Megaforce Company Limited (TPEX:3294)
Taiwan · Delayed Price · Currency is TWD 40.20
+0.85 (2.16%)
May 29, 2026, 1:30 PM CST
Megaforce Company 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 |
| 3,571 | 3,569 | 4,313 | 4,138 | 4,835 | 5,320 | |
Revenue Growth (YoY) | -10.61% | -17.24% | 4.21% | -14.41% | -9.11% | 4.44% |
Cost of Revenue | 3,044 | 3,051 | 3,643 | 3,580 | 4,352 | 4,693 |
Gross Profit | 526.2 | 517.93 | 669.67 | 557.95 | 483.22 | 626.21 |
Selling, General & Admin | 421.85 | 425.89 | 481.07 | 423.98 | 426.95 | 445.79 |
Research & Development | 156.88 | 153.36 | 137.82 | 180.98 | 139.82 | 137.35 |
Operating Expenses | 579.14 | 581.08 | 634.95 | 604.4 | 568.11 | 581.19 |
Operating Income | -52.95 | -63.14 | 34.72 | -46.45 | -84.88 | 45.02 |
Interest Expense | -16.09 | -17.12 | -24.35 | -28.03 | -27.94 | -22.26 |
Interest & Investment Income | 39.04 | 40.96 | 45.93 | 29.05 | 17.69 | 13.53 |
Earnings From Equity Investments | - | - | - | - | - | -4.83 |
Currency Exchange Gain (Loss) | -44.54 | -44.54 | 35.16 | 8.32 | 23.19 | -34.37 |
Other Non Operating Income (Expenses) | 91.54 | 88.9 | 62.04 | 50.07 | 56.17 | 64.65 |
EBT Excluding Unusual Items | 17.01 | 5.07 | 153.49 | 12.96 | -15.77 | 61.75 |
Impairment of Goodwill | - | - | - | -25.5 | - | - |
Gain (Loss) on Sale of Investments | -5.47 | -5.47 | - | - | - | 6.5 |
Gain (Loss) on Sale of Assets | 3.99 | 3.99 | 4.76 | 5.16 | 0.92 | 2.73 |
Asset Writedown | -0.46 | -0.46 | -11.41 | - | - | - |
Pretax Income | 15.06 | 3.12 | 146.85 | -7.37 | -14.85 | 76.96 |
Income Tax Expense | 86.12 | 82.05 | 73.42 | 125.66 | 146.96 | 53.06 |
Earnings From Continuing Operations | -71.06 | -78.93 | 73.43 | -133.04 | -161.81 | 23.91 |
Minority Interest in Earnings | 17.45 | 14.55 | 2.2 | 3.64 | 5.24 | 0.09 |
Net Income | -53.61 | -64.38 | 75.62 | -129.39 | -156.57 | 23.99 |
Net Income to Common | -53.61 | -64.38 | 75.62 | -129.39 | -156.57 | 23.99 |
Net Income Growth | - | - | - | - | - | -72.00% |
Shares Outstanding (Basic) | 132 | 132 | 132 | 130 | 131 | 132 |
Shares Outstanding (Diluted) | 132 | 132 | 132 | 130 | 131 | 134 |
Shares Change (YoY) | -0.00% | 0.27% | 1.26% | -0.48% | -2.56% | 1.18% |
EPS (Basic) | -0.41 | -0.49 | 0.57 | -1.00 | -1.20 | 0.18 |
EPS (Diluted) | -0.41 | -0.49 | 0.57 | -1.00 | -1.20 | 0.18 |
EPS Growth | - | - | - | - | - | -71.91% |
Free Cash Flow | -57.28 | -26.41 | 162.33 | 332.71 | 248.79 | 72.55 |
Free Cash Flow Per Share | -0.43 | -0.20 | 1.23 | 2.56 | 1.90 | 0.54 |
Dividend Per Share | - | - | 0.380 | - | - | 0.250 |
Dividend Growth | - | - | - | - | - | -50.00% |
Gross Margin | 14.74% | 14.51% | 15.53% | 13.48% | 9.99% | 11.77% |
Operating Margin | -1.48% | -1.77% | 0.80% | -1.12% | -1.76% | 0.85% |
Profit Margin | -1.50% | -1.80% | 1.75% | -3.13% | -3.24% | 0.45% |
Free Cash Flow Margin | -1.60% | -0.74% | 3.76% | 8.04% | 5.15% | 1.36% |
EBITDA | 57.57 | 54.81 | 183.17 | 113.78 | 86.75 | 228.15 |
EBITDA Margin | 1.61% | 1.54% | 4.25% | 2.75% | 1.79% | 4.29% |
D&A For EBITDA | 110.52 | 117.96 | 148.45 | 160.23 | 171.63 | 183.13 |
EBIT | -52.95 | -63.14 | 34.72 | -46.45 | -84.88 | 45.02 |
EBIT Margin | -1.48% | -1.77% | 0.80% | -1.12% | -1.76% | 0.85% |
Effective Tax Rate | 571.85% | 2630.59% | 50.00% | - | - | 68.94% |