Wistron Corporation (TPE:3231)
Taiwan · Delayed Price · Currency is TWD 171.00
+1.00 (0.59%)
Nov 13, 2026, 1:30 PM CST
Wistron 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 | Sep '26 Sep 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 |
| 3,611,777 | 2,186,523 | 1,049,256 | 867,057 | 984,619 | 862,083 | |
Revenue Growth | 104.89% | 108.39% | 21.01% | -11.94% | 14.21% | 2.02% |
Cost of Revenue | 3,408,709 | 2,052,539 | 965,165 | 798,074 | 914,890 | 810,948 |
Gross Profit | 203,067 | 133,983 | 84,091 | 68,983 | 69,729 | 51,135 |
Selling, General & Admin | 29,717 | 24,059 | 19,141 | 17,698 | 17,249 | 13,999 |
Research & Development | 36,620 | 31,371 | 25,971 | 23,894 | 25,008 | 20,761 |
Operating Expenses | 66,337 | 55,430 | 45,112 | 41,593 | 42,257 | 34,760 |
Operating Income | 136,730 | 78,553 | 38,979 | 27,390 | 27,472 | 16,375 |
Interest Expense | -29,662 | -15,820 | -8,018 | -8,757 | -5,988 | -1,880 |
Interest & Investment Income | 4,027 | 3,207 | 3,412 | 2,729 | 2,227 | 1,561 |
Earnings From Equity Investments | 1,010 | 624.83 | 433.22 | 764.15 | 776.33 | 117.19 |
Currency Exchange Gain (Loss) | 10,543 | 10,543 | 3,116 | 1,099 | 405.3 | 1,255 |
Other Non Operating Income (Expenses) | -3,525 | -58.21 | 2,330 | 1,336 | -16.21 | -1,060 |
EBT Excluding Unusual Items | 119,123 | 77,051 | 40,252 | 24,560 | 24,877 | 16,367 |
Impairment of Goodwill | -228.49 | -228.49 | -287.43 | - | - | - |
Gain (Loss) on Sale of Investments | -24.85 | -24.85 | -113.91 | 135.19 | -176.09 | 2,205 |
Gain (Loss) on Sale of Assets | -258.06 | -258.06 | 406.67 | -203.54 | 10.22 | 661.74 |
Asset Writedown | -282.45 | -282.45 | -281.8 | -171.4 | - | - |
Other Unusual Items | - | - | - | - | - | 0.23 |
Pretax Income | 118,330 | 76,257 | 39,975 | 24,321 | 24,711 | 19,234 |
Income Tax Expense | 27,733 | 18,485 | 9,339 | 6,055 | 5,693 | 4,506 |
Earnings From Continuing Operations | 90,597 | 57,773 | 30,636 | 18,265 | 19,018 | 14,728 |
Minority Interest in Earnings | -39,570 | -30,364 | -13,191 | -6,794 | -7,855 | -4,260 |
Net Income | 51,026 | 27,408 | 17,446 | 11,472 | 11,162 | 10,468 |
Net Income to Common | 51,026 | 27,408 | 17,446 | 11,472 | 11,162 | 10,468 |
Net Income Growth | 107.82% | 57.11% | 52.08% | 2.77% | 6.63% | 20.57% |
Shares Outstanding (Basic) | 3,162 | 3,032 | 2,854 | 2,810 | 2,783 | 2,782 |
Shares Outstanding (Diluted) | 3,565 | 3,276 | 2,911 | 2,885 | 2,909 | 2,873 |
Shares Change | 18.46% | 12.57% | 0.90% | -0.84% | 1.25% | 0.26% |
EPS (Basic) | 16.14 | 9.04 | 6.11 | 4.08 | 4.01 | 3.76 |
EPS (Diluted) | 14.34 | 8.40 | 5.99 | 3.98 | 3.84 | 3.64 |
EPS Growth | 75.99% | 40.23% | 50.50% | 3.65% | 5.50% | 20.13% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | -138,566 | -145,425 | -10,843 | 35,258 | 39,831 | -32,032 |
Free Cash Flow Per Share | -38.87 | -44.38 | -3.73 | 12.22 | 13.69 | -11.15 |
Dividend Per Share | - | - | 3.799 | 2.599 | 2.599 | 2.200 |
Dividend Growth | - | - | 46.18% | 0.01% | 18.12% | 0.01% |
Gross Margin | 5.62% | 6.13% | 8.01% | 7.96% | 7.08% | 5.93% |
Operating Margin | 3.79% | 3.59% | 3.72% | 3.16% | 2.79% | 1.90% |
Profit Margin | 1.41% | 1.25% | 1.66% | 1.32% | 1.13% | 1.21% |
Free Cash Flow Margin | -3.84% | -6.65% | -1.03% | 4.07% | 4.04% | -3.72% |
EBITDA | 151,341 | 88,986 | 48,198 | 37,985 | 37,466 | 24,400 |
EBITDA Margin | 4.19% | 4.07% | 4.59% | 4.38% | 3.81% | 2.83% |
D&A For EBITDA | 14,611 | 10,432 | 9,220 | 10,595 | 9,994 | 8,025 |
EBIT | 136,730 | 78,553 | 38,979 | 27,390 | 27,472 | 16,375 |
EBIT Margin | 3.79% | 3.59% | 3.72% | 3.16% | 2.79% | 1.90% |
Effective Tax Rate | 23.44% | 24.24% | 23.36% | 24.90% | 23.04% | 23.43% |