Dynamic Holding Co., Ltd. (TPE:3715)
Taiwan
· Delayed Price · Currency is TWD 44.90
+4.05 (9.91%)
Apr 29, 2025, 1:30 PM CST
Dynamic Holding Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 17,787 | 15,714 | 15,297 | 15,753 | 12,624 | Upgrade
|
| Revenue Growth (YoY) | 13.19% | 2.73% | -2.90% | 24.79% | -7.97% | Upgrade
|
| Cost of Revenue | 13,677 | 11,928 | 12,637 | 13,170 | 10,910 | Upgrade
|
| Gross Profit | 4,110 | 3,786 | 2,660 | 2,583 | 1,714 | Upgrade
|
| Selling, General & Admin | 1,840 | 1,546 | 1,144 | 1,197 | 1,150 | Upgrade
|
| Research & Development | 733.37 | 618.51 | 660.15 | 741.39 | 10.1 | Upgrade
|
| Operating Expenses | 2,573 | 2,144 | 1,827 | 1,934 | 1,165 | Upgrade
|
| Operating Income | 1,537 | 1,641 | 833.48 | 649.3 | 548.78 | Upgrade
|
| Interest Expense | -465.4 | -410.99 | -235.78 | -134.45 | -160.76 | Upgrade
|
| Interest & Investment Income | 37.1 | 43.72 | 16.93 | 8.43 | 5.7 | Upgrade
|
| Currency Exchange Gain (Loss) | 266 | 45.38 | 215.19 | -51.47 | -124.32 | Upgrade
|
| Other Non Operating Income (Expenses) | 216.71 | 178.74 | 92.11 | 180.12 | 119.4 | Upgrade
|
| EBT Excluding Unusual Items | 1,592 | 1,498 | 921.93 | 651.93 | 388.81 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.46 | -31.99 | -53.7 | -17.13 | 353.85 | Upgrade
|
| Asset Writedown | -21.57 | -0.61 | -33.72 | 12.33 | 35.74 | Upgrade
|
| Other Unusual Items | - | - | -57.67 | - | -0.51 | Upgrade
|
| Pretax Income | 1,568 | 1,466 | 776.85 | 647.14 | 777.88 | Upgrade
|
| Income Tax Expense | 492.05 | 434.87 | 224.21 | 176.68 | 98.82 | Upgrade
|
| Earnings From Continuing Operations | 1,076 | 1,031 | 552.63 | 470.45 | 679.07 | Upgrade
|
| Minority Interest in Earnings | -24.8 | -27.26 | -5.4 | - | - | Upgrade
|
| Net Income | 1,051 | 1,003 | 547.24 | 470.45 | 679.07 | Upgrade
|
| Net Income to Common | 1,051 | 1,003 | 547.24 | 470.45 | 679.07 | Upgrade
|
| Net Income Growth | 4.72% | 83.36% | 16.32% | -30.72% | 337.24% | Upgrade
|
| Shares Outstanding (Basic) | 278 | 278 | 278 | 278 | 264 | Upgrade
|
| Shares Outstanding (Diluted) | 278 | 278 | 278 | 294 | 266 | Upgrade
|
| Shares Change (YoY) | 0.01% | -0.13% | -5.40% | 10.48% | 7.52% | Upgrade
|
| EPS (Basic) | 3.78 | 3.61 | 1.97 | 1.70 | 2.58 | Upgrade
|
| EPS (Diluted) | 3.78 | 3.61 | 1.96 | 1.61 | 2.55 | Upgrade
|
| EPS Growth | 4.64% | 83.87% | 21.94% | -36.82% | 306.40% | Upgrade
|
| Free Cash Flow | -3,496 | -23.6 | -1,567 | -1,254 | 993.08 | Upgrade
|
| Free Cash Flow Per Share | -12.59 | -0.09 | -5.63 | -4.26 | 3.73 | Upgrade
|
| Dividend Per Share | 1.500 | 1.500 | 0.800 | 0.700 | 0.400 | Upgrade
|
| Dividend Growth | - | 87.50% | 14.29% | 75.00% | - | Upgrade
|
| Gross Margin | 23.11% | 24.09% | 17.39% | 16.40% | 13.57% | Upgrade
|
| Operating Margin | 8.64% | 10.45% | 5.45% | 4.12% | 4.35% | Upgrade
|
| Profit Margin | 5.91% | 6.39% | 3.58% | 2.99% | 5.38% | Upgrade
|
| Free Cash Flow Margin | -19.66% | -0.15% | -10.24% | -7.96% | 7.87% | Upgrade
|
| EBITDA | 2,774 | 2,992 | 1,673 | 1,336 | 1,241 | Upgrade
|
| EBITDA Margin | 15.59% | 19.04% | 10.94% | 8.48% | 9.83% | Upgrade
|
| D&A For EBITDA | 1,236 | 1,351 | 839.94 | 687.02 | 692.72 | Upgrade
|
| EBIT | 1,537 | 1,641 | 833.48 | 649.3 | 548.78 | Upgrade
|
| EBIT Margin | 8.64% | 10.45% | 5.45% | 4.12% | 4.35% | Upgrade
|
| Effective Tax Rate | 31.39% | 29.67% | 28.86% | 27.30% | 12.70% | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.