Wayi International Digital Entertainment Co., Ltd. (TPEX:3086)
Taiwan · Delayed Price · Currency is TWD 150.00
-0.50 (-0.33%)
Aug 12, 2025, 1:30 PM CST
TPEX:3086 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2020 |
| 152.81 | 150.48 | 141.43 | 147.27 | 248.36 | 115.95 | Upgrade | |
Revenue Growth (YoY) | -1.60% | 6.40% | -3.96% | -40.71% | 114.20% | -6.04% | Upgrade |
Cost of Revenue | 81.07 | 73.8 | 48.5 | 49.52 | 60.39 | 41.4 | Upgrade |
Gross Profit | 71.74 | 76.68 | 92.93 | 97.75 | 187.97 | 74.55 | Upgrade |
Selling, General & Admin | 85.47 | 78.03 | 67.12 | 77.13 | 89.86 | 69.08 | Upgrade |
Research & Development | - | - | - | 0.23 | 2.18 | 3.68 | Upgrade |
Operating Expenses | 85.47 | 78.03 | 67.12 | 77.36 | 92.04 | 72.76 | Upgrade |
Operating Income | -13.73 | -1.35 | 25.81 | 20.39 | 95.93 | 1.79 | Upgrade |
Interest Expense | -0.23 | -0.18 | -0.09 | -0.1 | -0.28 | -2.06 | Upgrade |
Interest & Investment Income | 5.62 | 6.95 | 6.06 | 1.65 | 0.28 | 0.96 | Upgrade |
Earnings From Equity Investments | - | - | -0.31 | -1.06 | -1.74 | -1.21 | Upgrade |
Currency Exchange Gain (Loss) | 8.7 | 8.7 | -0.03 | 12.58 | -3.07 | -2.35 | Upgrade |
Other Non Operating Income (Expenses) | -19.15 | 3.2 | 1.59 | 1.6 | 1.43 | 2.59 | Upgrade |
EBT Excluding Unusual Items | -18.8 | 17.32 | 33.03 | 35.06 | 92.56 | -0.28 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | 0.33 | 1.75 | 0.38 | 0.83 | Upgrade |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | - | 0.01 | 0.01 | 0.02 | Upgrade |
Other Unusual Items | - | - | 0.01 | - | - | - | Upgrade |
Pretax Income | -18.79 | 17.33 | 33.36 | 36.82 | 92.94 | 0.56 | Upgrade |
Income Tax Expense | - | - | 0.17 | 0.18 | - | - | Upgrade |
Earnings From Continuing Operations | -18.79 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade |
Minority Interest in Earnings | 0.91 | 0 | - | - | - | - | Upgrade |
Net Income | -17.87 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade |
Net Income to Common | -17.87 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade |
Net Income Growth | - | -47.78% | -9.41% | -60.58% | 16379.43% | - | Upgrade |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 19 | Upgrade |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 19 | Upgrade |
Shares Change (YoY) | 0.08% | -0.01% | -0.01% | -0.02% | 38.21% | 4.49% | Upgrade |
EPS (Basic) | -0.69 | 0.67 | 1.28 | 1.41 | 3.58 | 0.03 | Upgrade |
EPS (Diluted) | -0.69 | 0.67 | 1.28 | 1.41 | 3.58 | 0.03 | Upgrade |
EPS Growth | - | -47.78% | -9.30% | -60.60% | 11901.01% | - | Upgrade |
Free Cash Flow | -9.83 | 43.19 | 25.55 | 37.88 | 105.65 | -26.67 | Upgrade |
Free Cash Flow Per Share | -0.38 | 1.66 | 0.98 | 1.46 | 4.07 | -1.42 | Upgrade |
Dividend Per Share | 0.150 | 0.150 | 0.455 | 0.515 | 1.492 | - | Upgrade |
Dividend Growth | -67.00% | -67.00% | -11.68% | -65.50% | - | - | Upgrade |
Gross Margin | 46.95% | 50.95% | 65.71% | 66.37% | 75.68% | 64.30% | Upgrade |
Operating Margin | -8.98% | -0.90% | 18.25% | 13.84% | 38.62% | 1.54% | Upgrade |
Profit Margin | -11.70% | 11.52% | 23.47% | 24.88% | 37.42% | 0.49% | Upgrade |
Free Cash Flow Margin | -6.43% | 28.70% | 18.06% | 25.72% | 42.54% | -23.00% | Upgrade |
EBITDA | -9.88 | 2.75 | 28.46 | 22.57 | 97.55 | 3.92 | Upgrade |
EBITDA Margin | -6.47% | 1.83% | 20.12% | 15.32% | 39.28% | 3.38% | Upgrade |
D&A For EBITDA | 3.85 | 4.1 | 2.65 | 2.18 | 1.62 | 2.13 | Upgrade |
EBIT | -13.73 | -1.35 | 25.81 | 20.39 | 95.93 | 1.79 | Upgrade |
EBIT Margin | -8.98% | -0.90% | 18.25% | 13.84% | 38.62% | 1.54% | Upgrade |
Effective Tax Rate | - | - | 0.50% | 0.49% | - | - | Upgrade |
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.