Materials Analysis Technology Inc. (TPEX:3587)
Taiwan · Delayed Price · Currency is TWD 251.50
+4.50 (1.82%)
Aug 25, 2026, 1:30 PM CST
TPEX:3587 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 |
| 6,002 | 5,545 | 5,110 | 4,809 | 3,974 | 3,361 | |
Revenue Growth | 14.36% | 8.51% | 6.27% | 21.01% | 18.23% | 9.78% |
Cost of Revenue | 4,105 | 3,964 | 3,429 | 3,112 | 2,507 | 2,155 |
Gross Profit | 1,896 | 1,581 | 1,681 | 1,697 | 1,467 | 1,206 |
Selling, General & Admin | 764.82 | 708.41 | 681.02 | 619.06 | 498.15 | 421.38 |
Research & Development | 260.65 | 235.24 | 289.65 | 265.9 | 223.47 | 124.56 |
Operating Expenses | 1,076 | 1,025 | 976.28 | 906.74 | 733.08 | 536.24 |
Operating Income | 820.54 | 556.28 | 704.79 | 790.29 | 733.58 | 669.75 |
Interest Expense | -55.88 | -51.93 | -40.22 | -34.14 | -24.16 | -14.36 |
Interest & Investment Income | 18.84 | 18.94 | 20.52 | 20.93 | 16.66 | 13.65 |
Earnings From Equity Investments | -6 | -6 | -3.93 | 4.09 | -1.37 | 28.01 |
Currency Exchange Gain (Loss) | -24.23 | -24.23 | 17.46 | 12.17 | 18.57 | -17.29 |
Other Non Operating Income (Expenses) | 100.67 | 59.04 | 47.16 | 41 | 41.71 | 22.3 |
EBT Excluding Unusual Items | 853.94 | 552.1 | 745.78 | 834.35 | 784.99 | 702.05 |
Gain (Loss) on Sale of Investments | -0.63 | -0.63 | 0.77 | 2.37 | - | 0.21 |
Pretax Income | 853.31 | 551.47 | 746.56 | 836.72 | 784.99 | 702.26 |
Income Tax Expense | 381.8 | 144.38 | 58.43 | 150.51 | 157.63 | 116.58 |
Earnings From Continuing Operations | 471.51 | 407.1 | 688.12 | 686.21 | 627.37 | 585.68 |
Minority Interest in Earnings | - | - | - | - | 0.12 | 0.86 |
Net Income | 471.51 | 407.1 | 688.12 | 686.21 | 627.49 | 586.54 |
Net Income to Common | 471.51 | 407.1 | 688.12 | 686.21 | 627.49 | 586.54 |
Net Income Growth | -0.33% | -40.84% | 0.28% | 9.36% | 6.98% | 52.32% |
Shares Outstanding (Basic) | 68 | 67 | 66 | 63 | 62 | 62 |
Shares Outstanding (Diluted) | 72 | 70 | 69 | 65 | 63 | 63 |
Shares Change | 4.27% | 0.32% | 6.82% | 3.17% | 0.43% | -1.09% |
EPS (Basic) | 6.92 | 6.10 | 10.39 | 10.81 | 10.12 | 9.48 |
EPS (Diluted) | 6.68 | 5.94 | 10.01 | 10.61 | 9.96 | 9.35 |
EPS Growth | -3.96% | -40.70% | -5.62% | 6.53% | 6.52% | 54.04% |
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 | 1,297 | 757.64 | -6.34 | 607.01 | -534.27 | 527.08 |
Free Cash Flow Per Share | 18.12 | 10.87 | -0.09 | 9.34 | -8.48 | 8.40 |
Dividend Per Share | 4.500 | 4.500 | 7.000 | 9.000 | 8.000 | 5.000 |
Dividend Growth | -35.71% | -35.71% | -22.22% | 12.50% | 60.00% | 11.11% |
Gross Margin | 31.60% | 28.51% | 32.90% | 35.29% | 36.91% | 35.88% |
Operating Margin | 13.67% | 10.03% | 13.79% | 16.43% | 18.46% | 19.93% |
Profit Margin | 7.86% | 7.34% | 13.46% | 14.27% | 15.79% | 17.45% |
Free Cash Flow Margin | 21.61% | 13.66% | -0.12% | 12.62% | -13.44% | 15.68% |
EBITDA | 2,160 | 1,894 | 1,841 | 1,775 | 1,512 | 1,358 |
EBITDA Margin | 35.99% | 34.15% | 36.02% | 36.91% | 38.05% | 40.39% |
D&A For EBITDA | 1,340 | 1,338 | 1,136 | 984.82 | 778.45 | 687.96 |
EBIT | 820.54 | 556.28 | 704.79 | 790.29 | 733.58 | 669.75 |
EBIT Margin | 13.67% | 10.03% | 13.79% | 16.43% | 18.46% | 19.93% |
Effective Tax Rate | 44.74% | 26.18% | 7.83% | 17.99% | 20.08% | 16.60% |