Winmate Inc. (TPE:3416)
Taiwan · Delayed Price · Currency is TWD 180.50
-2.00 (-1.10%)
Aug 28, 2026, 1:30 PM CST
Winmate 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 |
| 4,136 | 3,641 | 3,058 | 2,599 | 2,659 | 2,502 | |
Revenue Growth | 27.45% | 19.07% | 17.67% | -2.28% | 6.30% | 35.55% |
Cost of Revenue | 2,540 | 2,190 | 1,835 | 1,560 | 1,716 | 1,664 |
Gross Profit | 1,596 | 1,451 | 1,223 | 1,039 | 942.84 | 838.11 |
Selling, General & Admin | 602.02 | 508.66 | 393.82 | 266.69 | 259.3 | 224.66 |
Research & Development | 258.66 | 251.27 | 219.7 | 192.21 | 184.77 | 175.02 |
Other Operating Expenses | - | - | - | 0.13 | 0.78 | -0.17 |
Operating Expenses | 865.17 | 758.3 | 616.52 | 461.03 | 446.92 | 400.78 |
Operating Income | 730.4 | 692.53 | 606.03 | 577.98 | 495.92 | 437.33 |
Interest Expense | -11.96 | -12.46 | -12.3 | -3.64 | -6.94 | -5.4 |
Interest & Investment Income | 43.71 | 29.85 | 33.11 | 37.98 | 16.27 | 11.1 |
Earnings From Equity Investments | -0.92 | -0.45 | -1.87 | -10.68 | -1.91 | 0.76 |
Currency Exchange Gain (Loss) | 65.12 | 5.09 | 37.06 | 5.81 | 44.22 | -11.49 |
Other Non Operating Income (Expenses) | 20.27 | 21.45 | 21.87 | 11.56 | 16.19 | 6.38 |
EBT Excluding Unusual Items | 846.62 | 736 | 683.9 | 619 | 563.75 | 438.69 |
Gain (Loss) on Sale of Investments | 0.75 | 0.33 | -7.79 | 0.13 | 0.01 | 0.04 |
Gain (Loss) on Sale of Assets | 0.38 | 0 | - | 0.12 | -0 | - |
Asset Writedown | -14.69 | -14.69 | -3.6 | - | - | - |
Other Unusual Items | 0.03 | 0.03 | - | - | - | - |
Pretax Income | 833.09 | 721.67 | 672.52 | 619.25 | 563.76 | 438.73 |
Income Tax Expense | 142.1 | 135.86 | 120.52 | 113.3 | 111.33 | 74.02 |
Earnings From Continuing Operations | 690.99 | 585.81 | 552 | 505.95 | 452.43 | 364.71 |
Minority Interest in Earnings | 1.99 | 5.19 | 7.45 | - | - | - |
Net Income | 692.98 | 591 | 559.45 | 505.95 | 452.43 | 364.71 |
Net Income to Common | 692.98 | 591 | 559.45 | 505.95 | 452.43 | 364.71 |
Net Income Growth | 30.14% | 5.64% | 10.57% | 11.83% | 24.05% | 42.43% |
Shares Outstanding (Basic) | 80 | 80 | 79 | 76 | 73 | 72 |
Shares Outstanding (Diluted) | 85 | 84 | 84 | 80 | 80 | 80 |
Shares Change | -1.76% | 0.27% | 4.89% | -0.19% | 0.79% | 9.59% |
EPS (Basic) | 8.63 | 7.39 | 7.04 | 6.62 | 6.23 | 5.03 |
EPS (Diluted) | 8.26 | 7.09 | 6.72 | 6.33 | 5.68 | 4.62 |
EPS Growth | 31.87% | 5.60% | 6.09% | 11.44% | 23.08% | 31.16% |
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 | 356.89 | 457.61 | 358.44 | 389.83 | 165.46 | 281.3 |
Free Cash Flow Per Share | 4.21 | 5.42 | 4.26 | 4.86 | 2.06 | 3.52 |
Dividend Per Share | 5.600 | 5.600 | 5.500 | 5.200 | 5.000 | 4.500 |
Dividend Growth | 1.82% | 1.82% | 5.77% | 4.00% | 11.11% | 12.50% |
Gross Margin | 38.58% | 39.85% | 39.98% | 39.98% | 35.45% | 33.50% |
Operating Margin | 17.66% | 19.02% | 19.82% | 22.24% | 18.65% | 17.48% |
Profit Margin | 16.75% | 16.23% | 18.30% | 19.47% | 17.01% | 14.58% |
Free Cash Flow Margin | 8.63% | 12.57% | 11.72% | 15.00% | 6.22% | 11.24% |
EBITDA | 816.07 | 768.54 | 640.04 | 604.78 | 522.22 | 460.13 |
EBITDA Margin | 19.73% | 21.11% | 20.93% | 23.27% | 19.64% | 18.39% |
D&A For EBITDA | 85.66 | 76.01 | 34.01 | 26.8 | 26.3 | 22.8 |
EBIT | 730.4 | 692.53 | 606.03 | 577.98 | 495.92 | 437.33 |
EBIT Margin | 17.66% | 19.02% | 19.82% | 22.24% | 18.65% | 17.48% |
Effective Tax Rate | 17.06% | 18.83% | 17.92% | 18.30% | 19.75% | 16.87% |