Merida Industry Co., Ltd. (TPE: 9914)
Taiwan
· Delayed Price · Currency is TWD 157.50
+0.50 (0.32%)
Jan 22, 2025, 1:30 PM CST
Merida Industry 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 | Sep '24 Sep 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 | 28,559 | 27,261 | 37,003 | 29,391 | 27,072 | 28,243 | Upgrade
|
| Revenue Growth (YoY) | -13.84% | -26.33% | 25.90% | 8.57% | -4.15% | 9.25% | Upgrade
|
| Cost of Revenue | 22,894 | 22,147 | 30,612 | 25,304 | 23,285 | 24,424 | Upgrade
|
| Gross Profit | 5,665 | 5,114 | 6,391 | 4,087 | 3,787 | 3,820 | Upgrade
|
| Selling, General & Admin | 2,378 | 2,238 | 2,258 | 2,311 | 2,182 | 2,026 | Upgrade
|
| Other Operating Expenses | -86.6 | -509.81 | 695.47 | 186.83 | -278.54 | 83.32 | Upgrade
|
| Operating Expenses | 2,291 | 1,728 | 2,954 | 2,498 | 1,903 | 2,109 | Upgrade
|
| Operating Income | 3,374 | 3,386 | 3,437 | 1,589 | 1,884 | 1,711 | Upgrade
|
| Interest Expense | -249.26 | -228.5 | -77.44 | -47.42 | -52.01 | -43.87 | Upgrade
|
| Interest & Investment Income | 119.65 | 114.14 | 45.44 | 25.76 | 34.33 | 80.67 | Upgrade
|
| Earnings From Equity Investments | -1,097 | -684.94 | 623.96 | 4,393 | 3,385 | 1,350 | Upgrade
|
| Currency Exchange Gain (Loss) | -28.42 | 66.28 | 391.87 | 160.69 | -131.82 | 78.16 | Upgrade
|
| Other Non Operating Income (Expenses) | 103.28 | 82.33 | 77.07 | 88.72 | 97.02 | 17.07 | Upgrade
|
| EBT Excluding Unusual Items | 2,222 | 2,735 | 4,498 | 6,210 | 5,217 | 3,193 | Upgrade
|
| Gain (Loss) on Sale of Investments | 11.38 | 14.4 | -0.53 | -5.64 | 23.72 | 10.55 | Upgrade
|
| Pretax Income | 2,234 | 2,750 | 4,498 | 6,205 | 5,241 | 3,204 | Upgrade
|
| Income Tax Expense | 735.92 | 950.9 | 1,043 | 1,417 | 1,129 | 702.7 | Upgrade
|
| Earnings From Continuing Operations | 1,498 | 1,799 | 3,454 | 4,788 | 4,112 | 2,501 | Upgrade
|
| Minority Interest in Earnings | -39.82 | -106.94 | -65.36 | -138.67 | -118.83 | 1.46 | Upgrade
|
| Net Income | 1,458 | 1,692 | 3,389 | 4,650 | 3,993 | 2,502 | Upgrade
|
| Net Income to Common | 1,458 | 1,692 | 3,389 | 4,650 | 3,993 | 2,502 | Upgrade
|
| Net Income Growth | -36.60% | -50.08% | -27.11% | 16.43% | 59.58% | 46.44% | Upgrade
|
| Shares Outstanding (Basic) | 299 | 299 | 299 | 299 | 299 | 299 | Upgrade
|
| Shares Outstanding (Diluted) | 300 | 300 | 301 | 300 | 301 | 300 | Upgrade
|
| Shares Change (YoY) | -0.36% | -0.26% | 0.20% | -0.18% | 0.19% | 0.01% | Upgrade
|
| EPS (Basic) | 4.88 | 5.66 | 11.34 | 15.55 | 13.36 | 8.37 | Upgrade
|
| EPS (Diluted) | 4.87 | 5.64 | 11.26 | 15.48 | 13.27 | 8.33 | Upgrade
|
| EPS Growth | -36.30% | -49.91% | -27.26% | 16.65% | 59.30% | 46.40% | Upgrade
|
| Free Cash Flow | 3,684 | -381.71 | 1,591 | 636.68 | 1,657 | 921.12 | Upgrade
|
| Free Cash Flow Per Share | 12.29 | -1.27 | 5.29 | 2.12 | 5.51 | 3.07 | Upgrade
|
| Dividend Per Share | 6.000 | 6.000 | 7.000 | 8.000 | 7.000 | 4.200 | Upgrade
|
| Dividend Growth | -14.29% | -14.29% | -12.50% | 14.29% | 66.67% | 20.00% | Upgrade
|
| Gross Margin | 19.84% | 18.76% | 17.27% | 13.91% | 13.99% | 13.52% | Upgrade
|
| Operating Margin | 11.81% | 12.42% | 9.29% | 5.41% | 6.96% | 6.06% | Upgrade
|
| Profit Margin | 5.11% | 6.21% | 9.16% | 15.82% | 14.75% | 8.86% | Upgrade
|
| Free Cash Flow Margin | 12.90% | -1.40% | 4.30% | 2.17% | 6.12% | 3.26% | Upgrade
|
| EBITDA | 3,621 | 3,653 | 3,703 | 1,820 | 2,103 | 1,929 | Upgrade
|
| EBITDA Margin | 12.68% | 13.40% | 10.01% | 6.19% | 7.77% | 6.83% | Upgrade
|
| D&A For EBITDA | 247.15 | 266.86 | 265.64 | 230.97 | 219.21 | 218.33 | Upgrade
|
| EBIT | 3,374 | 3,386 | 3,437 | 1,589 | 1,884 | 1,711 | Upgrade
|
| EBIT Margin | 11.81% | 12.42% | 9.29% | 5.41% | 6.96% | 6.06% | Upgrade
|
| Effective Tax Rate | 32.94% | 34.58% | 23.20% | 22.83% | 21.54% | 21.93% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.