B'in Live Co., Ltd. (TPE:6625)
Taiwan · Delayed Price · Currency is TWD 81.40
-2.00 (-2.40%)
Feb 11, 2026, 1:35 PM CST
B'in Live Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 3,890 | 3,146 | 2,559 | 1,303 | 838.37 | 795.23 | |
Revenue Growth (YoY) | 29.53% | 22.97% | 96.41% | 55.38% | 5.43% | -34.66% |
Cost of Revenue | 3,125 | 2,609 | 2,028 | 1,133 | 760.61 | 768.67 |
Gross Profit | 765.07 | 537.58 | 531.04 | 169.27 | 77.76 | 26.56 |
Selling, General & Admin | 230.57 | 221.01 | 249.05 | 164.86 | 149.04 | 153.1 |
Research & Development | -0.12 | 3.28 | 8.34 | 7.41 | 10.87 | 4.94 |
Operating Expenses | 244.53 | 224.17 | 257.14 | 172.23 | 159.81 | 175.22 |
Operating Income | 520.53 | 313.41 | 273.9 | -2.96 | -82.06 | -148.66 |
Interest Expense | -2.98 | -1.91 | -1.81 | -1.88 | -2.2 | -2.96 |
Interest & Investment Income | 5.78 | 2.64 | 1.5 | 0.46 | 0.43 | 0.43 |
Earnings From Equity Investments | 46.88 | -0.98 | 40.1 | -18.48 | -8.58 | -0.18 |
Currency Exchange Gain (Loss) | -15.52 | 5.94 | -4.54 | 7.34 | -0.78 | -3.44 |
Other Non Operating Income (Expenses) | 14.75 | 15.49 | 24.41 | 3.41 | 13 | 24.82 |
EBT Excluding Unusual Items | 569.44 | 334.59 | 333.55 | -12.11 | -80.18 | -129.99 |
Gain (Loss) on Sale of Investments | 6.82 | 23.99 | - | -0.57 | -12.23 | 0.7 |
Gain (Loss) on Sale of Assets | 3.74 | -0 | 1.06 | 0.5 | -0.02 | 0.03 |
Asset Writedown | 0.15 | -5.75 | -0.14 | -8.89 | - | - |
Pretax Income | 580.14 | 352.84 | 334.47 | -21.07 | -92.44 | -129.25 |
Income Tax Expense | 114.58 | 67.92 | 43.33 | -1.6 | 0.45 | 2.61 |
Earnings From Continuing Operations | 465.56 | 284.92 | 291.15 | -19.48 | -92.89 | -131.86 |
Minority Interest in Earnings | -1.1 | -0.5 | 3.65 | 5.71 | 5.07 | 2.75 |
Net Income | 464.47 | 284.42 | 294.8 | -13.76 | -87.82 | -129.11 |
Net Income to Common | 464.47 | 284.42 | 294.8 | -13.76 | -87.82 | -129.11 |
Net Income Growth | 70.25% | -3.52% | - | - | - | - |
Shares Outstanding (Basic) | 54 | 49 | 49 | 48 | 48 | 43 |
Shares Outstanding (Diluted) | 54 | 49 | 49 | 48 | 48 | 43 |
Shares Change (YoY) | 10.23% | 0.17% | 0.79% | 0.14% | 12.54% | 1.66% |
EPS (Basic) | 8.66 | 5.84 | 6.07 | -0.28 | -1.81 | -3.00 |
EPS (Diluted) | 8.61 | 5.81 | 6.04 | -0.28 | -1.81 | -3.00 |
EPS Growth | 54.36% | -3.81% | - | - | - | - |
Free Cash Flow | -440.15 | 546.24 | 239.35 | 182.83 | -82.87 | 14.81 |
Free Cash Flow Per Share | -8.16 | 11.16 | 4.90 | 3.77 | -1.71 | 0.34 |
Dividend Per Share | 4.000 | 4.000 | 3.182 | - | - | - |
Dividend Growth | 25.71% | 25.71% | - | - | - | - |
Gross Margin | 19.67% | 17.09% | 20.76% | 12.99% | 9.28% | 3.34% |
Operating Margin | 13.38% | 9.96% | 10.71% | -0.23% | -9.79% | -18.69% |
Profit Margin | 11.94% | 9.04% | 11.52% | -1.06% | -10.47% | -16.24% |
Free Cash Flow Margin | -11.32% | 17.36% | 9.35% | 14.04% | -9.88% | 1.86% |
EBITDA | 652.87 | 432.11 | 367.77 | 76.01 | -7.56 | -74.82 |
EBITDA Margin | 16.79% | 13.73% | 14.37% | 5.83% | -0.90% | -9.41% |
D&A For EBITDA | 132.34 | 118.69 | 93.88 | 78.97 | 74.5 | 73.83 |
EBIT | 520.53 | 313.41 | 273.9 | -2.96 | -82.06 | -148.66 |
EBIT Margin | 13.38% | 9.96% | 10.71% | -0.23% | -9.79% | -18.69% |
Effective Tax Rate | 19.75% | 19.25% | 12.95% | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.