MEGA International Development Co.,Ltd. (TPEX:5529)
Taiwan · Delayed Price · Currency is TWD 30.20
+0.40 (1.34%)
Dec 31, 2025, 1:30 PM CST
TPEX:5529 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 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 81.16 | 80 | 147.28 | 162.05 | 46.77 | 284.74 | Upgrade | |
Revenue Growth (YoY) | -40.59% | -45.68% | -9.12% | 246.51% | -83.58% | -81.40% | Upgrade |
Cost of Revenue | 62.27 | 33.25 | 91.45 | 122.22 | 33.03 | 190.62 | Upgrade |
Gross Profit | 18.88 | 46.75 | 55.83 | 39.84 | 13.73 | 94.12 | Upgrade |
Selling, General & Admin | 112.82 | 122.91 | 130.21 | 104.66 | 98.16 | 134.62 | Upgrade |
Operating Expenses | 112.82 | 122.91 | 130.21 | 104.66 | 98.16 | 134.62 | Upgrade |
Operating Income | -93.94 | -76.16 | -74.38 | -64.82 | -84.42 | -40.5 | Upgrade |
Interest Expense | -0.54 | 0.04 | 5.53 | -35.15 | -8.48 | -11.82 | Upgrade |
Interest & Investment Income | 3.86 | 3.12 | 1.42 | 0.07 | 0.22 | 0.61 | Upgrade |
Currency Exchange Gain (Loss) | -0.32 | -0.24 | -0.1 | 3.11 | 5.21 | -0.05 | Upgrade |
Other Non Operating Income (Expenses) | -3.15 | -3.96 | -11.01 | 8.69 | -6.01 | 8.58 | Upgrade |
EBT Excluding Unusual Items | -94.08 | -77.2 | -78.54 | -88.11 | -93.48 | -43.19 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -1.11 | - | - | 0.2 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 0.27 | 3.05 | - | Upgrade |
Asset Writedown | - | - | - | - | -21.32 | - | Upgrade |
Legal Settlements | - | -6.25 | - | - | - | - | Upgrade |
Other Unusual Items | 3.47 | 1.66 | 0.29 | - | -5.24 | -89.11 | Upgrade |
Pretax Income | -90.61 | -81.8 | -79.37 | -87.84 | -116.99 | -132.1 | Upgrade |
Income Tax Expense | - | - | - | - | - | 1.78 | Upgrade |
Earnings From Continuing Operations | -90.61 | -81.8 | -79.37 | -87.84 | -116.99 | -133.88 | Upgrade |
Minority Interest in Earnings | - | - | - | - | - | 0.64 | Upgrade |
Net Income | -90.61 | -81.8 | -79.37 | -87.84 | -116.99 | -133.24 | Upgrade |
Net Income to Common | -90.61 | -81.8 | -79.37 | -87.84 | -116.99 | -133.24 | Upgrade |
Shares Outstanding (Basic) | 100 | 87 | 69 | 69 | 63 | 49 | Upgrade |
Shares Outstanding (Diluted) | 100 | 87 | 69 | 69 | 63 | 49 | Upgrade |
Shares Change (YoY) | 22.84% | 26.43% | - | 8.82% | 28.91% | - | Upgrade |
EPS (Basic) | -0.91 | -0.94 | -1.15 | -1.28 | -1.85 | -2.72 | Upgrade |
EPS (Diluted) | -0.92 | -0.94 | -1.15 | -1.28 | -1.86 | -2.72 | Upgrade |
Free Cash Flow | -499.28 | -436.02 | -118.91 | -1,719 | -653.5 | 57.24 | Upgrade |
Free Cash Flow Per Share | -5.01 | -5.01 | -1.73 | -24.97 | -10.33 | 1.17 | Upgrade |
Gross Margin | 23.27% | 58.43% | 37.91% | 24.58% | 29.37% | 33.05% | Upgrade |
Operating Margin | -115.75% | -95.21% | -50.50% | -40.00% | -180.52% | -14.22% | Upgrade |
Profit Margin | -111.65% | -102.25% | -53.89% | -54.21% | -250.15% | -46.79% | Upgrade |
Free Cash Flow Margin | -615.21% | -545.04% | -80.73% | -1060.77% | -1397.35% | 20.10% | Upgrade |
EBITDA | -73.52 | -53.39 | -50.2 | -43.67 | -68.1 | -14.12 | Upgrade |
EBITDA Margin | -90.60% | -66.75% | -34.09% | -26.95% | -145.62% | -4.96% | Upgrade |
D&A For EBITDA | 20.41 | 22.77 | 24.18 | 21.16 | 16.32 | 26.38 | Upgrade |
EBIT | -93.94 | -76.16 | -74.38 | -64.82 | -84.42 | -40.5 | Upgrade |
EBIT Margin | -115.75% | -95.21% | -50.50% | -40.00% | -180.52% | -14.22% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.