Wayi International Digital Entertainment Co., Ltd. (TPEX:3086)
Taiwan · Delayed Price · Currency is TWD 31.60
-3.45 (-9.84%)
May 27, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 148.35 | 159.49 | 150.48 | 141.43 | 147.27 | 248.36 | |
Revenue Growth (YoY) | -1.26% | 5.99% | 6.40% | -3.96% | -40.71% | 114.20% |
Cost of Revenue | 85.78 | 86.2 | 73.8 | 48.5 | 49.52 | 60.39 |
Gross Profit | 62.57 | 73.29 | 76.68 | 92.93 | 97.75 | 187.97 |
Selling, General & Admin | 93.24 | 94.12 | 78.03 | 67.12 | 77.13 | 89.86 |
Research & Development | - | - | - | - | 0.23 | 2.18 |
Operating Expenses | 93.24 | 94.12 | 78.03 | 67.12 | 77.36 | 92.04 |
Operating Income | -30.67 | -20.84 | -1.35 | 25.81 | 20.39 | 95.93 |
Interest Expense | -0.15 | -0.17 | -0.18 | -0.09 | -0.1 | -0.28 |
Interest & Investment Income | 4.05 | 4.49 | 6.95 | 6.06 | 1.65 | 0.28 |
Earnings From Equity Investments | - | - | - | -0.31 | -1.06 | -1.74 |
Currency Exchange Gain (Loss) | -6.19 | -6.19 | 8.7 | -0.03 | 12.58 | -3.07 |
Other Non Operating Income (Expenses) | 3.47 | 3 | 3.2 | 1.59 | 1.6 | 1.43 |
EBT Excluding Unusual Items | -29.49 | -19.7 | 17.32 | 33.03 | 35.06 | 92.56 |
Gain (Loss) on Sale of Investments | - | - | - | 0.33 | 1.75 | 0.38 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | 0.01 | - | 0.01 | 0.01 |
Other Unusual Items | - | - | - | 0.01 | - | - |
Pretax Income | -29.49 | -19.69 | 17.33 | 33.36 | 36.82 | 92.94 |
Income Tax Expense | - | - | - | 0.17 | 0.18 | - |
Earnings From Continuing Operations | -29.49 | -19.69 | 17.33 | 33.19 | 36.64 | 92.94 |
Minority Interest in Earnings | 2.95 | 2.74 | 0 | - | - | - |
Net Income | -26.54 | -16.96 | 17.33 | 33.19 | 36.64 | 92.94 |
Net Income to Common | -26.54 | -16.96 | 17.33 | 33.19 | 36.64 | 92.94 |
Net Income Growth | - | - | -47.78% | -9.41% | -60.58% | 16379.43% |
Shares Outstanding (Basic) | 273 | 273 | 273 | 273 | 273 | 273 |
Shares Outstanding (Diluted) | 273 | 273 | 273 | 273 | 273 | 273 |
Shares Change (YoY) | - | -0.00% | -0.01% | -0.01% | -0.02% | 38.21% |
EPS (Basic) | -0.10 | -0.06 | 0.06 | 0.12 | 0.13 | 0.34 |
EPS (Diluted) | -0.10 | -0.06 | 0.06 | 0.12 | 0.13 | 0.34 |
EPS Growth | - | - | -47.78% | -9.30% | -60.60% | 12068.63% |
Free Cash Flow | -14.48 | -21.43 | 43.19 | 25.55 | 37.88 | 105.65 |
Free Cash Flow Per Share | -0.05 | -0.08 | 0.16 | 0.09 | 0.14 | 0.39 |
Dividend Per Share | - | - | 0.014 | 0.043 | 0.049 | 0.142 |
Dividend Growth | - | - | -66.97% | -11.63% | -65.52% | - |
Gross Margin | 42.18% | 45.95% | 50.95% | 65.71% | 66.37% | 75.68% |
Operating Margin | -20.67% | -13.06% | -0.90% | 18.25% | 13.84% | 38.62% |
Profit Margin | -17.89% | -10.63% | 11.52% | 23.47% | 24.88% | 37.42% |
Free Cash Flow Margin | -9.76% | -13.44% | 28.70% | 18.06% | 25.72% | 42.54% |
EBITDA | -22.42 | -13.37 | 2.75 | 28.46 | 22.57 | 97.55 |
EBITDA Margin | -15.11% | -8.38% | 1.83% | 20.12% | 15.32% | 39.28% |
D&A For EBITDA | 8.25 | 7.47 | 4.1 | 2.65 | 2.18 | 1.62 |
EBIT | -30.67 | -20.84 | -1.35 | 25.81 | 20.39 | 95.93 |
EBIT Margin | -20.67% | -13.06% | -0.90% | 18.25% | 13.84% | 38.62% |
Effective Tax Rate | - | - | - | 0.50% | 0.49% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.