Forest Water Environmental Engineering Co., Ltd. (TPE:8473)
Taiwan · Delayed Price · Currency is TWD 37.85
-0.55 (-1.43%)
Sep 15, 2026, 1:30 PM CST
TPE:8473 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 |
| 5,372 | 5,125 | 3,387 | 3,680 | 3,923 | 3,962 | |
Revenue Growth | 31.21% | 51.31% | -7.96% | -6.20% | -1.00% | -11.69% |
Cost of Revenue | 4,002 | 3,912 | 2,635 | 3,061 | 3,656 | 3,067 |
Gross Profit | 1,371 | 1,213 | 751.69 | 619.1 | 266.53 | 895.66 |
Selling, General & Admin | 299.37 | 291.11 | 243.44 | 212.15 | 226.85 | 207.86 |
Research & Development | 6.98 | 6.32 | - | - | 0.48 | 0.98 |
Operating Expenses | 316.37 | 307.35 | 243.47 | 212.15 | 227.33 | 208.84 |
Operating Income | 1,054 | 905.22 | 508.23 | 406.95 | 39.2 | 686.83 |
Interest Expense | -163.72 | -163.67 | -151.17 | -168.77 | -144.04 | -142.2 |
Interest & Investment Income | 32.44 | 27.16 | 22.04 | 10.98 | 3.98 | 110.4 |
Earnings From Equity Investments | 5.31 | 4.41 | 6.77 | 5.53 | -4.78 | 13.76 |
Currency Exchange Gain (Loss) | 7.89 | 3.46 | 0.03 | - | 0.45 | -3.83 |
Other Non Operating Income (Expenses) | 0.12 | -6.59 | 33.63 | 29.1 | -2.44 | 6.06 |
EBT Excluding Unusual Items | 936.32 | 769.98 | 419.52 | 283.8 | -107.62 | 671.01 |
Impairment of Goodwill | - | - | - | - | - | -9.03 |
Gain (Loss) on Sale of Investments | -0.08 | -0.08 | - | - | - | - |
Gain (Loss) on Sale of Assets | -0.71 | 0.84 | 12.66 | - | -1.31 | -0.15 |
Asset Writedown | -4 | -4 | - | - | -22 | -148.47 |
Legal Settlements | - | - | - | - | -0.06 | - |
Other Unusual Items | -0.01 | -0.01 | 1.24 | - | -0.32 | - |
Pretax Income | 931.53 | 766.73 | 433.42 | 283.8 | -131.31 | 513.36 |
Income Tax Expense | 212.06 | 196.59 | 122.97 | 121.39 | 37.57 | 175.78 |
Earnings From Continuing Operations | 719.47 | 570.15 | 310.45 | 162.41 | -168.88 | 337.58 |
Minority Interest in Earnings | -91.23 | -108.27 | -143.26 | -122.66 | -104.12 | -141.71 |
Net Income | 628.24 | 461.88 | 167.19 | 39.75 | -273 | 195.87 |
Net Income to Common | 628.24 | 461.88 | 167.19 | 39.75 | -273 | 195.87 |
Net Income Growth | 125.53% | 176.27% | 320.59% | - | - | 26.39% |
Shares Outstanding (Basic) | 200 | 200 | 191 | 167 | 165 | 165 |
Shares Outstanding (Diluted) | 209 | 209 | 208 | 195 | 165 | 184 |
Shares Change | 0.01% | 0.25% | 6.43% | 18.71% | -10.51% | 4.69% |
EPS (Basic) | 3.14 | 2.31 | 0.87 | 0.24 | -1.66 | 1.19 |
EPS (Diluted) | 3.03 | 2.23 | 0.81 | 0.21 | -1.66 | 1.14 |
EPS Growth | 123.31% | 175.12% | 291.67% | - | - | 21.85% |
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 | 1,399 | 1,558 | 453.88 | 486.2 | -362.52 | 74.25 |
Free Cash Flow Per Share | 6.70 | 7.47 | 2.18 | 2.49 | -2.20 | 0.40 |
Dividend Per Share | 0.723 | 0.723 | 0.656 | - | - | 0.745 |
Dividend Growth | 10.34% | 10.34% | - | - | - | -9.06% |
Gross Margin | 25.51% | 23.66% | 22.19% | 16.83% | 6.79% | 22.60% |
Operating Margin | 19.62% | 17.66% | 15.01% | 11.06% | 1.00% | 17.33% |
Profit Margin | 11.69% | 9.01% | 4.94% | 1.08% | -6.96% | 4.94% |
Free Cash Flow Margin | 26.04% | 30.41% | 13.40% | 13.21% | -9.24% | 1.87% |
EBITDA | 1,261 | 1,110 | 687.08 | 594.38 | 232.72 | 879.38 |
EBITDA Margin | 23.47% | 21.67% | 20.29% | 16.15% | 5.93% | 22.19% |
D&A For EBITDA | 206.55 | 205.14 | 178.85 | 187.43 | 193.52 | 192.56 |
EBIT | 1,054 | 905.22 | 508.23 | 406.95 | 39.2 | 686.83 |
EBIT Margin | 19.62% | 17.66% | 15.01% | 11.06% | 1.00% | 17.33% |
Effective Tax Rate | 22.76% | 25.64% | 28.37% | 42.77% | - | 34.24% |