BIONET Corp. (TPEX:1784)

BIONET Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,216	1,222	1,127	980.38	921.42	806.58
Revenue Growth (YoY)	4.31%	8.40%	14.99%	6.40%	14.24%	4.00%
Cost of Revenue	535.21	536.26	489.03	438.16	418.35	394.62
Gross Profit	681.18	685.77	638.28	542.22	503.07	411.96
Selling, General & Admin	500.32	483.75	433.23	391.95	385.97	362.51
Research & Development	139.14	139.02	118.75	90.3	85.57	52.45
Operating Expenses	640.49	623.37	553.58	485.39	471.86	415.77
Operating Income	40.69	62.4	84.69	56.83	31.21	-3.81
Interest Expense	-1.3	-1.28	-0.41	-0.46	-0.39	-0.33
Interest & Investment Income	26.54	24.91	15.03	8.96	7.37	8.51
Currency Exchange Gain (Loss)	6.18	6.18	-0.42	6.29	-2.6	-0.69
Other Non Operating Income (Expenses)	5.47	7.31	5.56	4.18	5.41	6.79
EBT Excluding Unusual Items	77.59	99.52	104.46	75.8	41.01	10.47
Gain (Loss) on Sale of Investments	2.33	2.33	2.63	-5.35	0.21	-4.17
Gain (Loss) on Sale of Assets	0.39	0.39	0	0.01	-0.03	-0.04
Other Unusual Items	-	-	-	-	-	0.16
Pretax Income	80.31	102.24	107.08	70.46	41.19	6.42
Income Tax Expense	30.98	32.38	25.69	16.87	8.55	5.18
Earnings From Continuing Operations	49.33	69.87	81.4	53.59	32.64	1.25
Minority Interest in Earnings	27.21	13.84	-3	-15.62	-6.02	11.5
Net Income	76.54	83.7	78.4	37.97	26.62	12.74
Net Income to Common	76.54	83.7	78.4	37.97	26.62	12.74
Net Income Growth	-1.14%	6.76%	106.47%	42.62%	108.96%	87.28%
Shares Outstanding (Basic)	51	51	50	51	51	51
Shares Outstanding (Diluted)	51	51	51	51	51	51
Shares Change (YoY)	0.19%	0.33%	-0.16%	-0.53%	0.14%	-0.07%
EPS (Basic)	1.51	1.65	1.55	0.75	0.52	0.25
EPS (Diluted)	1.51	1.65	1.55	0.75	0.52	0.25
EPS Growth	-1.35%	6.45%	107.50%	42.86%	108.83%	91.58%
Free Cash Flow	-0.29	75.15	133.05	65.78	3.71	46.83
Free Cash Flow Per Share	-0.01	1.48	2.63	1.30	0.07	0.92
Dividend Per Share	1.410	1.410	0.663	0.654	0.448	0.168
Dividend Growth	112.67%	112.67%	1.44%	45.83%	166.63%	38.47%
Gross Margin	56.00%	56.12%	56.62%	55.31%	54.60%	51.08%
Operating Margin	3.35%	5.11%	7.51%	5.80%	3.39%	-0.47%
Profit Margin	6.29%	6.85%	6.96%	3.87%	2.89%	1.58%
Free Cash Flow Margin	-0.02%	6.15%	11.80%	6.71%	0.40%	5.81%
EBITDA	70.43	89.71	109.06	83.41	55.17	23.41
EBITDA Margin	5.79%	7.34%	9.68%	8.51%	5.99%	2.90%
D&A For EBITDA	29.74	27.31	24.37	26.59	23.96	27.21
EBIT	40.69	62.4	84.69	56.83	31.21	-3.81
EBIT Margin	3.35%	5.11%	7.51%	5.80%	3.39%	-0.47%
Effective Tax Rate	38.57%	31.67%	23.99%	23.94%	20.75%	80.61%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.