Megaforce Company Limited (TPEX:3294)
Taiwan · Delayed Price · Currency is TWD 35.75
-0.10 (-0.28%)
At close: Feb 11, 2026
Megaforce Company 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 |
| 3,765 | 4,313 | 4,138 | 4,835 | 5,320 | 5,093 | |
Revenue Growth (YoY) | -13.70% | 4.21% | -14.41% | -9.11% | 4.44% | 1.86% |
Cost of Revenue | 3,228 | 3,643 | 3,580 | 4,352 | 4,693 | 4,234 |
Gross Profit | 536.63 | 669.67 | 557.95 | 483.22 | 626.21 | 859.19 |
Selling, General & Admin | 435.51 | 481.07 | 423.98 | 426.95 | 445.79 | 493.01 |
Research & Development | 134.24 | 137.82 | 180.98 | 139.82 | 137.35 | 148.03 |
Operating Expenses | 600.52 | 662.4 | 604.4 | 568.11 | 581.19 | 641.81 |
Operating Income | -63.89 | 7.27 | -46.45 | -84.88 | 45.02 | 217.38 |
Interest Expense | -18.36 | -24.35 | -28.03 | -27.94 | -22.26 | -23.88 |
Interest & Investment Income | 42.01 | 45.93 | 29.05 | 17.69 | 13.53 | 23.78 |
Earnings From Equity Investments | - | - | - | - | -4.83 | -3.7 |
Currency Exchange Gain (Loss) | -19.66 | 35.16 | 8.32 | 23.19 | -34.37 | -79.45 |
Other Non Operating Income (Expenses) | 104.81 | 89.49 | 50.07 | 56.17 | 64.65 | 48.88 |
EBT Excluding Unusual Items | 44.92 | 153.49 | 12.96 | -15.77 | 61.75 | 183.01 |
Impairment of Goodwill | - | - | -25.5 | - | - | - |
Gain (Loss) on Sale of Investments | 0.03 | - | - | - | 6.5 | - |
Gain (Loss) on Sale of Assets | 4.71 | 4.76 | 5.16 | 0.92 | 2.73 | 0.62 |
Asset Writedown | -11.41 | -11.41 | - | - | - | - |
Pretax Income | 38.25 | 146.85 | -7.37 | -14.85 | 76.96 | 183.63 |
Income Tax Expense | 87.23 | 73.42 | 125.66 | 146.96 | 53.06 | 97.16 |
Earnings From Continuing Operations | -48.98 | 73.43 | -133.04 | -161.81 | 23.91 | 86.48 |
Minority Interest in Earnings | 10.49 | 2.2 | 3.64 | 5.24 | 0.09 | -0.77 |
Net Income | -38.49 | 75.62 | -129.39 | -156.57 | 23.99 | 85.71 |
Net Income to Common | -38.49 | 75.62 | -129.39 | -156.57 | 23.99 | 85.71 |
Net Income Growth | - | - | - | - | -72.00% | 180.71% |
Shares Outstanding (Basic) | 132 | 132 | 130 | 131 | 132 | 132 |
Shares Outstanding (Diluted) | 132 | 132 | 130 | 131 | 134 | 133 |
Shares Change (YoY) | 0.72% | 1.26% | -0.48% | -2.56% | 1.18% | 0.35% |
EPS (Basic) | -0.29 | 0.57 | -1.00 | -1.20 | 0.18 | 0.65 |
EPS (Diluted) | -0.29 | 0.57 | -1.00 | -1.20 | 0.18 | 0.65 |
EPS Growth | - | - | - | - | -71.91% | 181.35% |
Free Cash Flow | 38.15 | 162.33 | 332.71 | 248.79 | 72.55 | -203.44 |
Free Cash Flow Per Share | 0.29 | 1.23 | 2.56 | 1.90 | 0.54 | -1.53 |
Dividend Per Share | 0.380 | 0.380 | - | - | 0.250 | 0.500 |
Dividend Growth | - | - | - | - | -50.00% | 66.67% |
Gross Margin | 14.25% | 15.53% | 13.48% | 9.99% | 11.77% | 16.87% |
Operating Margin | -1.70% | 0.17% | -1.12% | -1.76% | 0.85% | 4.27% |
Profit Margin | -1.02% | 1.75% | -3.13% | -3.24% | 0.45% | 1.68% |
Free Cash Flow Margin | 1.01% | 3.76% | 8.04% | 5.15% | 1.36% | -3.99% |
EBITDA | 64.32 | 155.72 | 113.78 | 86.75 | 228.15 | 413.54 |
EBITDA Margin | 1.71% | 3.61% | 2.75% | 1.79% | 4.29% | 8.12% |
D&A For EBITDA | 128.21 | 148.45 | 160.23 | 171.63 | 183.13 | 196.16 |
EBIT | -63.89 | 7.27 | -46.45 | -84.88 | 45.02 | 217.38 |
EBIT Margin | -1.70% | 0.17% | -1.12% | -1.76% | 0.85% | 4.27% |
Effective Tax Rate | 228.06% | 50.00% | - | - | 68.94% | 52.91% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.