Phoenix Silicon International Corporation (TPE:8028)
Taiwan · Delayed Price · Currency is TWD 246.50
+4.50 (1.86%)
Aug 26, 2026, 1:30 PM CST
TPE:8028 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 |
| 5,113 | 4,510 | 3,552 | 3,328 | 3,138 | 2,651 | |
Revenue Growth | 24.28% | 26.97% | 6.73% | 6.04% | 18.36% | 16.93% |
Cost of Revenue | 3,287 | 2,975 | 2,528 | 2,571 | 2,306 | 1,985 |
Gross Profit | 1,827 | 1,535 | 1,023 | 756.52 | 831.79 | 666.64 |
Selling, General & Admin | 522.96 | 467.71 | 419.54 | 398.15 | 380.48 | 301.7 |
Research & Development | 96.63 | 97.29 | 69.09 | 128.95 | 143.32 | 132.69 |
Operating Expenses | 619.59 | 565 | 488.63 | 527.1 | 523.8 | 434.09 |
Operating Income | 1,207 | 969.82 | 534.67 | 229.42 | 307.99 | 232.55 |
Interest Expense | -62.64 | -56.95 | -57.76 | -60.3 | -29.81 | -20.92 |
Interest & Investment Income | 12.1 | 15.82 | 23.37 | 8.62 | 2.94 | 1.13 |
Earnings From Equity Investments | - | - | - | -3.42 | -23.8 | - |
Currency Exchange Gain (Loss) | -59.8 | -59.8 | 37.92 | 1.53 | 42.72 | - |
Other Non Operating Income (Expenses) | 101.04 | 12.79 | 4.62 | 144.34 | 5.41 | 49.61 |
EBT Excluding Unusual Items | 1,198 | 881.68 | 542.82 | 320.2 | 305.45 | 262.37 |
Gain (Loss) on Sale of Investments | - | - | - | 29.61 | 61.47 | - |
Gain (Loss) on Sale of Assets | 0.02 | 0.02 | 40.76 | 0.23 | 5.74 | - |
Asset Writedown | - | - | -24.63 | - | - | - |
Other Unusual Items | - | - | - | 0.01 | - | - |
Pretax Income | 1,198 | 881.7 | 558.95 | 350.04 | 372.66 | 262.37 |
Income Tax Expense | 177.16 | 125.12 | 67.04 | 38.04 | 47.41 | 7.2 |
Earnings From Continuing Operations | 1,021 | 756.58 | 491.9 | 311.99 | 325.25 | 255.17 |
Earnings From Discontinued Operations | - | - | - | - | - | -37.71 |
Net Income to Company | 1,021 | 756.58 | 491.9 | 311.99 | 325.25 | 217.46 |
Minority Interest in Earnings | - | - | - | - | - | 18.19 |
Net Income | 1,021 | 756.58 | 491.9 | 311.99 | 325.25 | 235.65 |
Net Income to Common | 1,021 | 756.58 | 491.9 | 311.99 | 325.25 | 235.65 |
Net Income Growth | 55.64% | 53.81% | 57.66% | -4.08% | 38.02% | 75.14% |
Shares Outstanding (Basic) | 176 | 173 | 173 | 155 | 150 | 149 |
Shares Outstanding (Diluted) | 188 | 185 | 173 | 156 | 163 | 165 |
Shares Change | 5.55% | 6.85% | 11.30% | -4.20% | -1.44% | 0.91% |
EPS (Basic) | 5.79 | 4.37 | 2.85 | 2.02 | 2.17 | 1.58 |
EPS (Diluted) | 5.56 | 4.19 | 2.84 | 2.00 | 2.06 | 1.50 |
EPS Growth | 50.29% | 47.71% | 42.00% | -2.97% | 37.43% | 67.38% |
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 | -1,932 | -1,779 | 126.42 | -227.76 | -1,826 | -951.06 |
Free Cash Flow Per Share | -10.30 | -9.60 | 0.73 | -1.46 | -11.22 | -5.76 |
Dividend Per Share | 2.800 | 2.800 | 2.200 | 1.800 | 1.800 | 0.755 |
Dividend Growth | 27.27% | 27.27% | 22.22% | 0% | 138.50% | 41.33% |
Gross Margin | 35.73% | 34.03% | 28.81% | 22.73% | 26.51% | 25.14% |
Operating Margin | 23.61% | 21.51% | 15.05% | 6.89% | 9.81% | 8.77% |
Profit Margin | 19.96% | 16.78% | 13.85% | 9.38% | 10.37% | 8.89% |
Free Cash Flow Margin | -37.78% | -39.46% | 3.56% | -6.84% | -58.20% | -35.87% |
EBITDA | 2,238 | 1,907 | 1,375 | 1,028 | 897.42 | 782.51 |
EBITDA Margin | 43.76% | 42.29% | 38.71% | 30.90% | 28.60% | 29.51% |
D&A For EBITDA | 1,030 | 937.35 | 840.03 | 798.87 | 589.42 | 549.96 |
EBIT | 1,207 | 969.82 | 534.67 | 229.42 | 307.99 | 232.55 |
EBIT Margin | 23.61% | 21.51% | 15.05% | 6.89% | 9.81% | 8.77% |
Effective Tax Rate | 14.79% | 14.19% | 12.00% | 10.87% | 12.72% | 2.74% |