SysJust Co., Ltd. (TPEX:3158)
Taiwan · Delayed Price · Currency is TWD 89.10
-0.70 (-0.78%)
Feb 2, 2026, 12:41 PM CST
SysJust 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 |
| 1,014 | 945.51 | 823.37 | 813.28 | 769.57 | 665.99 | |
Revenue Growth (YoY) | 17.06% | 14.83% | 1.24% | 5.68% | 15.55% | 14.95% |
Cost of Revenue | 353.7 | 340.41 | 271.93 | 284.73 | 272.72 | 236.54 |
Gross Profit | 660.06 | 605.1 | 551.44 | 528.55 | 496.85 | 429.45 |
Selling, General & Admin | 177.99 | 168.87 | 130.73 | 123.71 | 125.14 | 117.2 |
Research & Development | 254.24 | 248.72 | 245.65 | 224.22 | 206.66 | 190.87 |
Operating Expenses | 432.23 | 417.6 | 376.38 | 347.93 | 331.79 | 308.1 |
Operating Income | 227.84 | 187.5 | 175.06 | 180.62 | 165.06 | 121.35 |
Interest Expense | -0.23 | -0.5 | -0.56 | -0.69 | -0.98 | -0.65 |
Interest & Investment Income | 7.15 | 6.41 | 6.21 | 3.51 | 1.78 | 1.7 |
Currency Exchange Gain (Loss) | -0.11 | 1 | 0.1 | 0.82 | -0.2 | 2.14 |
Other Non Operating Income (Expenses) | 0.81 | 2.83 | 1.21 | -2.29 | 3.66 | 6.5 |
EBT Excluding Unusual Items | 235.46 | 197.24 | 182.02 | 181.97 | 169.32 | 131.05 |
Pretax Income | 235.46 | 197.24 | 182.02 | 181.97 | 169.32 | 131.05 |
Income Tax Expense | 47.02 | 4.44 | 26.54 | 27.27 | 30.04 | 26.62 |
Earnings From Continuing Operations | 188.45 | 192.8 | 155.48 | 154.7 | 139.27 | 104.43 |
Minority Interest in Earnings | -0 | -0 | -0 | - | -0 | -0 |
Net Income | 188.44 | 192.8 | 155.48 | 154.7 | 139.27 | 104.43 |
Net Income to Common | 188.44 | 192.8 | 155.48 | 154.7 | 139.27 | 104.43 |
Net Income Growth | 8.82% | 24.01% | 0.50% | 11.08% | 33.36% | 55.19% |
Shares Outstanding (Basic) | 27 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 27 | 27 | 27 | 27 | 27 | 27 |
Shares Change (YoY) | - | 1.35% | 1.55% | 0.06% | -0.51% | 0.17% |
EPS (Basic) | 7.03 | 7.32 | 5.91 | 5.88 | 5.30 | 3.97 |
EPS (Diluted) | 7.03 | 7.06 | 5.77 | 5.83 | 5.25 | 3.92 |
EPS Growth | - | 22.36% | -1.03% | 11.05% | 33.93% | 54.94% |
Free Cash Flow | 238.1 | 170.55 | 171.63 | 179.67 | 180.29 | 157.04 |
Free Cash Flow Per Share | 8.88 | 6.25 | 6.37 | 6.77 | 6.80 | 5.89 |
Dividend Per Share | 6.000 | 6.000 | 5.000 | 5.000 | 4.600 | 3.500 |
Dividend Growth | 20.00% | 20.00% | - | 8.70% | 31.43% | - |
Gross Margin | 65.11% | 64.00% | 66.97% | 64.99% | 64.56% | 64.48% |
Operating Margin | 22.47% | 19.83% | 21.26% | 22.21% | 21.45% | 18.22% |
Profit Margin | 18.59% | 20.39% | 18.88% | 19.02% | 18.10% | 15.68% |
Free Cash Flow Margin | 23.49% | 18.04% | 20.84% | 22.09% | 23.43% | 23.58% |
EBITDA | 251.16 | 210.13 | 193.78 | 203.35 | 188.04 | 145 |
EBITDA Margin | 24.77% | 22.22% | 23.54% | 25.00% | 24.43% | 21.77% |
D&A For EBITDA | 23.32 | 22.63 | 18.72 | 22.73 | 22.98 | 23.65 |
EBIT | 227.84 | 187.5 | 175.06 | 180.62 | 165.06 | 121.35 |
EBIT Margin | 22.47% | 19.83% | 21.26% | 22.21% | 21.45% | 18.22% |
Effective Tax Rate | 19.97% | 2.25% | 14.58% | 14.99% | 17.74% | 20.31% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.