Merida Industry Co., Ltd. (TPE:9914)
Taiwan
· Delayed Price · Currency is TWD 115.00
-3.50 (-2.95%)
Jun 2, 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Revenue | 31,355 | 29,633 | 27,261 | 37,003 | 29,391 | 27,072 | Upgrade
|
| Revenue Growth (YoY) | 26.84% | 8.70% | -26.33% | 25.90% | 8.57% | -4.15% | Upgrade
|
| Cost of Revenue | 25,797 | 24,253 | 22,147 | 30,612 | 25,304 | 23,285 | Upgrade
|
| Gross Profit | 5,558 | 5,380 | 5,114 | 6,391 | 4,087 | 3,787 | Upgrade
|
| Selling, General & Admin | 2,314 | 2,316 | 2,238 | 2,258 | 2,311 | 2,182 | Upgrade
|
| Other Operating Expenses | 139.96 | 31.58 | -509.81 | 695.47 | 186.83 | -278.54 | Upgrade
|
| Operating Expenses | 2,454 | 2,347 | 1,728 | 2,954 | 2,498 | 1,903 | Upgrade
|
| Operating Income | 3,105 | 3,033 | 3,386 | 3,437 | 1,589 | 1,884 | Upgrade
|
| Interest Expense | -243.57 | -239.82 | -228.5 | -77.44 | -47.42 | -52.01 | Upgrade
|
| Interest & Investment Income | 105.32 | 108.66 | 114.14 | 45.44 | 25.76 | 34.33 | Upgrade
|
| Earnings From Equity Investments | -4,095 | -4,065 | -684.94 | 623.96 | 4,393 | 3,385 | Upgrade
|
| Currency Exchange Gain (Loss) | 243.94 | 328.83 | 66.28 | 391.87 | 160.69 | -131.82 | Upgrade
|
| Other Non Operating Income (Expenses) | 126.32 | 95.12 | 82.33 | 77.07 | 88.72 | 97.02 | Upgrade
|
| EBT Excluding Unusual Items | -758.57 | -738.93 | 2,735 | 4,498 | 6,210 | 5,217 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.94 | 6.27 | 14.4 | -0.53 | -5.64 | 23.72 | Upgrade
|
| Pretax Income | -757.63 | -732.66 | 2,750 | 4,498 | 6,205 | 5,241 | Upgrade
|
| Income Tax Expense | -10.96 | 33.52 | 950.9 | 1,043 | 1,417 | 1,129 | Upgrade
|
| Earnings From Continuing Operations | -746.67 | -766.17 | 1,799 | 3,454 | 4,788 | 4,112 | Upgrade
|
| Minority Interest in Earnings | 50.32 | 67.07 | -106.94 | -65.36 | -138.67 | -118.83 | Upgrade
|
| Net Income | -696.35 | -699.1 | 1,692 | 3,389 | 4,650 | 3,993 | Upgrade
|
| Net Income to Common | -696.35 | -699.1 | 1,692 | 3,389 | 4,650 | 3,993 | Upgrade
|
| Net Income Growth | - | - | -50.08% | -27.11% | 16.43% | 59.58% | Upgrade
|
| Shares Outstanding (Basic) | 299 | 299 | 299 | 299 | 299 | 299 | Upgrade
|
| Shares Outstanding (Diluted) | 299 | 299 | 300 | 301 | 300 | 301 | Upgrade
|
| Shares Change (YoY) | -0.34% | -0.42% | -0.26% | 0.20% | -0.18% | 0.19% | Upgrade
|
| EPS (Basic) | -2.33 | -2.34 | 5.66 | 11.34 | 15.55 | 13.36 | Upgrade
|
| EPS (Diluted) | -2.33 | -2.34 | 5.64 | 11.26 | 15.48 | 13.27 | Upgrade
|
| EPS Growth | - | - | -49.91% | -27.26% | 16.65% | 59.30% | Upgrade
|
| Free Cash Flow | 1,646 | 2,127 | -381.71 | 1,591 | 636.68 | 1,657 | Upgrade
|
| Free Cash Flow Per Share | 5.50 | 7.11 | -1.27 | 5.29 | 2.12 | 5.51 | Upgrade
|
| Dividend Per Share | 4.000 | 4.000 | 6.000 | 7.000 | 8.000 | 7.000 | Upgrade
|
| Dividend Growth | -33.33% | -33.33% | -14.29% | -12.50% | 14.29% | 66.67% | Upgrade
|
| Gross Margin | 17.73% | 18.16% | 18.76% | 17.27% | 13.91% | 13.99% | Upgrade
|
| Operating Margin | 9.90% | 10.23% | 12.42% | 9.29% | 5.41% | 6.96% | Upgrade
|
| Profit Margin | -2.22% | -2.36% | 6.21% | 9.16% | 15.82% | 14.75% | Upgrade
|
| Free Cash Flow Margin | 5.25% | 7.18% | -1.40% | 4.30% | 2.17% | 6.12% | Upgrade
|
| EBITDA | 3,347 | 3,276 | 3,653 | 3,703 | 1,820 | 2,103 | Upgrade
|
| EBITDA Margin | 10.67% | 11.05% | 13.40% | 10.01% | 6.19% | 7.77% | Upgrade
|
| D&A For EBITDA | 242.64 | 243 | 266.86 | 265.64 | 230.97 | 219.21 | Upgrade
|
| EBIT | 3,105 | 3,033 | 3,386 | 3,437 | 1,589 | 1,884 | Upgrade
|
| EBIT Margin | 9.90% | 10.23% | 12.42% | 9.29% | 5.41% | 6.96% | Upgrade
|
| Effective Tax Rate | - | - | 34.58% | 23.20% | 22.83% | 21.54% | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.