Merida Industry Co., Ltd. (TPE:9914)
Taiwan · Delayed Price · Currency is TWD 84.90
-1.30 (-1.51%)
Aug 26, 2026, 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 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 |
| 24,447 | 26,757 | 29,633 | 27,261 | 37,003 | 29,391 | |
Revenue Growth | -15.81% | -9.71% | 8.70% | -26.33% | 25.90% | 8.57% |
Cost of Revenue | 20,836 | 22,985 | 24,253 | 22,147 | 30,612 | 25,304 |
Gross Profit | 3,611 | 3,773 | 5,380 | 5,114 | 6,391 | 4,087 |
Selling, General & Admin | 2,250 | 2,296 | 2,316 | 2,238 | 2,258 | 2,311 |
Other Operating Expenses | -36.71 | -187.18 | 31.58 | -509.81 | 695.47 | 186.83 |
Operating Expenses | 2,214 | 2,109 | 2,347 | 1,728 | 2,954 | 2,498 |
Operating Income | 1,397 | 1,663 | 3,033 | 3,386 | 3,437 | 1,589 |
Interest Expense | -199.26 | -211.61 | -239.82 | -228.5 | -77.44 | -47.42 |
Interest & Investment Income | 116.14 | 125.49 | 108.66 | 114.14 | 45.44 | 25.76 |
Earnings From Equity Investments | -384.26 | 92.06 | -4,065 | -684.94 | 623.96 | 4,393 |
Currency Exchange Gain (Loss) | 373.91 | -112.74 | 328.83 | 66.28 | 391.87 | 160.69 |
Other Non Operating Income (Expenses) | 28.33 | 54.52 | 95.12 | 82.33 | 77.07 | 88.72 |
EBT Excluding Unusual Items | 1,332 | 1,611 | -738.93 | 2,735 | 4,498 | 6,210 |
Gain (Loss) on Sale of Investments | -10.72 | -21.71 | 6.27 | 14.4 | -0.53 | -5.64 |
Pretax Income | 1,321 | 1,589 | -732.66 | 2,750 | 4,498 | 6,205 |
Income Tax Expense | 342.5 | 373.07 | 33.52 | 950.9 | 1,043 | 1,417 |
Earnings From Continuing Operations | 978.9 | 1,216 | -766.17 | 1,799 | 3,454 | 4,788 |
Minority Interest in Earnings | 52.6 | -16.09 | 67.07 | -106.94 | -65.36 | -138.67 |
Net Income | 1,032 | 1,200 | -699.1 | 1,692 | 3,389 | 4,650 |
Net Income to Common | 1,032 | 1,200 | -699.1 | 1,692 | 3,389 | 4,650 |
Net Income Growth | - | - | - | -50.08% | -27.11% | 16.43% |
Shares Outstanding (Basic) | 299 | 299 | 299 | 299 | 299 | 299 |
Shares Outstanding (Diluted) | 300 | 300 | 299 | 300 | 301 | 300 |
Shares Change | 0.49% | 0.39% | -0.42% | -0.26% | 0.20% | -0.18% |
EPS (Basic) | 3.45 | 4.01 | -2.34 | 5.66 | 11.34 | 15.55 |
EPS (Diluted) | 3.43 | 4.00 | -2.34 | 5.64 | 11.26 | 15.48 |
EPS Growth | - | - | - | -49.91% | -27.26% | 16.65% |
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 | 3,008 | 2,346 | 2,127 | -381.71 | 1,591 | 636.68 |
Free Cash Flow Per Share | 10.01 | 7.82 | 7.11 | -1.27 | 5.29 | 2.12 |
Dividend Per Share | 2.800 | 2.800 | 4.000 | 6.000 | 7.000 | 8.000 |
Dividend Growth | -30.00% | -30.00% | -33.33% | -14.29% | -12.50% | 14.29% |
Gross Margin | 14.77% | 14.10% | 18.16% | 18.76% | 17.27% | 13.91% |
Operating Margin | 5.72% | 6.22% | 10.23% | 12.42% | 9.29% | 5.41% |
Profit Margin | 4.22% | 4.49% | -2.36% | 6.21% | 9.16% | 15.82% |
Free Cash Flow Margin | 12.30% | 8.77% | 7.18% | -1.40% | 4.30% | 2.17% |
EBITDA | 1,614 | 1,892 | 3,276 | 3,653 | 3,703 | 1,820 |
EBITDA Margin | 6.60% | 7.07% | 11.05% | 13.40% | 10.01% | 6.19% |
D&A For EBITDA | 216.48 | 228.94 | 243 | 266.86 | 265.64 | 230.97 |
EBIT | 1,397 | 1,663 | 3,033 | 3,386 | 3,437 | 1,589 |
EBIT Margin | 5.72% | 6.22% | 10.23% | 12.42% | 9.29% | 5.41% |
Effective Tax Rate | 25.92% | 23.47% | - | 34.58% | 23.20% | 22.83% |