X-Legend Entertainment Co., Ltd. (TPE:4994)
Taiwan · Delayed Price · Currency is TWD 86.00
+3.90 (4.75%)
Aug 20, 2026, 1:30 PM CST
X-Legend Entertainment 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 |
| 1,199 | 1,185 | 1,584 | 1,624 | 1,860 | 2,898 | |
Revenue Growth | -10.56% | -25.18% | -2.43% | -12.70% | -35.81% | -10.74% |
Cost of Revenue | 397.1 | 394.64 | 540.33 | 683.9 | 854.13 | 1,250 |
Gross Profit | 801.99 | 790.6 | 1,044 | 939.75 | 1,006 | 1,648 |
Selling, General & Admin | 393.7 | 359.75 | 437.23 | 452.56 | 495.62 | 893.47 |
Research & Development | 288.88 | 270.7 | 282.9 | 348.63 | 411.31 | 418.57 |
Operating Expenses | 682.63 | 630.31 | 719.96 | 801.89 | 907.37 | 1,312 |
Operating Income | 119.36 | 160.29 | 323.84 | 137.87 | 98.39 | 335.6 |
Interest Expense | -1.88 | -0.57 | -1.03 | -2.5 | -4.64 | -6.02 |
Interest & Investment Income | 16.65 | 19.69 | 21.56 | 27.8 | 7.45 | 2.3 |
Earnings From Equity Investments | -3.27 | -5.69 | -0.3 | 0.08 | 8.37 | -10.29 |
Currency Exchange Gain (Loss) | -22.32 | -25.41 | 10.54 | 19.78 | -87.66 | -152.42 |
Other Non Operating Income (Expenses) | 2.11 | 2.76 | 14.83 | 0.5 | 18.67 | 4.29 |
EBT Excluding Unusual Items | 110.64 | 151.06 | 369.44 | 183.53 | 40.58 | 173.47 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -30.81 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -0.1 |
Asset Writedown | - | - | -1.53 | -10.74 | - | - |
Other Unusual Items | - | - | - | -9.68 | 18.78 | - |
Pretax Income | 110.64 | 151.06 | 367.91 | 163.11 | 59.36 | 142.56 |
Income Tax Expense | 16.47 | 21.27 | 50.32 | 7.03 | 6.54 | 6.04 |
Net Income | 94.17 | 129.79 | 317.59 | 156.08 | 52.82 | 136.52 |
Net Income to Common | 94.17 | 129.79 | 317.59 | 156.08 | 52.82 | 136.52 |
Net Income Growth | -59.36% | -59.13% | 103.48% | 195.49% | -61.31% | -68.47% |
Shares Outstanding (Basic) | 66 | 66 | 66 | 66 | 66 | 66 |
Shares Outstanding (Diluted) | 66 | 67 | 67 | 66 | 66 | 66 |
Shares Change | -0.22% | -0.17% | 0.38% | -0.06% | -0.03% | -0.09% |
EPS (Basic) | 1.42 | 1.96 | 4.78 | 2.35 | 0.80 | 2.06 |
EPS (Diluted) | 1.42 | 1.95 | 4.77 | 2.35 | 0.80 | 2.05 |
EPS Growth | -59.26% | -59.12% | 102.88% | 195.49% | -61.19% | -68.54% |
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 | -223.47 | -201.94 | 100.66 | 85.46 | 420.01 | 29.09 |
Free Cash Flow Per Share | -3.36 | -3.04 | 1.51 | 1.29 | 6.32 | 0.44 |
Dividend Per Share | 3.000 | 3.000 | 5.000 | 4.000 | 0.833 | 2.500 |
Dividend Growth | -40.00% | -40.00% | 25.00% | 380.02% | -66.67% | -50.00% |
Gross Margin | 66.88% | 66.70% | 65.89% | 57.88% | 54.08% | 56.86% |
Operating Margin | 9.95% | 13.52% | 20.44% | 8.49% | 5.29% | 11.58% |
Profit Margin | 7.85% | 10.95% | 20.05% | 9.61% | 2.84% | 4.71% |
Free Cash Flow Margin | -18.64% | -17.04% | 6.35% | 5.26% | 22.58% | 1.00% |
EBITDA | 120.91 | 161.79 | 326.19 | 143.94 | 100.8 | 338.7 |
EBITDA Margin | 10.08% | 13.65% | 20.59% | 8.87% | 5.42% | 11.69% |
D&A For EBITDA | 1.55 | 1.5 | 2.34 | 6.08 | 2.41 | 3.11 |
EBIT | 119.36 | 160.29 | 323.84 | 137.87 | 98.39 | 335.6 |
EBIT Margin | 9.95% | 13.52% | 20.44% | 8.49% | 5.29% | 11.58% |
Effective Tax Rate | 14.89% | 14.08% | 13.68% | 4.31% | 11.02% | 4.24% |
Advertising Expenses | - | 151.11 | 219.48 | 221.49 | 240.42 | 627.26 |