Shinfox Energy Co., Ltd. (TPE:6806)
Taiwan
· Delayed Price · Currency is TWD 87.80
-0.60 (-0.68%)
May 9, 2025, 1:35 PM CST
Shinfox Energy 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2017 - 2019 |
| Revenue | 23,007 | 19,645 | 11,250 | 4,301 | 4,334 | 523.54 | Upgrade
|
| Revenue Growth (YoY) | 88.70% | 74.63% | 161.55% | -0.77% | 727.91% | 15.58% | Upgrade
|
| Cost of Revenue | 20,189 | 17,607 | 10,082 | 3,753 | 3,494 | 377.28 | Upgrade
|
| Gross Profit | 2,819 | 2,038 | 1,168 | 547.99 | 840.07 | 146.26 | Upgrade
|
| Selling, General & Admin | 1,018 | 832.96 | 489.04 | 287.78 | 227.57 | 135.15 | Upgrade
|
| Research & Development | 10.29 | 10.29 | 7.79 | - | - | - | Upgrade
|
| Operating Expenses | 1,030 | 843.93 | 496.25 | 295.61 | 231.27 | 135.15 | Upgrade
|
| Operating Income | 1,789 | 1,194 | 671.27 | 252.39 | 608.79 | 11.11 | Upgrade
|
| Interest Expense | -560.43 | -436.46 | -41.6 | -26.95 | -49.76 | -37.71 | Upgrade
|
| Interest & Investment Income | 135.27 | 118.9 | 38.06 | 17.16 | 8.44 | 2.08 | Upgrade
|
| Earnings From Equity Investments | -43.11 | -39.37 | -43.09 | -10.85 | -1.44 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 131.66 | 131.66 | -53.43 | 24.87 | 4.3 | -5.22 | Upgrade
|
| Other Non Operating Income (Expenses) | -220.36 | 24.3 | 28.02 | 2.28 | 2.2 | 52.81 | Upgrade
|
| EBT Excluding Unusual Items | 1,232 | 992.87 | 599.22 | 258.9 | 572.53 | 23.08 | Upgrade
|
| Impairment of Goodwill | -39.53 | -39.53 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.14 | 0.14 | 173.3 | 12.87 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.73 | -2.73 | -0.28 | 2.2 | - | 240.93 | Upgrade
|
| Other Unusual Items | -10.94 | -10.94 | - | 35.17 | - | - | Upgrade
|
| Pretax Income | 1,179 | 939.81 | 772.25 | 309.14 | 572.53 | 264 | Upgrade
|
| Income Tax Expense | 350.34 | 279.39 | 148.68 | 66.6 | 115.89 | 19.61 | Upgrade
|
| Earnings From Continuing Operations | 828.26 | 660.41 | 623.58 | 242.53 | 456.64 | 244.39 | Upgrade
|
| Minority Interest in Earnings | 45.56 | 133 | 12.81 | -17.32 | -0.7 | 0.46 | Upgrade
|
| Net Income | 873.82 | 793.41 | 636.39 | 225.21 | 455.94 | 244.85 | Upgrade
|
| Net Income to Common | 873.82 | 793.41 | 636.39 | 225.21 | 455.94 | 244.85 | Upgrade
|
| Net Income Growth | 28.44% | 24.68% | 182.57% | -50.60% | 86.21% | 817.77% | Upgrade
|
| Shares Outstanding (Basic) | 228 | 222 | 216 | 197 | 140 | 94 | Upgrade
|
| Shares Outstanding (Diluted) | 246 | 243 | 219 | 197 | 141 | 94 | Upgrade
|
| Shares Change (YoY) | 8.89% | 10.79% | 11.41% | 40.10% | 48.85% | 9.56% | Upgrade
|
| EPS (Basic) | 3.84 | 3.58 | 2.94 | 1.14 | 3.25 | 2.60 | Upgrade
|
| EPS (Diluted) | 3.71 | 3.42 | 2.92 | 1.14 | 3.24 | 2.59 | Upgrade
|
| EPS Growth | 21.44% | 17.22% | 156.16% | -64.81% | 25.05% | 738.21% | Upgrade
|
| Free Cash Flow | -7,036 | -9,624 | -6,290 | -4,625 | -3,678 | -439.3 | Upgrade
|
| Free Cash Flow Per Share | -28.59 | -39.59 | -28.66 | -23.48 | -26.16 | -4.65 | Upgrade
|
| Dividend Per Share | - | 1.500 | 1.500 | 0.500 | 0.909 | 0.909 | Upgrade
|
| Dividend Growth | - | - | 200.00% | -45.00% | - | - | Upgrade
|
| Gross Margin | 12.25% | 10.37% | 10.38% | 12.74% | 19.38% | 27.94% | Upgrade
|
| Operating Margin | 7.77% | 6.08% | 5.97% | 5.87% | 14.05% | 2.12% | Upgrade
|
| Profit Margin | 3.80% | 4.04% | 5.66% | 5.24% | 10.52% | 46.77% | Upgrade
|
| Free Cash Flow Margin | -30.58% | -48.99% | -55.91% | -107.53% | -84.85% | -83.91% | Upgrade
|
| EBITDA | 2,341 | 1,636 | 837.75 | 344.53 | 668.29 | 67.47 | Upgrade
|
| EBITDA Margin | 10.17% | 8.33% | 7.45% | 8.01% | 15.42% | 12.89% | Upgrade
|
| D&A For EBITDA | 552.49 | 442.28 | 166.48 | 92.14 | 59.5 | 56.36 | Upgrade
|
| EBIT | 1,789 | 1,194 | 671.27 | 252.39 | 608.79 | 11.11 | Upgrade
|
| EBIT Margin | 7.77% | 6.08% | 5.97% | 5.87% | 14.05% | 2.12% | Upgrade
|
| Effective Tax Rate | 29.73% | 29.73% | 19.25% | 21.55% | 20.24% | 7.43% | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.