Sinmag Equipment Corporation (TPEX:1580)
Taiwan · Delayed Price · Currency is TWD 106.00
-1.00 (-0.93%)
Aug 25, 2026, 1:30 PM CST
Sinmag Equipment 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 |
| 4,805 | 4,879 | 4,792 | 4,499 | 3,937 | 4,295 | |
Revenue Growth | -3.06% | 1.82% | 6.52% | 14.28% | -8.34% | 30.12% |
Cost of Revenue | 2,782 | 2,799 | 2,710 | 2,593 | 2,469 | 2,711 |
Gross Profit | 2,023 | 2,080 | 2,082 | 1,905 | 1,467 | 1,583 |
Selling, General & Admin | 1,025 | 989.58 | 940.31 | 873.37 | 775.22 | 761.86 |
Research & Development | 175.24 | 160.97 | 166.09 | 156.05 | 143.87 | 135.82 |
Operating Expenses | 1,200 | 1,159 | 1,109 | 1,031 | 914.28 | 890.86 |
Operating Income | 822.89 | 920.52 | 973.06 | 874.9 | 552.83 | 692.41 |
Interest Expense | -1.95 | -1.54 | -1.35 | -1.72 | -5.96 | -3.57 |
Interest & Investment Income | 25.74 | 30.26 | 32.52 | 27.27 | 21.68 | 17.97 |
Currency Exchange Gain (Loss) | 21.03 | 21.03 | 40.7 | 13.47 | 54.75 | -0.15 |
Other Non Operating Income (Expenses) | -5.09 | 13.25 | 10.24 | 22.17 | 5.93 | 2.01 |
EBT Excluding Unusual Items | 862.62 | 983.51 | 1,055 | 936.09 | 629.22 | 708.68 |
Impairment of Goodwill | - | - | -3.25 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.06 |
Gain (Loss) on Sale of Assets | -2.69 | -2.69 | 38.2 | -0.82 | -2.53 | -6.95 |
Other Unusual Items | - | - | -0.03 | 0.02 | 0.01 | 0.59 |
Pretax Income | 859.93 | 980.82 | 1,090 | 935.28 | 626.7 | 702.27 |
Income Tax Expense | 257.71 | 317.44 | 361.73 | 298.92 | 272.01 | 182.81 |
Earnings From Continuing Operations | 602.21 | 663.37 | 728.36 | 636.36 | 354.69 | 519.46 |
Minority Interest in Earnings | -36.15 | -40.88 | -45.7 | -33.32 | -18.12 | -9.29 |
Net Income | 566.06 | 622.49 | 682.67 | 603.04 | 336.57 | 510.17 |
Net Income to Common | 566.06 | 622.49 | 682.67 | 603.04 | 336.57 | 510.17 |
Net Income Growth | -10.83% | -8.82% | 13.20% | 79.17% | -34.03% | 49.63% |
Shares Outstanding (Basic) | 49 | 50 | 50 | 50 | 50 | 50 |
Shares Outstanding (Diluted) | 49 | 50 | 50 | 50 | 50 | 50 |
Shares Change | -1.55% | -1.16% | 0.00% | -0.06% | -0.06% | 0.04% |
EPS (Basic) | 11.47 | 12.54 | 13.59 | 12.01 | 6.70 | 10.16 |
EPS (Diluted) | 11.45 | 12.51 | 13.56 | 11.98 | 6.68 | 10.12 |
EPS Growth | -9.39% | -7.74% | 13.19% | 79.34% | -33.99% | 49.48% |
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 | 309.57 | 541.11 | 532.82 | 673.24 | 508.48 | 285.93 |
Free Cash Flow Per Share | 6.26 | 10.87 | 10.58 | 13.37 | 10.09 | 5.67 |
Dividend Per Share | 8.500 | 8.500 | 9.162 | 9.000 | 6.000 | 7.000 |
Dividend Growth | -7.23% | -7.23% | 1.81% | 50.00% | -14.29% | 3.09% |
Gross Margin | 42.09% | 42.63% | 43.45% | 42.36% | 37.27% | 36.87% |
Operating Margin | 17.13% | 18.87% | 20.31% | 19.45% | 14.04% | 16.12% |
Profit Margin | 11.78% | 12.76% | 14.25% | 13.41% | 8.55% | 11.88% |
Free Cash Flow Margin | 6.44% | 11.09% | 11.12% | 14.96% | 12.92% | 6.66% |
EBITDA | 937.79 | 1,030 | 1,081 | 974.54 | 649.65 | 771.27 |
EBITDA Margin | 19.52% | 21.10% | 22.57% | 21.66% | 16.50% | 17.96% |
D&A For EBITDA | 114.9 | 109.05 | 108.37 | 99.65 | 96.83 | 78.86 |
EBIT | 822.89 | 920.52 | 973.06 | 874.9 | 552.83 | 692.41 |
EBIT Margin | 17.13% | 18.87% | 20.31% | 19.45% | 14.04% | 16.12% |
Effective Tax Rate | 29.97% | 32.37% | 33.18% | 31.96% | 43.40% | 26.03% |
Revenue as Reported | 4,805 | 4,879 | 4,792 | 4,499 | 3,937 | 4,295 |