Wayi International Digital Entertainment Co., Ltd. (TPEX: 3086)
Taiwan
· Delayed Price · Currency is TWD 149.00
-3.50 (-2.30%)
Dec 20, 2024, 1:30 PM CST
Wayi International Digital Entertainment Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 161.66 | 141.43 | 147.27 | 248.36 | 115.95 | 123.41 | Upgrade
|
| Revenue Growth (YoY) | 28.33% | -3.96% | -40.71% | 114.20% | -6.04% | 58.55% | Upgrade
|
| Cost of Revenue | 69.46 | 48.5 | 49.52 | 60.39 | 41.4 | 60.02 | Upgrade
|
| Gross Profit | 92.2 | 92.93 | 97.75 | 187.97 | 74.55 | 63.39 | Upgrade
|
| Selling, General & Admin | 71.23 | 67.12 | 77.13 | 89.86 | 69.08 | 68.99 | Upgrade
|
| Research & Development | - | - | 0.23 | 2.18 | 3.68 | 3.23 | Upgrade
|
| Operating Expenses | 71.23 | 67.12 | 77.36 | 92.04 | 72.76 | 72.23 | Upgrade
|
| Operating Income | 20.97 | 25.81 | 20.39 | 95.93 | 1.79 | -8.84 | Upgrade
|
| Interest Expense | -0.14 | -0.09 | -0.1 | -0.28 | -2.06 | -2.44 | Upgrade
|
| Interest & Investment Income | 6.99 | 6.06 | 1.65 | 0.28 | 0.96 | 3.2 | Upgrade
|
| Earnings From Equity Investments | - | -0.31 | -1.06 | -1.74 | -1.21 | -3.7 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.68 | -0.03 | 12.58 | -3.07 | -2.35 | -3.47 | Upgrade
|
| Other Non Operating Income (Expenses) | 3.18 | 1.59 | 1.6 | 1.43 | 2.59 | 1.1 | Upgrade
|
| EBT Excluding Unusual Items | 28.32 | 33.03 | 35.06 | 92.56 | -0.28 | -14.14 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 0.33 | 1.75 | 0.38 | 0.83 | 1.47 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.01 | - | 0.01 | 0.01 | 0.02 | -0.39 | Upgrade
|
| Other Unusual Items | - | 0.01 | - | - | - | - | Upgrade
|
| Pretax Income | 28.33 | 33.36 | 36.82 | 92.94 | 0.56 | -13.06 | Upgrade
|
| Income Tax Expense | -0.09 | 0.17 | 0.18 | - | - | - | Upgrade
|
| Earnings From Continuing Operations | 28.42 | 33.19 | 36.64 | 92.94 | 0.56 | -13.06 | Upgrade
|
| Net Income | 28.42 | 33.19 | 36.64 | 92.94 | 0.56 | -13.06 | Upgrade
|
| Net Income to Common | 28.42 | 33.19 | 36.64 | 92.94 | 0.56 | -13.06 | Upgrade
|
| Net Income Growth | 40.46% | -9.41% | -60.58% | 16379.43% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 19 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 19 | 18 | Upgrade
|
| Shares Change (YoY) | -0.01% | -0.00% | -0.02% | 38.21% | 4.49% | - | Upgrade
|
| EPS (Basic) | 1.09 | 1.28 | 1.41 | 3.58 | 0.03 | -0.73 | Upgrade
|
| EPS (Diluted) | 1.09 | 1.28 | 1.41 | 3.58 | 0.03 | -0.73 | Upgrade
|
| EPS Growth | 40.80% | -9.30% | -60.60% | 11901.01% | - | - | Upgrade
|
| Free Cash Flow | 41.37 | 25.55 | 37.88 | 105.65 | -26.67 | 38.61 | Upgrade
|
| Free Cash Flow Per Share | 1.59 | 0.98 | 1.46 | 4.07 | -1.42 | 2.15 | Upgrade
|
| Dividend Per Share | 0.455 | 0.455 | 0.515 | 1.492 | - | - | Upgrade
|
| Dividend Growth | -11.68% | -11.68% | -65.50% | - | - | - | Upgrade
|
| Gross Margin | 57.03% | 65.71% | 66.37% | 75.68% | 64.30% | 51.36% | Upgrade
|
| Operating Margin | 12.97% | 18.25% | 13.85% | 38.62% | 1.54% | -7.16% | Upgrade
|
| Profit Margin | 17.58% | 23.47% | 24.88% | 37.42% | 0.49% | -10.58% | Upgrade
|
| Free Cash Flow Margin | 25.59% | 18.06% | 25.72% | 42.54% | -23.00% | 31.29% | Upgrade
|
| EBITDA | 24.31 | 28.46 | 22.57 | 97.55 | 3.92 | -4.42 | Upgrade
|
| EBITDA Margin | 15.04% | 20.12% | 15.32% | 39.28% | 3.38% | -3.58% | Upgrade
|
| D&A For EBITDA | 3.34 | 2.65 | 2.18 | 1.62 | 2.13 | 4.42 | Upgrade
|
| EBIT | 20.97 | 25.81 | 20.39 | 95.93 | 1.79 | -8.84 | Upgrade
|
| EBIT Margin | 12.97% | 18.25% | 13.85% | 38.62% | 1.54% | -7.16% | Upgrade
|
| Effective Tax Rate | - | 0.50% | 0.49% | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.