HD Renewable Energy Co., Ltd. (TPE:6873)
Taiwan · Delayed Price · Currency is TWD 118.00
+0.50 (0.43%)
Feb 2, 2026, 1:34 PM CST
HD Renewable 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 |
|---|---|---|---|---|---|---|
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 |
| 9,530 | 10,125 | 5,839 | 5,060 | 2,680 | 2,298 | |
Revenue Growth (YoY) | 8.06% | 73.41% | 15.39% | 88.82% | 16.62% | 98.87% |
Cost of Revenue | 6,904 | 7,440 | 4,334 | 3,719 | 2,264 | 1,933 |
Gross Profit | 2,626 | 2,685 | 1,505 | 1,342 | 415.9 | 365.18 |
Selling, General & Admin | 1,007 | 797.15 | 403.84 | 285.75 | 147.91 | 96.39 |
Research & Development | 103.9 | 106.07 | 55.16 | 15.46 | 4.75 | 3.37 |
Other Operating Expenses | 252.94 | 157.41 | 57.24 | 195.04 | 39.89 | 13.89 |
Operating Expenses | 1,363 | 1,061 | 516.24 | 496.25 | 193.2 | 120.41 |
Operating Income | 1,263 | 1,625 | 988.46 | 845.32 | 222.7 | 244.78 |
Interest Expense | -213.45 | -148.55 | -56.74 | -14.37 | -5.39 | -3.06 |
Interest & Investment Income | 38.58 | 29.59 | 18.39 | 2.64 | 0.29 | 0.28 |
Earnings From Equity Investments | -0.17 | 15.42 | 27.77 | 8.08 | 1.59 | -0.2 |
Currency Exchange Gain (Loss) | -5.94 | -16.68 | 13.14 | -12.17 | -0.01 | -0.03 |
Other Non Operating Income (Expenses) | -15.27 | 13.97 | 8.92 | 10.14 | -1.78 | 0.47 |
EBT Excluding Unusual Items | 1,066 | 1,518 | 999.93 | 839.64 | 217.4 | 242.25 |
Gain (Loss) on Sale of Investments | 0.66 | 0.2 | 2.25 | 1.84 | 1.33 | 0.55 |
Gain (Loss) on Sale of Assets | -1.15 | - | - | - | 0.01 | - |
Asset Writedown | - | - | - | -28.99 | - | - |
Other Unusual Items | 7.66 | 1.04 | 0.56 | - | - | - |
Pretax Income | 1,074 | 1,520 | 1,003 | 812.5 | 218.73 | 242.79 |
Income Tax Expense | 270.32 | 340.5 | 184.32 | 164.34 | 52.25 | 52.88 |
Earnings From Continuing Operations | 803.2 | 1,179 | 818.41 | 648.15 | 166.48 | 189.91 |
Minority Interest in Earnings | 16.2 | 19.73 | -3 | 1.95 | -1.2 | 1.43 |
Net Income | 819.4 | 1,199 | 815.41 | 650.11 | 165.28 | 191.34 |
Net Income to Common | 819.4 | 1,199 | 815.41 | 650.11 | 165.28 | 191.34 |
Net Income Growth | -25.56% | 47.02% | 25.43% | 293.33% | -13.62% | 27.43% |
Shares Outstanding (Basic) | 138 | 123 | 114 | 93 | 64 | 59 |
Shares Outstanding (Diluted) | 141 | 131 | 117 | 95 | 65 | 60 |
Shares Change (YoY) | 10.55% | 11.41% | 23.15% | 47.14% | 8.16% | 19.94% |
EPS (Basic) | 5.92 | 9.72 | 7.14 | 6.99 | 2.58 | 3.27 |
EPS (Diluted) | 5.88 | 9.32 | 7.00 | 6.83 | 2.55 | 3.20 |
EPS Growth | -33.08% | 33.04% | 2.58% | 167.23% | -20.05% | 6.13% |
Free Cash Flow | -7,184 | -805.29 | -3,341 | 683.15 | -276.05 | 279.18 |
Free Cash Flow Per Share | -51.12 | -6.16 | -28.48 | 7.17 | -4.26 | 4.66 |
Dividend Per Share | 4.816 | 4.816 | 3.486 | 3.417 | 1.709 | 1.709 |
Dividend Growth | 38.16% | 38.16% | 2.00% | 100.00% | - | - |
Gross Margin | 27.56% | 26.52% | 25.77% | 26.51% | 15.52% | 15.89% |
Operating Margin | 13.25% | 16.05% | 16.93% | 16.71% | 8.31% | 10.65% |
Profit Margin | 8.60% | 11.84% | 13.96% | 12.85% | 6.17% | 8.33% |
Free Cash Flow Margin | -75.38% | -7.95% | -57.22% | 13.50% | -10.30% | 12.15% |
EBITDA | 1,355 | 1,691 | 1,032 | 869.84 | 238.15 | 253.68 |
EBITDA Margin | 14.22% | 16.70% | 17.68% | 17.19% | 8.89% | 11.04% |
D&A For EBITDA | 92.36 | 66.42 | 44.04 | 24.52 | 15.45 | 8.9 |
EBIT | 1,263 | 1,625 | 988.46 | 845.32 | 222.7 | 244.78 |
EBIT Margin | 13.25% | 16.05% | 16.93% | 16.71% | 8.31% | 10.65% |
Effective Tax Rate | 25.18% | 22.41% | 18.38% | 20.23% | 23.89% | 21.78% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.