Micro Silicon Electronics Co., Ltd. (TPE:8162)
Taiwan
· Delayed Price · Currency is TWD 36.75
+2.60 (7.61%)
May 9, 2025, 1:10 PM CST
Micro Silicon Electronics 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 | Mar '25 Mar 31, 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 |
| Revenue | 1,120 | 1,064 | 904.88 | 1,227 | 1,292 | 1,022 |
| Revenue Growth (YoY) | 16.18% | 17.60% | -26.23% | -5.08% | 26.42% | - |
| Cost of Revenue | 883.74 | 851.79 | 779.75 | 823.37 | 780.6 | 699.99 |
| Gross Profit | 236.18 | 212.37 | 125.13 | 403.31 | 511.78 | 322.27 |
| Selling, General & Admin | 114.9 | 111.62 | 100.47 | 120.53 | 136.31 | 126.54 |
| Research & Development | 66.69 | 67.67 | 64.64 | 69.58 | 64.39 | 43.64 |
| Operating Expenses | 179.6 | 173.44 | 163.69 | 198.83 | 201.52 | 170.17 |
| Operating Income | 56.58 | 38.92 | -38.56 | 204.48 | 310.27 | 152.1 |
| Interest Expense | -6.92 | -6.35 | -8.44 | -9.61 | -9.03 | -9.89 |
| Interest & Investment Income | 2.18 | 2.17 | 1.85 | 0.74 | 0.11 | 0.75 |
| Currency Exchange Gain (Loss) | 9.2 | 9.2 | 3.25 | 14.9 | 3.92 | -6.29 |
| Other Non Operating Income (Expenses) | 11.46 | 16.08 | 12.42 | 17.8 | 2.49 | 1.45 |
| EBT Excluding Unusual Items | 72.5 | 60.03 | -29.48 | 228.31 | 307.75 | 138.12 |
| Gain (Loss) on Sale of Investments | - | - | - | - | 1.51 | 0.97 |
| Gain (Loss) on Sale of Assets | 33.71 | 33.71 | - | -1.1 | 13.26 | 4.68 |
| Pretax Income | 106.21 | 93.74 | -29.48 | 227.21 | 322.52 | 143.77 |
| Income Tax Expense | 9.71 | 6.6 | -3.2 | 58.87 | 62.69 | 29.02 |
| Net Income | 96.5 | 87.14 | -26.28 | 168.34 | 259.82 | 114.75 |
| Net Income to Common | 96.5 | 87.14 | -26.28 | 168.34 | 259.82 | 114.75 |
| Net Income Growth | 203.58% | - | - | -35.21% | 126.43% | - |
| Shares Outstanding (Basic) | 69 | 68 | 65 | 62 | 60 | 58 |
| Shares Outstanding (Diluted) | 69 | 68 | 65 | 63 | 61 | 59 |
| Shares Change (YoY) | 5.94% | 5.35% | 2.76% | 2.76% | 4.24% | - |
| EPS (Basic) | 1.41 | 1.28 | -0.41 | 2.70 | 4.31 | 1.98 |
| EPS (Diluted) | 1.40 | 1.28 | -0.41 | 2.68 | 4.24 | 1.95 |
| EPS Growth | 186.71% | - | - | -36.79% | 117.44% | - |
| Free Cash Flow | -55.34 | -46.83 | -139.72 | 9.09 | 217.71 | -1.64 |
| Free Cash Flow Per Share | -0.80 | -0.69 | -2.16 | 0.14 | 3.56 | -0.03 |
| Dividend Per Share | 1.000 | 1.000 | 0.500 | 1.500 | 1.500 | 1.000 |
| Dividend Growth | 100.00% | 100.00% | -66.67% | - | 50.00% | - |
| Gross Margin | 21.09% | 19.96% | 13.83% | 32.88% | 39.60% | 31.52% |
| Operating Margin | 5.05% | 3.66% | -4.26% | 16.67% | 24.01% | 14.88% |
| Profit Margin | 8.62% | 8.19% | -2.90% | 13.72% | 20.10% | 11.22% |
| Free Cash Flow Margin | -4.94% | -4.40% | -15.44% | 0.74% | 16.85% | -0.16% |
| EBITDA | 318.6 | 300 | 237.33 | 492.38 | 565.53 | 379.98 |
| EBITDA Margin | 28.45% | 28.19% | 26.23% | 40.14% | 43.76% | 37.17% |
| D&A For EBITDA | 262.03 | 261.08 | 275.88 | 287.9 | 255.27 | 227.88 |
| EBIT | 56.58 | 38.92 | -38.56 | 204.48 | 310.27 | 152.1 |
| EBIT Margin | 5.05% | 3.66% | -4.26% | 16.67% | 24.01% | 14.88% |
| Effective Tax Rate | 9.15% | 7.04% | - | 25.91% | 19.44% | 20.19% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.