St.Shine Optical Co.,Ltd. (TPEX:1565)
Taiwan · Delayed Price · Currency is TWD 85.10
-1.00 (-1.16%)
Nov 6, 2026, 1:30 PM CST
St.Shine Optical 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 | Sep '26 Sep 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 |
| 3,631 | 4,117 | 4,550 | 4,394 | 5,003 | 5,402 | |
Revenue Growth | -17.56% | -9.52% | 3.55% | -12.18% | -7.37% | 7.89% |
Cost of Revenue | 2,941 | 3,167 | 3,336 | 3,419 | 3,529 | 3,790 |
Gross Profit | 689.6 | 949.67 | 1,214 | 975.25 | 1,474 | 1,611 |
Selling, General & Admin | 291.17 | 287.63 | 318.09 | 304.59 | 357.02 | 347.23 |
Research & Development | 84.75 | 88.96 | 96.76 | 69.91 | 48.83 | 53.74 |
Other Operating Expenses | -67.95 | - | - | -0 | 0 | - |
Operating Expenses | 340.54 | 409.16 | 413.14 | 369.78 | 401.52 | 379.92 |
Operating Income | 349.07 | 540.51 | 801.14 | 605.46 | 1,073 | 1,231 |
Interest Expense | -5.61 | -7.52 | -8.9 | -10.23 | -9.79 | -10.52 |
Interest & Investment Income | 30.81 | 34.81 | 36.39 | 37.86 | 11.84 | 2.22 |
Earnings From Equity Investments | -9.58 | 9.77 | -0.81 | 0.16 | -3.2 | - |
Currency Exchange Gain (Loss) | 12.93 | 12.93 | 112.72 | 32.62 | 193.33 | -89 |
Other Non Operating Income (Expenses) | 72.15 | 1.88 | 2.3 | 13.12 | 10.99 | 19.63 |
EBT Excluding Unusual Items | 449.76 | 592.38 | 942.84 | 678.98 | 1,276 | 1,154 |
Gain (Loss) on Sale of Investments | -15.25 | -15.25 | - | - | 4.95 | - |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | -0.02 | -0.09 | 0.11 | 0.04 |
Other Unusual Items | 0.02 | 0.02 | 0.08 | 0.03 | -0.01 | 0.06 |
Pretax Income | 434.54 | 577.16 | 942.9 | 678.92 | 1,281 | 1,154 |
Income Tax Expense | 85.52 | 122.13 | 195.6 | 132.96 | 262.04 | 205.9 |
Net Income | 349.03 | 455.03 | 747.3 | 545.95 | 1,019 | 947.76 |
Net Income to Common | 349.03 | 455.03 | 747.3 | 545.95 | 1,019 | 947.76 |
Net Income Growth | -38.06% | -39.11% | 36.88% | -46.42% | 7.52% | 27.20% |
Shares Outstanding (Basic) | 50 | 50 | 50 | 50 | 50 | 50 |
Shares Outstanding (Diluted) | 51 | 51 | 51 | 51 | 51 | 51 |
Shares Change | 0.37% | 0.39% | 0.01% | 0.03% | 0.13% | -0.01% |
EPS (Basic) | 6.92 | 9.03 | 14.82 | 10.83 | 20.21 | 18.80 |
EPS (Diluted) | 6.83 | 8.91 | 14.70 | 10.74 | 20.05 | 18.67 |
EPS Growth | -38.35% | -39.39% | 36.87% | -46.43% | 7.39% | 27.18% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 537.09 | 511.53 | 862.37 | 819.35 | 1,153 | 1,162 |
Free Cash Flow Per Share | 10.51 | 10.02 | 16.96 | 16.11 | 22.69 | 22.88 |
Dividend Per Share | 5.800 | 5.800 | 9.500 | 7.000 | 13.500 | 15.000 |
Dividend Growth | -38.95% | -38.95% | 35.71% | -48.15% | -10.00% | 25.00% |
Gross Margin | 18.99% | 23.07% | 26.69% | 22.20% | 29.47% | 29.83% |
Operating Margin | 9.61% | 13.13% | 17.61% | 13.78% | 21.44% | 22.79% |
Profit Margin | 9.61% | 11.05% | 16.42% | 12.43% | 20.37% | 17.55% |
Free Cash Flow Margin | 14.79% | 12.43% | 18.95% | 18.65% | 23.05% | 21.50% |
EBITDA | 537.96 | 735.67 | 1,035 | 881.24 | 1,357 | 1,507 |
EBITDA Margin | 14.82% | 17.87% | 22.75% | 20.06% | 27.12% | 27.89% |
D&A For EBITDA | 188.89 | 195.16 | 233.8 | 275.78 | 283.82 | 275.5 |
EBIT | 349.07 | 540.51 | 801.14 | 605.46 | 1,073 | 1,231 |
EBIT Margin | 9.61% | 13.13% | 17.61% | 13.78% | 21.44% | 22.79% |
Effective Tax Rate | 19.68% | 21.16% | 20.74% | 19.59% | 20.45% | 17.85% |