Phoenix Silicon International Corporation (TPE: 8028)
Taiwan
· Delayed Price · Currency is TWD 133.50
+5.50 (4.30%)
Dec 20, 2024, 1:30 PM CST
Phoenix Silicon International Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 3,255 | 3,328 | 3,138 | 2,651 | 2,268 | 2,649 | Upgrade
|
| Revenue Growth (YoY) | -5.12% | 6.04% | 18.36% | 16.93% | -14.40% | 24.85% | Upgrade
|
| Cost of Revenue | 2,450 | 2,571 | 2,306 | 1,985 | 1,732 | 1,760 | Upgrade
|
| Gross Profit | 804.97 | 756.52 | 831.79 | 666.64 | 535.2 | 889.44 | Upgrade
|
| Selling, General & Admin | 376.11 | 398.15 | 380.48 | 301.7 | 258.35 | 306.47 | Upgrade
|
| Research & Development | 65.13 | 128.95 | 143.32 | 132.69 | 129.09 | 152.05 | Upgrade
|
| Operating Expenses | 441.24 | 527.1 | 523.8 | 434.09 | 387.69 | 458.57 | Upgrade
|
| Operating Income | 363.73 | 229.42 | 307.99 | 232.55 | 147.51 | 430.87 | Upgrade
|
| Interest Expense | -62.64 | -60.3 | -29.81 | -20.92 | -29.92 | -19.26 | Upgrade
|
| Interest & Investment Income | 20.42 | 8.62 | 2.94 | 1.13 | 3.09 | 3.53 | Upgrade
|
| Earnings From Equity Investments | - | -3.42 | -23.8 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -10.67 | 1.53 | 42.72 | - | - | -6.44 | Upgrade
|
| Other Non Operating Income (Expenses) | 32.46 | 144.34 | 5.41 | 49.61 | -2.02 | 7.48 | Upgrade
|
| EBT Excluding Unusual Items | 343.31 | 320.2 | 305.45 | 262.37 | 118.67 | 416.18 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 29.61 | 61.47 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 19.89 | 0.23 | 5.74 | - | - | 0.08 | Upgrade
|
| Asset Writedown | -23.49 | - | - | - | -2.68 | - | Upgrade
|
| Other Unusual Items | - | 0.01 | - | - | 40.67 | - | Upgrade
|
| Pretax Income | 339.71 | 350.04 | 372.66 | 262.37 | 156.66 | 416.26 | Upgrade
|
| Income Tax Expense | 45.88 | 38.04 | 47.41 | 7.2 | -21.38 | 99.23 | Upgrade
|
| Earnings From Continuing Operations | 293.83 | 311.99 | 325.25 | 255.17 | 178.04 | 317.03 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -37.71 | -62.48 | - | Upgrade
|
| Net Income to Company | 293.83 | 311.99 | 325.25 | 217.46 | 115.56 | 317.03 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 18.19 | 19 | 15.07 | Upgrade
|
| Net Income | 293.83 | 311.99 | 325.25 | 235.65 | 134.55 | 332.1 | Upgrade
|
| Net Income to Common | 293.83 | 311.99 | 325.25 | 235.65 | 134.55 | 332.1 | Upgrade
|
| Net Income Growth | -16.70% | -4.08% | 38.02% | 75.14% | -59.48% | 42.75% | Upgrade
|
| Shares Outstanding (Basic) | 170 | 155 | 150 | 149 | 149 | 149 | Upgrade
|
| Shares Outstanding (Diluted) | 170 | 156 | 163 | 165 | 164 | 152 | Upgrade
|
| Shares Change (YoY) | 10.59% | -4.20% | -1.44% | 0.91% | 7.52% | 7.43% | Upgrade
|
| EPS (Basic) | 1.73 | 2.02 | 2.17 | 1.58 | 0.90 | 2.23 | Upgrade
|
| EPS (Diluted) | 1.72 | 2.00 | 2.06 | 1.50 | 0.90 | 2.19 | Upgrade
|
| EPS Growth | -25.17% | -2.97% | 37.43% | 67.38% | -59.15% | 33.23% | Upgrade
|
| Free Cash Flow | 169.38 | -227.76 | -1,826 | -951.06 | -356.93 | -417.06 | Upgrade
|
| Free Cash Flow Per Share | 0.99 | -1.46 | -11.22 | -5.76 | -2.18 | -2.74 | Upgrade
|
| Dividend Per Share | 1.800 | 1.800 | 1.800 | 0.755 | 0.534 | 1.780 | Upgrade
|
| Dividend Growth | 0% | 0% | 138.51% | 41.33% | -70.00% | 25.00% | Upgrade
|
| Gross Margin | 24.73% | 22.73% | 26.51% | 25.14% | 23.60% | 33.58% | Upgrade
|
| Operating Margin | 11.17% | 6.89% | 9.81% | 8.77% | 6.51% | 16.26% | Upgrade
|
| Profit Margin | 9.03% | 9.38% | 10.36% | 8.89% | 5.93% | 12.54% | Upgrade
|
| Free Cash Flow Margin | 5.20% | -6.84% | -58.20% | -35.87% | -15.74% | -15.74% | Upgrade
|
| EBITDA | 1,205 | 1,028 | 897.42 | 782.51 | 626.43 | 802.77 | Upgrade
|
| EBITDA Margin | 37.02% | 30.90% | 28.60% | 29.51% | 27.63% | 30.30% | Upgrade
|
| D&A For EBITDA | 841.39 | 798.87 | 589.42 | 549.96 | 478.91 | 371.9 | Upgrade
|
| EBIT | 363.73 | 229.42 | 307.99 | 232.55 | 147.51 | 430.87 | Upgrade
|
| EBIT Margin | 11.17% | 6.89% | 9.81% | 8.77% | 6.51% | 16.26% | Upgrade
|
| Effective Tax Rate | 13.51% | 10.87% | 12.72% | 2.74% | - | 23.84% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.