Sporton International Inc. (TPEX:6146)

Paramount Global Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	4,490	4,555	4,832	5,015	4,321	3,514
Revenue	4,490	4,555	4,832	5,015	4,321	3,514
Revenue Growth (YoY)	-3.35%	-5.73%	-3.64%	16.07%	22.94%	17.74%
Cost of Revenue	2,314	2,268	2,258	2,257	2,159	1,940
Gross Profit	2,176	2,287	2,575	2,758	2,162	1,574
Selling, General & Admin	640.18	673.98	706.46	863.58	679.32	512.91
Research & Development	60.09	62.4	74.1	63.71	54.37	40.36
Other Operating Expenses	-	-	-	-	-	5.84
Operating Expenses	715.64	763.68	801.87	928.01	725.98	559.11
Operating Income	1,460	1,524	1,773	1,830	1,436	1,015
Interest Expense	-10.87	-8.81	-3.91	-4.2	-5.71	-4.39
Interest & Investment Income	36.81	43.99	35.85	20.82	7.18	4.67
Currency Exchange Gain (Loss)	16.92	115.85	82.89	191.44	-15.41	-46.7
Other Non Operating Income (Expenses)	0.63	2.31	5.37	10.53	1.9	10.46
EBT Excluding Unusual Items	1,504	1,677	1,893	2,049	1,424	979.42
Gain (Loss) on Sale of Assets	-0.15	-0.85	-3.04	-0.06	-3.67	0.35
Other Unusual Items	7.25	0.94	0.46	0.04	2.36	-
Pretax Income	1,511	1,677	1,890	2,049	1,423	979.77
Income Tax Expense	296.73	332.11	379.08	447.57	307.81	196.78
Earnings From Continuing Operations	1,214	1,345	1,511	1,601	1,115	782.99
Minority Interest in Earnings	-53.5	-55.38	-52.85	-63.39	-46.61	-41.08
Net Income	1,161	1,290	1,458	1,538	1,068	741.91
Net Income to Common	1,161	1,290	1,458	1,538	1,068	741.91
Net Income Growth	-14.90%	-11.58%	-5.15%	43.95%	43.98%	10.53%
Shares Outstanding (Basic)	102	102	102	102	102	102
Shares Outstanding (Diluted)	102	102	102	103	102	102
Shares Change (YoY)	-0.05%	-0.03%	-0.21%	0.23%	0.21%	-0.04%
EPS (Basic)	11.39	12.66	14.32	15.09	10.49	7.28
EPS (Diluted)	11.35	12.61	14.25	15.00	10.44	7.27
EPS Growth	-14.85%	-11.51%	-5.00%	43.70%	43.64%	10.50%
Free Cash Flow	1,461	1,365	1,291	1,682	1,482	477.48
Free Cash Flow Per Share	14.28	13.34	12.62	16.41	14.49	4.68
Dividend Per Share	10.100	10.100	10.500	10.476	8.571	5.714
Dividend Growth	-3.81%	-3.81%	0.23%	22.22%	50.00%	5.00%
Gross Margin	48.46%	50.21%	53.28%	54.99%	50.03%	44.80%
Operating Margin	32.52%	33.45%	36.68%	36.49%	33.23%	28.89%
Profit Margin	25.85%	28.31%	30.18%	30.66%	24.72%	21.11%
Free Cash Flow Margin	32.53%	29.95%	26.71%	33.55%	34.30%	13.59%
EBITDA	1,891	1,955	2,208	2,242	1,838	1,371
EBITDA Margin	42.11%	42.92%	45.68%	44.70%	42.55%	39.01%
D&A For EBITDA	430.33	431.67	434.93	411.6	402.47	355.64
EBIT	1,460	1,524	1,773	1,830	1,436	1,015
EBIT Margin	32.52%	33.45%	36.68%	36.49%	33.23%	28.89%
Effective Tax Rate	19.64%	19.80%	20.05%	21.85%	21.64%	20.08%
Revenue as Reported	4,490	4,555	4,832	5,015	4,321	3,514

Source: S&P Global Market Intelligence. Standard template. Financial Sources.