Kinsus Interconnect Technology Corp. (TPE:3189)

TPE:3189 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	34,424	30,535	26,832	42,441	33,336	27,098
Revenue Growth (YoY)	23.69%	13.80%	-36.78%	27.31%	23.02%	21.37%
Cost of Revenue	25,812	21,867	20,075	26,729	22,583	21,279
Gross Profit	8,611	8,668	6,758	15,712	10,754	5,819
Selling, General & Admin	4,257	5,010	3,301	3,600	2,879	2,156
Research & Development	2,814	2,612	2,397	2,511	2,413	2,328
Operating Expenses	7,071	7,572	5,715	6,135	5,298	4,478
Operating Income	1,540	1,095	1,042	9,576	5,456	1,341
Interest Expense	-406.89	-394.34	-331.81	-183.66	-67.93	-76.7
Interest & Investment Income	460.61	530.3	517.09	83.24	33.41	43.41
Earnings From Equity Investments	1.9	5.06	-12.84	53.32	27.84	-233.58
Currency Exchange Gain (Loss)	83.02	83.02	55.44	257.62	0.19	-89
Other Non Operating Income (Expenses)	216.61	195.72	149.84	13.69	201.55	258.15
EBT Excluding Unusual Items	1,895	1,515	1,420	9,801	5,651	1,243
Gain (Loss) on Sale of Investments	47.74	47.74	22.87	3.77	1.94	5.53
Gain (Loss) on Sale of Assets	57.72	57.72	2.72	229.4	11.66	-105.65
Asset Writedown	-19.24	-19.24	-19.49	-40.76	-24.01	-19.63
Other Unusual Items	1.81	1.81	0.01	98.91	0.71	0.16
Pretax Income	1,983	1,603	1,426	10,092	5,641	1,123
Income Tax Expense	299.46	272.14	255.68	2,158	671.8	193.83
Earnings From Continuing Operations	1,684	1,331	1,170	7,933	4,969	929.44
Earnings From Discontinued Operations	-	-	-	-	-477.21	-
Net Income to Company	1,684	1,331	1,170	7,933	4,492	929.44
Minority Interest in Earnings	-1,134	-1,282	-1,123	-956.68	-633.12	-387.53
Net Income	550.09	48.89	47.52	6,977	3,859	541.91
Net Income to Common	550.09	48.89	47.52	6,977	3,859	541.91
Net Income Growth	312.33%	2.89%	-99.32%	80.79%	612.10%	-
Shares Outstanding (Basic)	455	454	452	451	451	450
Shares Outstanding (Diluted)	455	454	454	463	453	451
Shares Change (YoY)	0.49%	0.04%	-1.98%	2.12%	0.42%	0.75%
EPS (Basic)	1.21	0.11	0.11	15.47	8.56	1.21
EPS (Diluted)	1.21	0.11	0.10	15.07	8.51	1.20
EPS Growth	316.58%	7.74%	-99.34%	77.09%	609.17%	-
Free Cash Flow	941.46	-2,703	-3,880	-1,133	-2,809	2,523
Free Cash Flow Per Share	2.07	-5.96	-8.55	-2.45	-6.20	5.59
Dividend Per Share	1.000	1.000	1.000	6.500	4.500	1.000
Dividend Growth	-0.01%	-	-84.61%	44.44%	350.00%	-
Gross Margin	25.01%	28.39%	25.18%	37.02%	32.26%	21.47%
Operating Margin	4.47%	3.59%	3.88%	22.56%	16.37%	4.95%
Profit Margin	1.60%	0.16%	0.18%	16.44%	11.58%	2.00%
Free Cash Flow Margin	2.73%	-8.85%	-14.46%	-2.67%	-8.43%	9.31%
EBITDA	8,129	7,088	6,182	14,493	9,727	5,597
EBITDA Margin	23.61%	23.21%	23.04%	34.15%	29.18%	20.66%
D&A For EBITDA	6,589	5,992	5,140	4,917	4,271	4,257
EBIT	1,540	1,095	1,042	9,576	5,456	1,341
EBIT Margin	4.47%	3.59%	3.88%	22.56%	16.37%	4.95%
Effective Tax Rate	15.10%	16.98%	17.93%	21.39%	11.91%	17.26%

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