Msscorps Co., Ltd. (TPE:6830)
Taiwan · Delayed Price · Currency is TWD 576.00
-6.00 (-1.03%)
Sep 8, 2026, 1:30 PM CST
Msscorps 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 |
| 2,383 | 2,179 | 1,967 | 1,881 | 1,726 | 1,470 | |
Revenue Growth | 17.27% | 10.78% | 4.58% | 8.93% | 17.45% | 32.04% |
Cost of Revenue | 1,784 | 1,662 | 1,442 | 1,184 | 1,032 | 914.78 |
Gross Profit | 598.64 | 516.26 | 524.26 | 697 | 694.93 | 555.11 |
Selling, General & Admin | 432.09 | 374.1 | 304.73 | 266.69 | 247.41 | 207.61 |
Research & Development | 98.08 | 86.27 | 81.74 | 84.87 | 68.72 | 51.72 |
Operating Expenses | 530.85 | 460.37 | 389.63 | 352.76 | 317.6 | 259.33 |
Operating Income | 67.79 | 55.89 | 134.63 | 344.24 | 377.33 | 295.78 |
Interest Expense | -53.64 | -49.7 | -38.03 | -16.05 | -12.03 | -8.75 |
Interest & Investment Income | 4.71 | 8.87 | 10.75 | 5.19 | 1.45 | 0.47 |
Currency Exchange Gain (Loss) | 12.44 | -15.46 | -7.3 | -17.89 | -1.25 | 3.5 |
Other Non Operating Income (Expenses) | 8.51 | 9.05 | 10.12 | 21.71 | 6.56 | 3 |
EBT Excluding Unusual Items | 39.8 | 8.65 | 110.17 | 337.2 | 372.06 | 294 |
Gain (Loss) on Sale of Investments | 12.97 | 2.82 | 0.15 | - | - | - |
Gain (Loss) on Sale of Assets | -0.06 | 0.05 | 2.16 | 1.58 | -0.01 | - |
Other Unusual Items | - | - | - | - | - | 0.74 |
Pretax Income | 52.71 | 11.52 | 112.49 | 338.77 | 372.05 | 294.74 |
Income Tax Expense | 39.09 | 48.19 | 47.53 | 77.49 | 84.05 | 42.25 |
Net Income | 13.62 | -36.67 | 64.96 | 261.28 | 288 | 252.49 |
Net Income to Common | 13.62 | -36.67 | 64.96 | 261.28 | 288 | 252.49 |
Net Income Growth | - | - | -75.14% | -9.28% | 14.06% | 58.70% |
Shares Outstanding (Basic) | 52 | 52 | 48 | 47 | 43 | 41 |
Shares Outstanding (Diluted) | 52 | 52 | 49 | 47 | 44 | 41 |
Shares Change | 2.54% | 6.59% | 3.18% | 7.99% | 6.56% | 2.44% |
EPS (Basic) | 0.26 | -0.71 | 1.34 | 5.59 | 6.67 | 6.21 |
EPS (Diluted) | 0.26 | -0.71 | 1.34 | 5.55 | 6.61 | 6.17 |
EPS Growth | - | - | -75.86% | -16.04% | 7.13% | 55.02% |
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 | -313.25 | -438.79 | -933.38 | -368.29 | 73.65 | -6.43 |
Free Cash Flow Per Share | -5.99 | -8.47 | -19.21 | -7.82 | 1.69 | -0.16 |
Dividend Per Share | 1.000 | 1.000 | 1.000 | 4.500 | 5.500 | 4.500 |
Dividend Growth | 0% | 0% | -77.78% | -18.18% | 22.22% | 80.00% |
Gross Margin | 25.12% | 23.70% | 26.66% | 37.06% | 40.25% | 37.77% |
Operating Margin | 2.84% | 2.56% | 6.84% | 18.30% | 21.86% | 20.12% |
Profit Margin | 0.57% | -1.68% | 3.30% | 13.89% | 16.68% | 17.18% |
Free Cash Flow Margin | -13.15% | -20.14% | -47.46% | -19.58% | 4.27% | -0.44% |
EBITDA | 803.66 | 764.85 | 766.24 | 791.57 | 812.89 | 673.95 |
EBITDA Margin | 33.73% | 35.11% | 38.96% | 42.09% | 47.09% | 45.85% |
D&A For EBITDA | 735.87 | 708.96 | 631.61 | 447.34 | 435.56 | 378.17 |
EBIT | 67.79 | 55.89 | 134.63 | 344.24 | 377.33 | 295.78 |
EBIT Margin | 2.84% | 2.56% | 6.84% | 18.30% | 21.86% | 20.12% |
Effective Tax Rate | 74.17% | 418.38% | 42.25% | 22.87% | 22.59% | 14.33% |