Taiwan Sakura Corporation (TPE:9911)

Taiwan Sakura Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9,945	9,601	8,272	8,213	7,569	6,628
Revenue Growth (YoY)	13.71%	16.06%	0.73%	8.50%	14.20%	5.22%
Cost of Revenue	6,465	6,202	5,389	5,475	4,881	4,186
Gross Profit	3,479	3,399	2,884	2,737	2,689	2,442
Selling, General & Admin	1,887	1,840	1,570	1,549	1,439	1,317
Research & Development	94.77	91.43	83.21	75.45	89.44	78.6
Operating Expenses	1,984	1,933	1,653	1,625	1,527	1,376
Operating Income	1,496	1,466	1,230	1,112	1,162	1,066
Interest Expense	-10.28	-8.97	-6.59	-4.89	-2.68	-1.46
Interest & Investment Income	35.14	33.8	26.43	15.9	18.9	15.09
Earnings From Equity Investments	87.26	70.87	91.61	68.53	62.42	11.26
Currency Exchange Gain (Loss)	41.83	41.83	3.19	50.65	-7.61	0.3
Other Non Operating Income (Expenses)	9.74	24.94	27.13	19.86	14.11	28.25
EBT Excluding Unusual Items	1,659	1,628	1,372	1,262	1,247	1,119
Impairment of Goodwill	-9.06	-9.06	-	-	-	-
Gain (Loss) on Sale of Investments	0.22	0.22	0.34	0.17	0.11	0.08
Gain (Loss) on Sale of Assets	-3.76	-3.76	-6.88	0.3	3.46	0.38
Asset Writedown	11.13	11.13	-	11.15	-	5.16
Other Unusual Items	0.07	0.07	-	-	0.29	-
Pretax Income	1,658	1,627	1,365	1,274	1,251	1,125
Income Tax Expense	338.9	334.63	296.23	264.38	242.65	232.05
Earnings From Continuing Operations	1,319	1,292	1,069	1,009	1,008	892.57
Minority Interest in Earnings	6.69	8.55	3.1	9.49	2.4	-
Net Income	1,326	1,301	1,072	1,019	1,010	892.57
Net Income to Common	1,326	1,301	1,072	1,019	1,010	892.57
Net Income Growth	9.64%	21.31%	5.23%	0.85%	13.20%	0.43%
Shares Outstanding (Basic)	219	219	219	219	219	219
Shares Outstanding (Diluted)	220	220	220	220	219	219
Shares Change (YoY)	0.04%	-0.03%	-0.01%	0.13%	-0.05%	-0.01%
EPS (Basic)	6.05	5.94	4.90	4.66	4.62	4.08
EPS (Diluted)	6.03	5.92	4.88	4.64	4.61	4.07
EPS Growth	9.65%	21.31%	5.17%	0.65%	13.27%	0.49%
Free Cash Flow	813.68	923.09	1,026	865.03	593.77	1,059
Free Cash Flow Per Share	3.70	4.20	4.67	3.94	2.71	4.82
Dividend Per Share	4.700	4.700	3.880	3.700	3.600	3.200
Dividend Growth	21.13%	21.13%	4.87%	2.78%	12.50%	20.76%
Gross Margin	34.99%	35.40%	34.86%	33.33%	35.52%	36.84%
Operating Margin	15.04%	15.27%	14.87%	13.54%	15.35%	16.08%
Profit Margin	13.33%	13.55%	12.96%	12.41%	13.35%	13.47%
Free Cash Flow Margin	8.18%	9.62%	12.40%	10.53%	7.84%	15.97%
EBITDA	1,624	1,587	1,345	1,225	1,275	1,152
EBITDA Margin	16.33%	16.53%	16.26%	14.91%	16.84%	17.38%
D&A For EBITDA	128.51	121.54	114.92	112.37	113.01	86.65
EBIT	1,496	1,466	1,230	1,112	1,162	1,066
EBIT Margin	15.04%	15.27%	14.87%	13.54%	15.35%	16.08%
Effective Tax Rate	20.44%	20.57%	21.70%	20.76%	19.40%	20.63%

Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.