 0.01 | -0.28 | -2.09 | 0.92 | 1.2 | -0.44 |
Operating Expenses | 1,722 | 1,609 | 1,544 | 1,649 | 1,562 | 1,371 |
Operating Income | 434.95 | 570.45 | 866.82 | 1,156 | 1,318 | 720.92 |
Interest Expense | -1.86 | -1.19 | -9.1 | -14.44 | -5.29 | -0.44 |
Interest & Investment Income | 190.12 | 223 | 263.37 | 215.78 | 77.59 | 49.31 |
Earnings From Equity Investments | 368.65 | 317.13 | 269.54 | 292.72 | 124.48 | 251.2 |
Currency Exchange Gain (Loss) | -237.11 | -237.11 | 338.23 | -10.12 | 326.38 | -48.4 |
Other Non Operating Income (Expenses) | 639.68 | 51.27 | 47.99 | 97.77 | 84.91 | 50.09 |
EBT Excluding Unusual Items | 1,394 | 923.55 | 1,777 | 1,738 | 1,926 | 1,023 |
Gain (Loss) on Sale of Investments | 20.32 | 20.32 | 116.79 | 8.6 | 2.59 | 16.79 |
Gain (Loss) on Sale of Assets | 0.18 | 0.18 | 25.35 | -1.42 | -25.94 | -0.76 |
Pretax Income | 1,415 | 944.05 | 1,919 | 1,745 | 1,902 | 1,039 |
Income Tax Expense | 77.78 | 121.11 | 359.81 | 362.56 | 411.08 | 173.13 |
Earnings From Continuing Operations | 1,337 | 822.94 | 1,559 | 1,382 | 1,491 | 865.58 |
Minority Interest in Earnings | -7.39 | -5.46 | -18.51 | - | 0.86 | 0.37 |
Net Income | 1,330 | 817.49 | 1,541 | 1,382 | 1,492 | 865.95 |
Net Income to Common | 1,330 | 817.49 | 1,541 | 1,382 | 1,492 | 865.95 |
Net Income Growth | 50.06% | -46.94% | 11.47% | -7.37% | 72.32% | -13.12% |
Shares Outstanding (Basic) | 176 | 177 | 177 | 177 | 177 | 177 |
Shares Outstanding (Diluted) | 177 | 178 | 178 | 178 | 178 | 178 |
Shares Change | -0.25% | -0.24% | 0.09% | -0.18% | -0.01% | -0.13% |
EPS (Basic) | 7.56 | 4.63 | 8.72 | 7.83 | 8.45 | 4.90 |
EPS (Diluted) | 7.50 | 4.60 | 8.66 | 7.77 | 8.38 | 4.86 |
EPS Growth | 50.38% | -46.88% | 11.45% | -7.28% | 72.43% | -13.06% |
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 | -854.68 | 42.19 | 623.55 | 1,410 | 1,411 | 569.96 |
Free Cash Flow Per Share | -4.82 | 0.24 | 3.50 | 7.93 | 7.92 | 3.20 |
Dividend Per Share | 3.500 | 3.500 | 4.500 | 3.500 | 3.500 | 3.000 |
Dividend Growth | -22.22% | -22.22% | 28.57% | 0% | 16.67% | 50.00% |
Gross Margin | 30.14% | 33.46% | 35.25% | 37.02% | 36.26% | 33.51% |
Operating Margin | 6.08% | 8.76% | 12.67% | 15.25% | 16.59% | 11.55% |
Profit Margin | 18.58% | 12.55% | 22.53% | 18.24% | 18.79% | 13.87% |
Free Cash Flow Margin | -11.94% | 0.65% | 9.12% | 18.60% | 17.76% | 9.13% |
EBITDA | 596.1 | 724.58 | 1,023 | 1,311 | 1,442 | 833.5 |
EBITDA Margin | 8.33% | 11.13% | 14.95% | 17.30% | 18.16% | 13.35% |
D&A For EBITDA | 161.15 | 154.12 | 155.82 | 155.06 | 124.59 | 112.57 |
EBIT | 434.95 | 570.45 | 866.82 | 1,156 | 1,318 | 720.92 |
EBIT Margin | 6.08% | 8.76% | 12.67% | 15.25% | 16.59% | 11.55% |
Effective Tax Rate | 5.50% | 12.83% | 18.75% | 20.78% | 21.61% | 16.67% |
Revenue as Reported | 7,158 | 6,513 | 6,840 | 7,578 | 7,942 | 6,244 |