SysJust Co., Ltd. (TPEX:3158)
Taiwan · Delayed Price · Currency is TWD 82.80
+0.10 (0.12%)
Aug 19, 2026, 1:08 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 1,092 | 1,012 | 945.51 | 823.37 | 813.28 | 769.57 | |
Revenue Growth | 8.73% | 7.07% | 14.83% | 1.24% | 5.68% | 15.55% |
Cost of Revenue | 390.63 | 360.44 | 340.41 | 271.93 | 284.73 | 272.72 |
Gross Profit | 701.03 | 651.93 | 605.1 | 551.44 | 528.55 | 496.85 |
Selling, General & Admin | 180.95 | 170.2 | 168.87 | 130.73 | 123.71 | 125.14 |
Research & Development | 269.58 | 257.69 | 248.72 | 245.65 | 224.22 | 206.66 |
Operating Expenses | 450.53 | 427.88 | 417.6 | 376.38 | 347.93 | 331.79 |
Operating Income | 250.5 | 224.05 | 187.5 | 175.06 | 180.62 | 165.06 |
Interest Expense | -1.85 | -0.66 | -0.5 | -0.56 | -0.69 | -0.98 |
Interest & Investment Income | 10.62 | 8 | 6.41 | 6.21 | 3.51 | 1.78 |
Currency Exchange Gain (Loss) | -0.53 | -0.53 | 1 | 0.1 | 0.82 | -0.2 |
Other Non Operating Income (Expenses) | 1.61 | 0.62 | 2.83 | 1.21 | -2.29 | 3.66 |
EBT Excluding Unusual Items | 260.36 | 231.48 | 197.24 | 182.02 | 181.97 | 169.32 |
Pretax Income | 260.36 | 231.48 | 197.24 | 182.02 | 181.97 | 169.32 |
Income Tax Expense | 39.95 | 33.94 | 4.44 | 26.54 | 27.27 | 30.04 |
Earnings From Continuing Operations | 220.41 | 197.55 | 192.8 | 155.48 | 154.7 | 139.27 |
Minority Interest in Earnings | - | -0 | -0 | -0 | - | -0 |
Net Income | 220.41 | 197.55 | 192.8 | 155.48 | 154.7 | 139.27 |
Net Income to Common | 220.41 | 197.55 | 192.8 | 155.48 | 154.7 | 139.27 |
Net Income Growth | 17.92% | 2.46% | 24.01% | 0.50% | 11.08% | 33.36% |
Shares Outstanding (Basic) | 29 | 27 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 31 | 29 | 27 | 27 | 27 | 27 |
Shares Change | 12.23% | 4.99% | 1.39% | 1.55% | 0.06% | -0.51% |
EPS (Basic) | 7.59 | 7.27 | 7.32 | 5.91 | 5.88 | 5.30 |
EPS (Diluted) | 7.14 | 6.89 | 7.06 | 5.77 | 5.83 | 5.25 |
EPS Growth | 5.03% | -2.41% | 22.36% | -1.03% | 11.05% | 33.93% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 211.31 | 224.32 | 170.55 | 171.63 | 179.67 | 180.29 |
Free Cash Flow Per Share | 6.85 | 7.82 | 6.25 | 6.37 | 6.77 | 6.80 |
Dividend Per Share | 6.500 | 6.500 | 6.000 | 5.000 | 5.000 | 4.600 |
Dividend Growth | 8.33% | 8.33% | 20.00% | 0% | 8.70% | 31.43% |
Gross Margin | 64.22% | 64.40% | 64.00% | 66.97% | 64.99% | 64.56% |
Operating Margin | 22.95% | 22.13% | 19.83% | 21.26% | 22.21% | 21.45% |
Profit Margin | 20.19% | 19.51% | 20.39% | 18.88% | 19.02% | 18.10% |
Free Cash Flow Margin | 19.36% | 22.16% | 18.04% | 20.84% | 22.09% | 23.43% |
EBITDA | 273.54 | 247.23 | 210.13 | 193.78 | 203.35 | 188.04 |
EBITDA Margin | 25.06% | 24.42% | 22.22% | 23.54% | 25.00% | 24.43% |
D&A For EBITDA | 23.04 | 23.18 | 22.63 | 18.72 | 22.73 | 22.98 |
EBIT | 250.5 | 224.05 | 187.5 | 175.06 | 180.62 | 165.06 |
EBIT Margin | 22.95% | 22.13% | 19.83% | 21.26% | 22.21% | 21.45% |
Effective Tax Rate | 15.34% | 14.66% | 2.25% | 14.58% | 14.99% | 17.74% |