Bonny Worldwide Limited (TPE: 8467)
Taiwan
· Delayed Price · Currency is TWD 245.50
-5.00 (-2.00%)
Sep 10, 2024, 1:30 PM CST
Bonny Worldwide 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 | Jun '24 Jun 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 | 2,296 | 1,988 | 1,956 | 1,411 | 1,036 | 1,438 | Upgrade
|
| Revenue Growth (YoY) | 24.44% | 1.66% | 38.61% | 36.23% | -27.98% | -3.23% | Upgrade
|
| Cost of Revenue | 1,352 | 1,209 | 1,219 | 944.48 | 712.83 | 1,019 | Upgrade
|
| Gross Profit | 943.3 | 778.56 | 736.74 | 466.34 | 322.76 | 419.36 | Upgrade
|
| Selling, General & Admin | 269 | 260.75 | 251.55 | 247.43 | 230.61 | 266.38 | Upgrade
|
| Research & Development | 113.84 | 105.94 | 95.62 | 82.26 | 62.91 | 67.75 | Upgrade
|
| Operating Expenses | 379.85 | 365.2 | 343.59 | 330.96 | 294.66 | 335.18 | Upgrade
|
| Operating Income | 563.44 | 413.37 | 393.15 | 135.39 | 28.1 | 84.18 | Upgrade
|
| Interest Expense | -41.84 | -47.63 | -24.97 | -22.81 | -18.21 | -14.46 | Upgrade
|
| Interest & Investment Income | 48.34 | 32.38 | 10.32 | 8.07 | 14.2 | 8.59 | Upgrade
|
| Earnings From Equity Investments | 4.18 | 4.4 | 2.9 | -0.34 | 4.77 | 0.48 | Upgrade
|
| Currency Exchange Gain (Loss) | -4.21 | 32.58 | 90.26 | -9.72 | -77.16 | 15.53 | Upgrade
|
| Other Non Operating Income (Expenses) | 19.69 | 19.58 | 15.15 | 21.83 | 23.81 | 10.71 | Upgrade
|
| EBT Excluding Unusual Items | 589.6 | 454.68 | 486.8 | 132.42 | -24.51 | 105.04 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.39 | -2.75 | -1.3 | -2.33 | -0.79 | -1.33 | Upgrade
|
| Asset Writedown | - | - | - | 2.5 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | 0.12 | 43.8 | 45.75 | Upgrade
|
| Pretax Income | 588.24 | 451.93 | 485.51 | 132.71 | 18.5 | 149.46 | Upgrade
|
| Income Tax Expense | 95.37 | 67.12 | 79.89 | 35.19 | -5.2 | 17.34 | Upgrade
|
| Earnings From Continuing Operations | 492.87 | 384.81 | 405.62 | 97.52 | 23.7 | 132.12 | Upgrade
|
| Minority Interest in Earnings | 2.16 | 2.06 | 1.16 | 0.39 | 0.03 | - | Upgrade
|
| Net Income | 495.03 | 386.87 | 406.78 | 97.91 | 23.73 | 132.12 | Upgrade
|
| Net Income to Common | 495.03 | 386.87 | 406.78 | 97.91 | 23.73 | 132.12 | Upgrade
|
| Net Income Growth | 46.21% | -4.89% | 315.45% | 312.57% | -82.04% | 2.17% | Upgrade
|
| Shares Outstanding (Basic) | 51 | 50 | 50 | 50 | 50 | 50 | Upgrade
|
| Shares Outstanding (Diluted) | 51 | 50 | 54 | 54 | 50 | 50 | Upgrade
|
| Shares Change (YoY) | -6.37% | -7.47% | 0.89% | 8.82% | -0.05% | -0.02% | Upgrade
|
| EPS (Basic) | 9.68 | 7.69 | 8.21 | 1.98 | 0.48 | 2.67 | Upgrade
|
| EPS (Diluted) | 9.67 | 7.69 | 7.54 | 1.88 | 0.48 | 2.67 | Upgrade
|
| EPS Growth | 54.41% | 1.90% | 300.90% | 292.77% | -82.04% | 2.19% | Upgrade
|
| Free Cash Flow | 465.92 | 388.26 | 322.83 | -102.11 | 77.41 | -63.08 | Upgrade
|
| Free Cash Flow Per Share | 9.11 | 7.71 | 5.94 | -1.89 | 1.56 | -1.27 | Upgrade
|
| Dividend Per Share | - | - | 5.000 | 0.500 | - | 2.000 | Upgrade
|
| Dividend Growth | - | - | 900.00% | - | - | -20.00% | Upgrade
|
| Gross Margin | 41.09% | 39.16% | 37.67% | 33.05% | 31.17% | 29.17% | Upgrade
|
| Operating Margin | 24.54% | 20.79% | 20.10% | 9.60% | 2.71% | 5.85% | Upgrade
|
| Profit Margin | 21.56% | 19.46% | 20.80% | 6.94% | 2.29% | 9.19% | Upgrade
|
| Free Cash Flow Margin | 20.30% | 19.53% | 16.51% | -7.24% | 7.48% | -4.39% | Upgrade
|
| EBITDA | 675.15 | 528.15 | 509.48 | 246.2 | 132.89 | 193.44 | Upgrade
|
| EBITDA Margin | 29.41% | 26.57% | 26.05% | 17.45% | 12.83% | 13.45% | Upgrade
|
| D&A For EBITDA | 111.71 | 114.78 | 116.34 | 110.81 | 104.78 | 109.26 | Upgrade
|
| EBIT | 563.44 | 413.37 | 393.15 | 135.39 | 28.1 | 84.18 | Upgrade
|
| EBIT Margin | 24.54% | 20.79% | 20.10% | 9.60% | 2.71% | 5.85% | Upgrade
|
| Effective Tax Rate | 16.21% | 14.85% | 16.45% | 26.52% | - | 11.60% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.