TSEC Corporation (TPE: 6443)
Taiwan
· Delayed Price · Currency is TWD 19.50
+1.10 (5.98%)
Nov 15, 2024, 1:30 PM CST
TSEC Corporation 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 | 5,618 | 8,261 | 9,005 | 6,157 | 4,624 | 4,441 | Upgrade
|
| Revenue Growth (YoY) | -39.20% | -8.26% | 46.25% | 33.16% | 4.12% | 15.93% | Upgrade
|
| Cost of Revenue | 4,852 | 6,987 | 8,329 | 5,746 | 4,135 | 4,222 | Upgrade
|
| Gross Profit | 766.32 | 1,274 | 676.54 | 411.26 | 488.93 | 219.23 | Upgrade
|
| Selling, General & Admin | 335.56 | 412.18 | 338.1 | 294.44 | 353.39 | 266.49 | Upgrade
|
| Research & Development | 70.75 | 68.1 | 49.84 | 44.56 | 47.69 | 50.44 | Upgrade
|
| Other Operating Expenses | -98.09 | 0.74 | 5.96 | 0.5 | 1.58 | - | Upgrade
|
| Operating Expenses | 233.19 | 482.69 | 412.62 | 355.95 | 400.13 | 315.66 | Upgrade
|
| Operating Income | 533.13 | 791.55 | 263.92 | 55.32 | 88.81 | -96.43 | Upgrade
|
| Interest Expense | -68.14 | -64.01 | -70.17 | -71.08 | -89.32 | -119.4 | Upgrade
|
| Interest & Investment Income | 21.72 | 23.33 | 6.46 | 1.27 | 0.65 | 2.13 | Upgrade
|
| Earnings From Equity Investments | 2.17 | 46.85 | 1.96 | -7.33 | -3.94 | -0.03 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.38 | -0.38 | -20.38 | 45.07 | 48.23 | 11.35 | Upgrade
|
| Other Non Operating Income (Expenses) | 23.03 | 40.81 | 25.19 | 26.83 | 15.42 | -24.69 | Upgrade
|
| EBT Excluding Unusual Items | 511.54 | 838.16 | 206.98 | 50.07 | 59.84 | -227.07 | Upgrade
|
| Gain (Loss) on Sale of Investments | 2.67 | 2.67 | -15.45 | -5.21 | -1.4 | 44.14 | Upgrade
|
| Gain (Loss) on Sale of Assets | -318.92 | -318.92 | -16.11 | 1.39 | -2.2 | 0 | Upgrade
|
| Asset Writedown | - | - | - | - | -381.65 | - | Upgrade
|
| Pretax Income | 195.28 | 521.91 | 175.43 | 46.25 | -325.4 | -182.93 | Upgrade
|
| Income Tax Expense | 29.44 | -5.36 | -14.23 | -1.45 | -40.54 | 17.49 | Upgrade
|
| Earnings From Continuing Operations | 165.84 | 527.26 | 189.65 | 47.7 | -284.87 | -200.42 | Upgrade
|
| Net Income to Company | 165.84 | 527.26 | 189.65 | 47.7 | -284.87 | -200.42 | Upgrade
|
| Minority Interest in Earnings | 0.02 | 0.01 | - | -1.39 | -0.98 | -0.2 | Upgrade
|
| Net Income | 165.86 | 527.27 | 189.65 | 46.32 | -285.85 | -200.62 | Upgrade
|
| Net Income to Common | 165.86 | 527.27 | 189.65 | 46.32 | -285.85 | -200.62 | Upgrade
|
| Net Income Growth | -70.16% | 178.02% | 309.46% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 505 | 491 | 460 | 446 | 384 | 334 | Upgrade
|
| Shares Outstanding (Diluted) | 532 | 519 | 460 | 446 | 384 | 334 | Upgrade
|
| Shares Change (YoY) | 10.15% | 12.61% | 3.28% | 15.96% | 15.19% | 6.29% | Upgrade
|
| EPS (Basic) | 0.33 | 1.07 | 0.41 | 0.10 | -0.74 | -0.60 | Upgrade
|
| EPS (Diluted) | 0.33 | 1.04 | 0.41 | 0.10 | -0.74 | -0.60 | Upgrade
|
| EPS Growth | -71.47% | 152.64% | 310.00% | - | - | - | Upgrade
|
| Free Cash Flow | -231.72 | 174.52 | -1,128 | -426.8 | -572.98 | 201.11 | Upgrade
|
| Free Cash Flow Per Share | -0.44 | 0.34 | -2.45 | -0.96 | -1.49 | 0.60 | Upgrade
|
| Dividend Per Share | 0.400 | 0.400 | 0.100 | - | - | - | Upgrade
|
| Dividend Growth | 300.00% | 300.00% | - | - | - | - | Upgrade
|
| Gross Margin | 13.64% | 15.42% | 7.51% | 6.68% | 10.57% | 4.94% | Upgrade
|
| Operating Margin | 9.49% | 9.58% | 2.93% | 0.90% | 1.92% | -2.17% | Upgrade
|
| Profit Margin | 2.95% | 6.38% | 2.11% | 0.75% | -6.18% | -4.52% | Upgrade
|
| Free Cash Flow Margin | -4.12% | 2.11% | -12.52% | -6.93% | -12.39% | 4.53% | Upgrade
|
| EBITDA | 1,240 | 1,669 | 843.78 | 561.6 | 651.17 | 597.17 | Upgrade
|
| EBITDA Margin | 22.07% | 20.20% | 9.37% | 9.12% | 14.08% | 13.45% | Upgrade
|
| D&A For EBITDA | 706.56 | 877.44 | 579.86 | 506.28 | 562.36 | 693.59 | Upgrade
|
| EBIT | 533.13 | 791.55 | 263.92 | 55.32 | 88.81 | -96.43 | Upgrade
|
| EBIT Margin | 9.49% | 9.58% | 2.93% | 0.90% | 1.92% | -2.17% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.