Dimerco Data System Corporation (TPEX:5403)
Taiwan · Delayed Price · Currency is TWD 84.90
-1.20 (-1.39%)
Nov 6, 2026, 1:30 PM CST
Dimerco Data System 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 | Sep '26 Sep 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 |
| 3,484 | 3,405 | 3,156 | 2,766 | 2,483 | 2,271 | |
Revenue Growth | 2.60% | 7.88% | 14.10% | 11.42% | 9.32% | -2.93% |
Cost of Revenue | 2,087 | 2,058 | 1,925 | 1,667 | 1,504 | 1,445 |
Gross Profit | 1,397 | 1,347 | 1,232 | 1,099 | 979.1 | 826.44 |
Selling, General & Admin | 375.03 | 346.35 | 322.3 | 292.93 | 271.11 | 230.94 |
Research & Development | 250.84 | 228.84 | 209.32 | 185.53 | 171.1 | 156.45 |
Operating Expenses | 625.87 | 575.19 | 531.62 | 478.46 | 442.21 | 387.39 |
Operating Income | 771.44 | 771.95 | 700.05 | 620.75 | 536.89 | 439.05 |
Interest Expense | -0.15 | -0.18 | -0 | -0.06 | -0.24 | -2.72 |
Interest & Investment Income | 24.16 | 23.61 | 23.91 | 23.69 | 14.28 | 6.85 |
Earnings From Equity Investments | -0.46 | -2.28 | 4.19 | 1.59 | - | - |
Currency Exchange Gain (Loss) | -7.29 | -7.29 | 8.18 | -0.46 | 5.73 | -0.41 |
Other Non Operating Income (Expenses) | 13.51 | 8.82 | 37.14 | 29.92 | 36.31 | 14.45 |
EBT Excluding Unusual Items | 801.22 | 794.63 | 773.47 | 675.43 | 592.96 | 457.23 |
Gain (Loss) on Sale of Investments | 0.14 | 0.14 | 0.31 | 1.29 | -3.55 | 4.4 |
Gain (Loss) on Sale of Assets | - | - | 0.03 | - | 2.56 | -0.15 |
Asset Writedown | - | - | - | - | -11.75 | - |
Pretax Income | 801.36 | 794.78 | 773.82 | 676.71 | 580.23 | 461.48 |
Income Tax Expense | 162.94 | 162.53 | 154.65 | 135.36 | 117.38 | 92.63 |
Earnings From Continuing Operations | 638.43 | 632.25 | 619.17 | 541.35 | 462.85 | 368.85 |
Earnings From Discontinued Operations | - | - | - | 82.93 | 67.76 | 57.92 |
Net Income to Company | 638.43 | 632.25 | 619.17 | 624.28 | 530.61 | 426.77 |
Minority Interest in Earnings | - | - | - | -16.4 | -33.54 | -22 |
Net Income | 638.43 | 632.25 | 619.17 | 607.88 | 497.06 | 404.77 |
Net Income to Common | 638.43 | 632.25 | 619.17 | 607.88 | 497.06 | 404.77 |
Net Income Growth | -0.72% | 2.11% | 1.86% | 22.30% | 22.80% | 24.20% |
Shares Outstanding (Basic) | 75 | 74 | 73 | 73 | 72 | 72 |
Shares Outstanding (Diluted) | 76 | 76 | 75 | 74 | 74 | 73 |
Shares Change | 0.95% | 0.93% | 1.27% | 0.63% | 0.92% | 0.13% |
EPS (Basic) | 8.53 | 8.57 | 8.44 | 8.37 | 6.86 | 5.59 |
EPS (Diluted) | 8.37 | 8.31 | 8.22 | 8.37 | 6.72 | 5.52 |
EPS Growth | -1.64% | 1.09% | -1.75% | 24.50% | 21.74% | 23.85% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 504.73 | 744.99 | 507.51 | 514.89 | 664.93 | 527.08 |
Free Cash Flow Per Share | 6.62 | 9.80 | 6.74 | 6.92 | 8.99 | 7.20 |
Dividend Per Share | - | - | 6.503 | 6.001 | 5.000 | 3.809 |
Dividend Growth | - | - | 8.37% | 20.02% | 31.26% | 46.66% |
Gross Margin | 40.11% | 39.56% | 39.02% | 39.73% | 39.43% | 36.39% |
Operating Margin | 22.14% | 22.67% | 22.18% | 22.44% | 21.62% | 19.33% |
Profit Margin | 18.32% | 18.57% | 19.62% | 21.97% | 20.02% | 17.82% |
Free Cash Flow Margin | 14.49% | 21.88% | 16.08% | 18.61% | 26.78% | 23.21% |
EBITDA | 805.47 | 798.46 | 721.84 | 646.38 | 576.65 | 477.5 |
EBITDA Margin | 23.12% | 23.45% | 22.87% | 23.37% | 23.23% | 21.02% |
D&A For EBITDA | 34.03 | 26.51 | 21.79 | 25.63 | 39.76 | 38.46 |
EBIT | 771.44 | 771.95 | 700.05 | 620.75 | 536.89 | 439.05 |
EBIT Margin | 22.14% | 22.67% | 22.18% | 22.44% | 21.62% | 19.33% |
Effective Tax Rate | 20.33% | 20.45% | 19.98% | 20.00% | 20.23% | 20.07% |