Metaage Corporation (TPE: 6112)
Taiwan
· Delayed Price · Currency is TWD 54.40
-1.20 (-2.16%)
Jan 21, 2025, 10:46 AM CST
Metaage 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 | 18,189 | 19,814 | 17,311 | 12,001 | 14,279 | 12,307 | Upgrade
|
| Revenue Growth (YoY) | -22.06% | 14.46% | 44.25% | -15.96% | 16.02% | 10.01% | Upgrade
|
| Cost of Revenue | 15,748 | 17,034 | 15,086 | 10,431 | 12,555 | 11,056 | Upgrade
|
| Gross Profit | 2,441 | 2,780 | 2,224 | 1,569 | 1,724 | 1,251 | Upgrade
|
| Selling, General & Admin | 2,447 | 2,246 | 1,861 | 1,057 | 1,026 | 775.02 | Upgrade
|
| Research & Development | 69.5 | 51.45 | 40.03 | 29.85 | 16.58 | 11.78 | Upgrade
|
| Operating Expenses | 2,517 | 2,295 | 1,901 | 1,073 | 1,053 | 783.6 | Upgrade
|
| Operating Income | -75.97 | 485.38 | 322.82 | 495.88 | 670.93 | 467.29 | Upgrade
|
| Interest Expense | -106.81 | -66.43 | -32.94 | -17.99 | -22.11 | -14.4 | Upgrade
|
| Interest & Investment Income | 28.44 | 18.87 | 16.66 | 9.25 | 11.79 | 8.65 | Upgrade
|
| Earnings From Equity Investments | 2.65 | 5.86 | 6.19 | 3.84 | 9.04 | 0 | Upgrade
|
| Currency Exchange Gain (Loss) | 57.88 | 36.34 | 19.21 | 21.62 | 19.26 | 33.91 | Upgrade
|
| Other Non Operating Income (Expenses) | 202.15 | 228.69 | 96.48 | 86.14 | 28.52 | 7.02 | Upgrade
|
| EBT Excluding Unusual Items | 108.32 | 708.71 | 428.42 | 598.73 | 717.43 | 502.47 | Upgrade
|
| Gain (Loss) on Sale of Investments | 44.82 | - | - | - | - | 10.17 | Upgrade
|
| Gain (Loss) on Sale of Assets | -8.44 | -0.53 | 0.05 | 115.19 | 0.33 | 4.83 | Upgrade
|
| Pretax Income | 144.7 | 708.18 | 428.48 | 713.92 | 717.76 | 517.46 | Upgrade
|
| Income Tax Expense | -34.75 | 130.45 | 76.29 | 108.8 | 153.63 | 102.63 | Upgrade
|
| Earnings From Continuing Operations | 179.45 | 577.73 | 352.19 | 605.12 | 564.13 | 414.83 | Upgrade
|
| Minority Interest in Earnings | 128.92 | 8.83 | 38.47 | -20.54 | -27.08 | -35.38 | Upgrade
|
| Net Income | 308.37 | 586.55 | 390.66 | 584.58 | 537.05 | 379.46 | Upgrade
|
| Preferred Dividends & Other Adjustments | -0 | -5.79 | -21.85 | 6.99 | -11.97 | - | Upgrade
|
| Net Income to Common | 308.37 | 592.34 | 412.51 | 577.59 | 549.02 | 379.46 | Upgrade
|
| Net Income Growth | -46.67% | 50.14% | -33.17% | 8.85% | 41.53% | 19.31% | Upgrade
|
| Shares Outstanding (Basic) | 188 | 188 | 188 | 188 | 188 | 147 | Upgrade
|
| Shares Outstanding (Diluted) | 189 | 189 | 190 | 190 | 190 | 149 | Upgrade
|
| Shares Change (YoY) | -0.33% | -0.27% | -0.05% | -0.01% | 27.81% | 19.89% | Upgrade
|
| EPS (Basic) | 1.64 | 3.14 | 2.19 | 3.07 | 2.91 | 2.58 | Upgrade
|
| EPS (Diluted) | 1.63 | 3.13 | 2.17 | 3.04 | 2.89 | 2.55 | Upgrade
|
| EPS Growth | -49.21% | 44.24% | -28.62% | 5.19% | 13.33% | -0.39% | Upgrade
|
| Free Cash Flow | 582.44 | -58.36 | 489.85 | -183.6 | 662 | -605.75 | Upgrade
|
| Free Cash Flow Per Share | 3.08 | -0.31 | 2.58 | -0.97 | 3.48 | -4.07 | Upgrade
|
| Dividend Per Share | 2.750 | 2.750 | 2.000 | 2.500 | 2.500 | 3.000 | Upgrade
|
| Dividend Growth | 37.50% | 37.50% | -20.00% | 0% | -16.67% | 120.01% | Upgrade
|
| Gross Margin | 13.42% | 14.03% | 12.85% | 13.08% | 12.08% | 10.16% | Upgrade
|
| Operating Margin | -0.42% | 2.45% | 1.86% | 4.13% | 4.70% | 3.80% | Upgrade
|
| Profit Margin | 1.70% | 2.99% | 2.38% | 4.81% | 3.84% | 3.08% | Upgrade
|
| Free Cash Flow Margin | 3.20% | -0.29% | 2.83% | -1.53% | 4.64% | -4.92% | Upgrade
|
| EBITDA | 49.61 | 597.76 | 434.3 | 542.85 | 714.02 | 502.54 | Upgrade
|
| EBITDA Margin | 0.27% | 3.02% | 2.51% | 4.52% | 5.00% | 4.08% | Upgrade
|
| D&A For EBITDA | 125.58 | 112.39 | 111.48 | 46.97 | 43.09 | 35.26 | Upgrade
|
| EBIT | -75.97 | 485.38 | 322.82 | 495.88 | 670.93 | 467.29 | Upgrade
|
| EBIT Margin | -0.42% | 2.45% | 1.86% | 4.13% | 4.70% | 3.80% | Upgrade
|
| Effective Tax Rate | - | 18.42% | 17.80% | 15.24% | 21.40% | 19.83% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.