King Core Electronics Inc. (TPE:6155)

King Core Electronics Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	620.37	569.8	544.6	770.15	799.57	606.74
Revenue Growth (YoY)	11.63%	4.63%	-29.29%	-3.68%	31.78%	-6.64%
Cost of Revenue	468.26	439.26	427.65	565.13	548.9	452.75
Gross Profit	152.12	130.54	116.96	205.01	250.67	153.99
Selling, General & Admin	105.61	107.31	97.04	120.58	107.8	95.83
Research & Development	14.99	15.34	13.78	14.32	15.19	15.67
Operating Expenses	120.61	122.65	109.9	134.9	123.02	111.5
Operating Income	31.51	7.89	7.06	70.12	127.65	42.49
Interest Expense	-8.34	-7.39	-7.48	-7.69	-7.91	-5.96
Interest & Investment Income	41.94	41.4	43.1	23.98	12.49	18.42
Earnings From Equity Investments	3.55	4.83	4.39	18.68	-1.93	9.21
Currency Exchange Gain (Loss)	-15.13	43.12	20.05	129.51	-54.64	-48.98
Other Non Operating Income (Expenses)	9.13	9.63	5.56	8.13	28.35	17.94
EBT Excluding Unusual Items	62.65	99.48	72.68	242.72	104.01	33.12
Gain (Loss) on Sale of Investments	-5.86	2.09	15.36	-9.81	3.76	7.04
Gain (Loss) on Sale of Assets	-0.01	-	-0.04	0.54	-	-
Other Unusual Items	0.02	0.02	-	-	-	-
Pretax Income	56.8	101.59	87.99	233.45	107.77	40.16
Income Tax Expense	12.48	16.81	13.2	42.84	26.98	6.09
Net Income	44.32	84.77	74.8	190.62	80.8	34.07
Net Income to Common	44.32	84.77	74.8	190.62	80.8	34.07
Net Income Growth	-29.18%	13.34%	-60.76%	135.92%	137.13%	-57.59%
Shares Outstanding (Basic)	88	88	88	87	87	87
Shares Outstanding (Diluted)	88	88	88	88	87	87
Shares Change (YoY)	0.23%	0.23%	0.18%	0.60%	0.25%	0.10%
EPS (Basic)	0.50	0.97	0.85	2.19	0.93	0.39
EPS (Diluted)	0.50	0.96	0.85	2.17	0.93	0.39
EPS Growth	-29.59%	12.94%	-60.83%	133.41%	138.38%	-57.96%
Free Cash Flow	12.79	104.52	17.35	248.64	36.6	69.14
Free Cash Flow Per Share	0.14	1.19	0.20	2.84	0.42	0.80
Dividend Per Share	1.000	1.000	0.850	1.500	0.850	0.750
Dividend Growth	17.65%	17.65%	-43.33%	76.47%	13.33%	-27.88%
Gross Margin	24.52%	22.91%	21.48%	26.62%	31.35%	25.38%
Operating Margin	5.08%	1.39%	1.30%	9.10%	15.96%	7.00%
Profit Margin	7.14%	14.88%	13.73%	24.75%	10.11%	5.62%
Free Cash Flow Margin	2.06%	18.34%	3.19%	32.29%	4.58%	11.39%
EBITDA	57.19	35.05	35.78	106.06	163.72	80.88
EBITDA Margin	9.22%	6.15%	6.57%	13.77%	20.48%	13.33%
D&A For EBITDA	25.68	27.15	28.72	35.95	36.07	38.39
EBIT	31.51	7.89	7.06	70.12	127.65	42.49
EBIT Margin	5.08%	1.39%	1.30%	9.10%	15.96%	7.00%
Effective Tax Rate	21.97%	16.55%	15.00%	18.35%	25.03%	15.15%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.