Metaage Corporation (TPE:6112)
Taiwan · Delayed Price · Currency is TWD 42.80
+0.90 (2.15%)
May 29, 2026, 1:30 PM CST
Metaage 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 | Mar '26 Mar 31, 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 |
| 23,132 | 21,839 | 18,377 | 19,814 | 17,311 | 12,001 | |
Revenue Growth (YoY) | 26.04% | 18.84% | -7.25% | 14.46% | 44.25% | -15.96% |
Cost of Revenue | 19,824 | 18,690 | 15,994 | 17,034 | 15,086 | 10,431 |
Gross Profit | 3,308 | 3,149 | 2,384 | 2,780 | 2,224 | 1,569 |
Selling, General & Admin | 2,627 | 2,590 | 2,442 | 2,246 | 1,861 | 1,057 |
Research & Development | 70.89 | 68.96 | 74.37 | 51.45 | 40.03 | 29.85 |
Operating Expenses | 2,697 | 2,656 | 2,520 | 2,295 | 1,901 | 1,073 |
Operating Income | 611.67 | 493.04 | -136.16 | 485.38 | 322.82 | 495.88 |
Interest Expense | -115.15 | -114.2 | -112.68 | -66.43 | -32.94 | -17.99 |
Interest & Investment Income | 58.86 | 58.75 | 29.36 | 18.87 | 16.66 | 9.25 |
Earnings From Equity Investments | 0.02 | 0.03 | -1.16 | 5.86 | 6.19 | 3.84 |
Currency Exchange Gain (Loss) | 38.71 | 38.71 | -35.49 | 36.34 | 19.21 | 21.62 |
Other Non Operating Income (Expenses) | -23.78 | 42.99 | 174.79 | 228.69 | 96.48 | 86.14 |
EBT Excluding Unusual Items | 570.33 | 519.31 | -81.34 | 708.71 | 428.42 | 598.73 |
Gain (Loss) on Sale of Investments | - | - | 44.82 | - | - | - |
Gain (Loss) on Sale of Assets | 28.95 | 28.95 | -8.44 | -0.53 | 0.05 | 115.19 |
Pretax Income | 599.29 | 548.26 | -44.96 | 708.18 | 428.48 | 713.92 |
Income Tax Expense | 199.9 | 160.28 | -31.25 | 130.45 | 76.29 | 108.8 |
Earnings From Continuing Operations | 399.38 | 387.98 | -13.71 | 577.73 | 352.19 | 605.12 |
Minority Interest in Earnings | -79.81 | -45.3 | 127.28 | 8.83 | 38.47 | -20.54 |
Net Income | 319.58 | 342.68 | 113.56 | 586.55 | 390.66 | 584.58 |
Preferred Dividends & Other Adjustments | - | - | - | -5.79 | -21.85 | 6.99 |
Net Income to Common | 319.58 | 342.68 | 113.56 | 592.34 | 412.51 | 577.59 |
Net Income Growth | - | 201.76% | -80.64% | 50.14% | -33.17% | 8.85% |
Shares Outstanding (Basic) | 188 | 188 | 188 | 188 | 188 | 188 |
Shares Outstanding (Diluted) | 188 | 189 | 189 | 189 | 190 | 190 |
Shares Change (YoY) | - | 0.26% | -0.35% | -0.27% | -0.06% | -0.01% |
EPS (Basic) | 1.70 | 1.82 | 0.60 | 3.14 | 2.19 | 3.07 |
EPS (Diluted) | 1.70 | 1.81 | 0.60 | 3.13 | 2.17 | 3.04 |
EPS Growth | - | 201.67% | -80.83% | 44.24% | -28.62% | 5.19% |
Free Cash Flow | -1,233 | 1,055 | 537.81 | -58.36 | 489.85 | -183.6 |
Free Cash Flow Per Share | -6.55 | 5.57 | 2.85 | -0.31 | 2.58 | -0.97 |
Dividend Per Share | - | 1.650 | 0.600 | 2.750 | 2.000 | 2.500 |
Dividend Growth | - | 175.00% | -78.18% | 37.50% | -20.00% | - |
Gross Margin | 14.30% | 14.42% | 12.97% | 14.03% | 12.85% | 13.08% |
Operating Margin | 2.64% | 2.26% | -0.74% | 2.45% | 1.86% | 4.13% |
Profit Margin | 1.38% | 1.57% | 0.62% | 2.99% | 2.38% | 4.81% |
Free Cash Flow Margin | -5.33% | 4.83% | 2.93% | -0.29% | 2.83% | -1.53% |
EBITDA | 738.74 | 622.52 | -4.8 | 597.76 | 434.3 | 542.85 |
EBITDA Margin | 3.19% | 2.85% | -0.03% | 3.02% | 2.51% | 4.52% |
D&A For EBITDA | 127.07 | 129.48 | 131.36 | 112.39 | 111.48 | 46.97 |
EBIT | 611.67 | 493.04 | -136.16 | 485.38 | 322.82 | 495.88 |
EBIT Margin | 2.64% | 2.26% | -0.74% | 2.45% | 1.86% | 4.13% |
Effective Tax Rate | 33.36% | 29.23% | - | 18.42% | 17.80% | 15.24% |