Farglory Land Development Co., Ltd. (TPE: 5522)
Taiwan
· Delayed Price · Currency is TWD 73.90
-1.20 (-1.60%)
Jan 3, 2025, 1:30 PM CST
Farglory Land Development Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 27,676 | 21,843 | 26,582 | 33,138 | 26,846 | 20,673 | Upgrade
|
| Revenue Growth (YoY) | 39.16% | -17.83% | -19.78% | 23.44% | 29.86% | -14.72% | Upgrade
|
| Cost of Revenue | 18,896 | 15,269 | 17,343 | 21,975 | 19,670 | 14,739 | Upgrade
|
| Gross Profit | 8,780 | 6,574 | 9,239 | 11,163 | 7,176 | 5,934 | Upgrade
|
| Selling, General & Admin | 2,340 | 1,916 | 2,536 | 3,113 | 2,113 | 1,748 | Upgrade
|
| Other Operating Expenses | 20.2 | -4.59 | -4.87 | -129.31 | -36.83 | -12.1 | Upgrade
|
| Operating Expenses | 2,360 | 1,911 | 2,531 | 2,984 | 2,076 | 1,736 | Upgrade
|
| Operating Income | 6,420 | 4,663 | 6,708 | 8,180 | 5,100 | 4,197 | Upgrade
|
| Interest Expense | -70.39 | -116.22 | -246.09 | -251.4 | -257.48 | -348.3 | Upgrade
|
| Interest & Investment Income | 87.56 | 83.52 | 61.86 | 27.13 | 26.19 | 31.04 | Upgrade
|
| Earnings From Equity Investments | -314.35 | 16.87 | -1.2 | -93.29 | -44.92 | -72.19 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.39 | -2.55 | 22.28 | -7.41 | 15.87 | -28.04 | Upgrade
|
| Other Non Operating Income (Expenses) | 15.28 | 85.2 | 81.87 | 81.36 | 47.02 | 121.14 | Upgrade
|
| EBT Excluding Unusual Items | 6,140 | 4,730 | 6,627 | 7,936 | 4,887 | 3,901 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.03 | Upgrade
|
| Gain (Loss) on Sale of Assets | 35.01 | 35.01 | 226.97 | - | - | 0 | Upgrade
|
| Asset Writedown | -28.52 | - | - | - | - | 1.79 | Upgrade
|
| Legal Settlements | 12 | - | 50 | - | - | - | Upgrade
|
| Other Unusual Items | 10.12 | 18.13 | 44.76 | 18.73 | 30.38 | 17.23 | Upgrade
|
| Pretax Income | 6,169 | 4,783 | 6,949 | 7,955 | 4,917 | 3,920 | Upgrade
|
| Income Tax Expense | 1,493 | 1,066 | 1,442 | 1,874 | 1,079 | 780.79 | Upgrade
|
| Earnings From Continuing Operations | 4,676 | 3,718 | 5,506 | 6,081 | 3,838 | 3,139 | Upgrade
|
| Net Income to Company | 4,676 | 3,718 | 5,506 | 6,081 | 3,838 | 3,139 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | -2.87 | -0.38 | Upgrade
|
| Net Income | 4,676 | 3,718 | 5,506 | 6,081 | 3,835 | 3,139 | Upgrade
|
| Net Income to Common | 4,676 | 3,718 | 5,506 | 6,081 | 3,835 | 3,139 | Upgrade
|
| Net Income Growth | 41.67% | -32.48% | -9.45% | 58.54% | 22.19% | 56.67% | Upgrade
|
| Shares Outstanding (Basic) | 782 | 782 | 782 | 782 | 789 | 806 | Upgrade
|
| Shares Outstanding (Diluted) | 783 | 783 | 783 | 783 | 791 | 807 | Upgrade
|
| Shares Change (YoY) | 0.01% | -0.05% | 0.00% | -0.95% | -2.08% | -2.77% | Upgrade
|
| EPS (Basic) | 5.98 | 4.76 | 7.04 | 7.78 | 4.86 | 3.89 | Upgrade
|
| EPS (Diluted) | 5.98 | 4.75 | 7.03 | 7.76 | 4.85 | 3.89 | Upgrade
|
| EPS Growth | 41.97% | -32.43% | -9.41% | 60.00% | 24.68% | 61.41% | Upgrade
|
| Free Cash Flow | 4,701 | 1,602 | 634.43 | 8,018 | 2,337 | 3,970 | Upgrade
|
| Free Cash Flow Per Share | 6.01 | 2.05 | 0.81 | 10.24 | 2.96 | 4.92 | Upgrade
|
| Dividend Per Share | 4.500 | 4.500 | 5.000 | 5.500 | 4.500 | 3.500 | Upgrade
|
| Dividend Growth | 12.50% | -10.00% | -9.09% | 22.22% | 28.57% | 16.67% | Upgrade
|
| Gross Margin | 31.73% | 30.10% | 34.76% | 33.69% | 26.73% | 28.70% | Upgrade
|
| Operating Margin | 23.20% | 21.35% | 25.24% | 24.68% | 19.00% | 20.30% | Upgrade
|
| Profit Margin | 16.89% | 17.02% | 20.71% | 18.35% | 14.29% | 15.18% | Upgrade
|
| Free Cash Flow Margin | 16.99% | 7.33% | 2.39% | 24.19% | 8.70% | 19.20% | Upgrade
|
| EBITDA | 6,569 | 4,805 | 6,865 | 8,324 | 5,198 | 4,290 | Upgrade
|
| EBITDA Margin | 23.73% | 22.00% | 25.83% | 25.12% | 19.36% | 20.75% | Upgrade
|
| D&A For EBITDA | 148.34 | 141.89 | 157.41 | 144.05 | 97.67 | 92.19 | Upgrade
|
| EBIT | 6,420 | 4,663 | 6,708 | 8,180 | 5,100 | 4,197 | Upgrade
|
| EBIT Margin | 23.20% | 21.35% | 25.24% | 24.68% | 19.00% | 20.30% | Upgrade
|
| Effective Tax Rate | 24.20% | 22.28% | 20.76% | 23.56% | 21.94% | 19.92% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.