CviLux Corporation (TPE:8103)
Taiwan · Delayed Price · Currency is TWD 111.50
+10.00 (9.85%)
May 29, 2026, 1:30 PM CST
CviLux 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 | Mar '26 Mar 31, 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 |
| 3,527 | 3,355 | 3,188 | 2,959 | 3,727 | 4,159 | |
Revenue Growth (YoY) | 8.42% | 5.25% | 7.76% | -20.62% | -10.39% | 32.69% |
Cost of Revenue | 2,178 | 2,100 | 2,080 | 1,950 | 2,621 | 2,912 |
Gross Profit | 1,349 | 1,255 | 1,108 | 1,008 | 1,106 | 1,247 |
Selling, General & Admin | 669.21 | 645.39 | 608.63 | 573.96 | 617.67 | 593.6 |
Research & Development | 166.92 | 154.25 | 133.64 | 135.88 | 115.88 | 89.56 |
Operating Expenses | 836.35 | 805.88 | 743.78 | 711.16 | 735.08 | 694.62 |
Operating Income | 512.47 | 449.46 | 364.65 | 297.06 | 371.35 | 552.7 |
Interest Expense | -16.65 | -13.38 | -12.02 | -16.78 | -17.68 | -16.18 |
Interest & Investment Income | 48.57 | 48.16 | 62.06 | 34.63 | 17.12 | 6.83 |
Earnings From Equity Investments | -0.54 | -2.43 | -1.29 | -2.93 | -8.84 | -6.72 |
Currency Exchange Gain (Loss) | -37.01 | -37.01 | 74.8 | 10.9 | 136.38 | -46.56 |
Other Non Operating Income (Expenses) | -3.5 | 31.2 | 16.71 | 20.52 | 13.52 | 22.53 |
EBT Excluding Unusual Items | 503.34 | 476.01 | 504.92 | 343.4 | 511.85 | 512.59 |
Gain (Loss) on Sale of Investments | 10.14 | 10.14 | 0.34 | -0.43 | -3.56 | -0.12 |
Gain (Loss) on Sale of Assets | -1.83 | -1.83 | -0.81 | -1.75 | -4.31 | -5.05 |
Pretax Income | 511.64 | 484.32 | 504.45 | 341.22 | 503.98 | 507.42 |
Income Tax Expense | 150.16 | 145.8 | 166.83 | 126.21 | 175.9 | 171.1 |
Earnings From Continuing Operations | 361.48 | 338.51 | 337.62 | 215.02 | 328.08 | 336.32 |
Minority Interest in Earnings | 0.51 | 0.29 | 0.89 | 2.89 | 3.43 | 2.29 |
Net Income | 361.98 | 338.81 | 338.51 | 217.91 | 331.51 | 338.62 |
Net Income to Common | 361.98 | 338.81 | 338.51 | 217.91 | 331.51 | 338.62 |
Net Income Growth | 12.27% | 0.09% | 55.34% | -34.27% | -2.10% | 56.85% |
Shares Outstanding (Basic) | 89 | 86 | 73 | 67 | 67 | 67 |
Shares Outstanding (Diluted) | 90 | 87 | 73 | 78 | 78 | 70 |
Shares Change (YoY) | 19.06% | 18.45% | -5.58% | -0.64% | 12.16% | 1.61% |
EPS (Basic) | 4.05 | 3.92 | 4.65 | 3.25 | 4.94 | 5.05 |
EPS (Diluted) | 4.03 | 3.90 | 4.61 | 2.87 | 4.32 | 4.86 |
EPS Growth | -5.39% | -15.43% | 60.74% | -33.55% | -11.17% | 54.74% |
Free Cash Flow | 451.84 | 505.57 | 533.07 | 627.34 | 906.25 | 83.21 |
Free Cash Flow Per Share | 5.03 | 5.81 | 7.26 | 8.07 | 11.58 | 1.19 |
Dividend Per Share | 2.800 | 2.800 | 3.365 | 1.447 | 2.353 | 2.353 |
Dividend Growth | -16.84% | -16.78% | 132.51% | -38.50% | - | 42.85% |
Gross Margin | 38.24% | 37.41% | 34.77% | 34.08% | 29.69% | 29.99% |
Operating Margin | 14.53% | 13.40% | 11.44% | 10.04% | 9.96% | 13.29% |
Profit Margin | 10.26% | 10.10% | 10.62% | 7.36% | 8.89% | 8.14% |
Free Cash Flow Margin | 12.81% | 15.07% | 16.72% | 21.20% | 24.32% | 2.00% |
EBITDA | 670.54 | 608.25 | 540.27 | 481.88 | 554.03 | 725.63 |
EBITDA Margin | 19.01% | 18.13% | 16.95% | 16.29% | 14.87% | 17.45% |
D&A For EBITDA | 158.07 | 158.79 | 175.62 | 184.82 | 182.68 | 172.94 |
EBIT | 512.47 | 449.46 | 364.65 | 297.06 | 371.35 | 552.7 |
EBIT Margin | 14.53% | 13.40% | 11.44% | 10.04% | 9.96% | 13.29% |
Effective Tax Rate | 29.35% | 30.10% | 33.07% | 36.99% | 34.90% | 33.72% |
Revenue as Reported | 3,527 | 3,355 | 3,188 | 2,959 | 3,727 | 4,159 |