B'in Live Co., Ltd. (TPE:6625)
Taiwan · Delayed Price · Currency is TWD 76.60
-0.40 (-0.52%)
Aug 20, 2026, 1:30 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 4,740 | 4,373 | 3,146 | 2,559 | 1,303 | 838.37 | |
Revenue Growth | 25.93% | 38.99% | 22.97% | 96.41% | 55.38% | 5.43% |
Cost of Revenue | 3,709 | 3,559 | 2,609 | 2,028 | 1,133 | 760.61 |
Gross Profit | 1,031 | 813.79 | 537.58 | 531.04 | 169.27 | 77.76 |
Selling, General & Admin | 276.26 | 248.86 | 221.01 | 249.05 | 164.86 | 149.04 |
Research & Development | - | - | 3.28 | 8.34 | 7.41 | 10.87 |
Operating Expenses | 276.21 | 248.82 | 224.17 | 257.14 | 172.23 | 159.81 |
Operating Income | 754.36 | 564.97 | 313.41 | 273.9 | -2.96 | -82.06 |
Interest Expense | -10.14 | -5.32 | -1.91 | -1.81 | -1.88 | -2.2 |
Interest & Investment Income | 3.01 | 5.84 | 2.64 | 1.5 | 0.46 | 0.43 |
Earnings From Equity Investments | 31.78 | 52.13 | -0.98 | 40.1 | -18.48 | -8.58 |
Currency Exchange Gain (Loss) | -7.84 | -7.84 | 5.94 | -4.54 | 7.34 | -0.78 |
Other Non Operating Income (Expenses) | 34.2 | 16.46 | 15.49 | 24.41 | 3.41 | 13 |
EBT Excluding Unusual Items | 805.38 | 626.23 | 334.59 | 333.55 | -12.11 | -80.18 |
Gain (Loss) on Sale of Investments | 6.84 | 6.84 | 23.99 | - | -0.57 | -12.23 |
Gain (Loss) on Sale of Assets | 5.49 | 5.49 | -0 | 1.06 | 0.5 | -0.02 |
Asset Writedown | - | - | -5.75 | -0.14 | -8.89 | - |
Other Unusual Items | 1 | 1 | - | - | - | - |
Pretax Income | 818.72 | 639.57 | 352.84 | 334.47 | -21.07 | -92.44 |
Income Tax Expense | 218.53 | 127.52 | 67.92 | 43.33 | -1.6 | 0.45 |
Earnings From Continuing Operations | 600.19 | 512.05 | 284.92 | 291.15 | -19.48 | -92.89 |
Minority Interest in Earnings | -1.57 | -1.03 | -0.5 | 3.65 | 5.71 | 5.07 |
Net Income | 598.61 | 511.02 | 284.42 | 294.8 | -13.76 | -87.82 |
Net Income to Common | 598.61 | 511.02 | 284.42 | 294.8 | -13.76 | -87.82 |
Net Income Growth | 68.12% | 79.67% | -3.52% | - | - | - |
Shares Outstanding (Basic) | 58 | 56 | 49 | 49 | 48 | 48 |
Shares Outstanding (Diluted) | 58 | 56 | 49 | 49 | 48 | 48 |
Shares Change | 12.78% | 14.95% | 0.17% | 0.79% | 0.14% | 12.54% |
EPS (Basic) | 10.34 | 9.13 | 5.84 | 6.07 | -0.28 | -1.81 |
EPS (Diluted) | 10.29 | 9.09 | 5.81 | 6.04 | -0.28 | -1.81 |
EPS Growth | 49.20% | 56.45% | -3.81% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -452.89 | -740.43 | 546.14 | 239.35 | 182.83 | -82.87 |
Free Cash Flow Per Share | -7.78 | -13.16 | 11.16 | 4.90 | 3.77 | -1.71 |
Dividend Per Share | - | 5.000 | 4.000 | 3.182 | - | - |
Dividend Growth | - | 25.00% | 25.71% | - | - | - |
Gross Margin | 21.74% | 18.61% | 17.09% | 20.76% | 12.99% | 9.28% |
Operating Margin | 15.92% | 12.92% | 9.96% | 10.71% | -0.23% | -9.79% |
Profit Margin | 12.63% | 11.69% | 9.04% | 11.52% | -1.06% | -10.47% |
Free Cash Flow Margin | -9.55% | -16.93% | 17.36% | 9.35% | 14.04% | -9.88% |
EBITDA | 921.42 | 701.94 | 432.11 | 367.77 | 76.01 | -7.56 |
EBITDA Margin | 19.44% | 16.05% | 13.73% | 14.37% | 5.83% | -0.90% |
D&A For EBITDA | 167.05 | 136.97 | 118.69 | 93.88 | 78.97 | 74.5 |
EBIT | 754.36 | 564.97 | 313.41 | 273.9 | -2.96 | -82.06 |
EBIT Margin | 15.92% | 12.92% | 9.96% | 10.71% | -0.23% | -9.79% |
Effective Tax Rate | 26.69% | 19.94% | 19.25% | 12.95% | - | - |