StemCyte International, Ltd. (TPEX:4178)
Taiwan · Delayed Price · Currency is TWD 28.00
+0.05 (0.18%)
At close: Feb 11, 2026
StemCyte International 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 2013 | FY 2012 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '13 Dec 31, 2013 | Dec '12 Dec 31, 2012 |
| 385.12 | 382.69 | 362.78 | 347.69 | 857.07 | 732.74 | |
Revenue Growth (YoY) | 3.76% | 5.49% | 4.34% | -59.43% | 16.97% | 38.87% |
Cost of Revenue | 253.98 | 264.71 | 257.09 | 225.35 | 406.64 | 302.23 |
Gross Profit | 131.14 | 117.98 | 105.69 | 122.33 | 450.43 | 430.51 |
Selling, General & Admin | 247.82 | 241.61 | 216.51 | 187.29 | 498.3 | 445.99 |
Research & Development | 115.3 | 128.5 | 127.36 | 83.72 | 33.27 | 29.46 |
Operating Expenses | 362.41 | 376.33 | 351.11 | 281.87 | 531.57 | 475.45 |
Operating Income | -231.28 | -258.35 | -245.42 | -159.54 | -81.14 | -44.94 |
Interest Expense | -13.54 | -10.82 | -1.92 | -2.76 | -1.52 | -1.23 |
Interest & Investment Income | 81.95 | 62.7 | 21.58 | 2.38 | 19.94 | 15.44 |
Earnings From Equity Investments | - | - | - | -0.67 | - | - |
Currency Exchange Gain (Loss) | -18.76 | -2.05 | -0.64 | 0.99 | - | - |
Other Non Operating Income (Expenses) | 0.38 | 5.05 | -9.97 | 31.3 | -2.14 | 16.16 |
EBT Excluding Unusual Items | -181.25 | -203.46 | -236.36 | -128.3 | -64.86 | -14.58 |
Impairment of Goodwill | - | - | -32.04 | - | - | - |
Gain (Loss) on Sale of Assets | -0.48 | - | - | -0.03 | - | - |
Asset Writedown | -5.23 | -1.45 | -63.2 | - | - | - |
Pretax Income | -186.96 | -204.92 | -331.59 | -128.33 | -64.86 | -14.58 |
Income Tax Expense | 0.67 | 0.74 | -11.83 | -5.98 | - | - |
Earnings From Continuing Operations | -187.63 | -205.66 | -319.76 | -122.35 | -64.86 | -14.58 |
Earnings From Discontinued Operations | - | - | - | 60.94 | - | - |
Net Income to Company | -187.63 | -205.66 | -319.76 | -61.41 | -64.86 | -14.58 |
Minority Interest in Earnings | - | - | - | 6.91 | 4.69 | 15.24 |
Net Income | -187.63 | -205.66 | -319.76 | -54.5 | -60.17 | 0.67 |
Net Income to Common | -187.63 | -205.66 | -319.76 | -54.5 | -60.17 | 0.67 |
Shares Outstanding (Basic) | 200 | 180 | 144 | 139 | 78 | 78 |
Shares Outstanding (Diluted) | 200 | 180 | 144 | 139 | 78 | 80 |
Shares Change (YoY) | 24.60% | 24.91% | 3.60% | 79.13% | -2.42% | 18.76% |
EPS (Basic) | -0.94 | -1.14 | -2.21 | -0.39 | -0.77 | 0.01 |
EPS (Diluted) | -0.94 | -1.14 | -2.21 | -0.39 | -0.77 | 0.01 |
Free Cash Flow | -85.36 | -171.89 | -98.08 | -40.85 | -316.01 | -90.73 |
Free Cash Flow Per Share | -0.43 | -0.95 | -0.68 | -0.29 | -4.06 | -1.14 |
Gross Margin | 34.05% | 30.83% | 29.13% | 35.19% | 52.55% | 58.75% |
Operating Margin | -60.05% | -67.51% | -67.65% | -45.88% | -9.47% | -6.13% |
Profit Margin | -48.72% | -53.74% | -88.14% | -15.68% | -7.02% | 0.09% |
Free Cash Flow Margin | -22.17% | -44.92% | -27.04% | -11.75% | -36.87% | -12.38% |
EBITDA | -202.08 | -229.06 | -209.89 | -122.67 | -54.68 | -13.14 |
EBITDA Margin | -52.47% | -59.86% | -57.86% | -35.28% | -6.38% | -1.79% |
D&A For EBITDA | 29.2 | 29.29 | 35.53 | 36.87 | 26.46 | 31.8 |
EBIT | -231.28 | -258.35 | -245.42 | -159.54 | -81.14 | -44.94 |
EBIT Margin | -60.05% | -67.51% | -67.65% | -45.88% | -9.47% | -6.13% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.