Shih Her Technologies Inc. (TPEX:3551)
Taiwan · Delayed Price · Currency is TWD 173.50
+1.00 (0.58%)
Aug 19, 2026, 1:30 PM CST
Shih Her Technologies 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 |
| 3,264 | 2,992 | 2,575 | 2,289 | 2,393 | 2,137 | |
Revenue Growth | 19.98% | 16.17% | 12.53% | -4.35% | 11.97% | 3.52% |
Cost of Revenue | 2,062 | 1,915 | 1,637 | 1,433 | 1,504 | 1,373 |
Gross Profit | 1,202 | 1,077 | 938.44 | 856.01 | 888.94 | 763.62 |
Selling, General & Admin | 469.83 | 450.92 | 406.86 | 390.96 | 391.47 | 371.06 |
Research & Development | 107.4 | 102.34 | 105.67 | 82.49 | 64.49 | 40.18 |
Operating Expenses | 579.73 | 555.89 | 510.53 | 476.13 | 443.15 | 346.73 |
Operating Income | 622.59 | 521.48 | 427.91 | 379.89 | 445.79 | 416.9 |
Interest Expense | -9.65 | -8.73 | -10.78 | -11.99 | -8.02 | -6.64 |
Interest & Investment Income | 15.49 | 12.55 | 12.4 | 16.97 | 15.93 | 9.91 |
Earnings From Equity Investments | 72.55 | 69.17 | 31.43 | 19.71 | 9.26 | 10.75 |
Currency Exchange Gain (Loss) | 5.9 | 5.9 | 10.42 | 1.28 | 18.35 | -6.94 |
Other Non Operating Income (Expenses) | 31.68 | 7.07 | 6.33 | 7.17 | 0.56 | 13.88 |
EBT Excluding Unusual Items | 738.55 | 607.44 | 477.71 | 413.02 | 481.87 | 437.86 |
Gain (Loss) on Sale of Investments | 6.27 | 6.27 | 5.31 | 1.13 | -2.77 | 3.08 |
Gain (Loss) on Sale of Assets | -2.21 | -2.21 | 0.12 | -0.21 | -0.18 | 70.59 |
Asset Writedown | -21.65 | -21.65 | -13.37 | - | -3.79 | -18.42 |
Pretax Income | 720.97 | 589.86 | 469.77 | 413.93 | 475.12 | 493.11 |
Income Tax Expense | 135.94 | 110.57 | 96.64 | 99.96 | 111.97 | 86.05 |
Earnings From Continuing Operations | 585.03 | 479.29 | 373.13 | 313.97 | 363.16 | 407.06 |
Minority Interest in Earnings | - | - | - | - | - | -0.44 |
Net Income | 585.03 | 479.29 | 373.13 | 313.97 | 363.16 | 406.63 |
Net Income to Common | 585.03 | 479.29 | 373.13 | 313.97 | 363.16 | 406.63 |
Net Income Growth | 39.74% | 28.45% | 18.84% | -13.54% | -10.69% | 61.46% |
Shares Outstanding (Basic) | 60 | 57 | 56 | 56 | 57 | 57 |
Shares Outstanding (Diluted) | 62 | 58 | 57 | 57 | 58 | 57 |
Shares Change | 9.27% | 2.60% | -0.32% | -1.32% | 0.15% | 0.29% |
EPS (Basic) | 9.74 | 8.36 | 6.63 | 5.58 | 6.40 | 7.16 |
EPS (Diluted) | 9.49 | 8.28 | 6.59 | 5.53 | 6.31 | 7.08 |
EPS Growth | 28.22% | 25.62% | 19.17% | -12.36% | -10.88% | 61.28% |
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 | -506.53 | -571.9 | 365.15 | 118.92 | 144.53 | 55.74 |
Free Cash Flow Per Share | -8.19 | -9.85 | 6.45 | 2.09 | 2.51 | 0.97 |
Dividend Per Share | 4.800 | 4.800 | - | 2.800 | 3.200 | 3.500 |
Dividend Growth | - | - | - | -12.50% | -8.57% | 59.09% |
Gross Margin | 36.84% | 36.01% | 36.44% | 37.40% | 37.15% | 35.73% |
Operating Margin | 19.07% | 17.43% | 16.61% | 16.60% | 18.63% | 19.51% |
Profit Margin | 17.92% | 16.02% | 14.49% | 13.72% | 15.18% | 19.03% |
Free Cash Flow Margin | -15.52% | -19.11% | 14.18% | 5.20% | 6.04% | 2.61% |
EBITDA | 914.19 | 803.43 | 732.76 | 634.95 | 667.36 | 599.74 |
EBITDA Margin | 28.01% | 26.85% | 28.45% | 27.74% | 27.89% | 28.07% |
D&A For EBITDA | 291.59 | 281.95 | 304.85 | 255.07 | 221.57 | 182.84 |
EBIT | 622.59 | 521.48 | 427.91 | 379.89 | 445.79 | 416.9 |
EBIT Margin | 19.07% | 17.43% | 16.61% | 16.60% | 18.63% | 19.51% |
Effective Tax Rate | 18.86% | 18.75% | 20.57% | 24.15% | 23.57% | 17.45% |