Interactive Digital Technologies Inc. (TPEX:6486)
Taiwan · Delayed Price · Currency is TWD 79.30
-1.80 (-2.22%)
Nov 6, 2026, 1:30 PM CST
TPEX:6486 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 |
| 4,061 | 2,686 | 2,531 | 2,294 | 2,048 | 1,865 | |
Revenue Growth | 71.13% | 6.12% | 10.36% | 11.98% | 9.80% | 0.32% |
Cost of Revenue | 2,915 | 1,820 | 1,711 | 1,337 | 1,197 | 1,017 |
Gross Profit | 1,146 | 866.11 | 819.76 | 956.57 | 850.85 | 848.04 |
Selling, General & Admin | 584.36 | 509.87 | 483.97 | 643.96 | 569.03 | 548.32 |
Operating Expenses | 590.9 | 516.4 | 483.97 | 640.99 | 571.18 | 548.98 |
Operating Income | 555.19 | 349.71 | 335.8 | 315.59 | 279.66 | 299.06 |
Interest Expense | -4.01 | -0.59 | -2.78 | -8.73 | -7.43 | -8.31 |
Interest & Investment Income | 12.56 | 16.1 | 15.26 | 8.89 | 4.21 | 2.1 |
Earnings From Equity Investments | -2.4 | -3.73 | 1.59 | - | - | - |
Currency Exchange Gain (Loss) | -2.79 | -2.79 | -2.08 | 0.53 | -5.5 | 0.4 |
Other Non Operating Income (Expenses) | 7.73 | 4.77 | 8.61 | 7.08 | 4.04 | 27.6 |
EBT Excluding Unusual Items | 566.28 | 363.47 | 356.39 | 323.35 | 274.98 | 320.85 |
Gain (Loss) on Sale of Investments | 0.54 | 0.54 | -0.03 | 1.85 | -2.72 | 2.37 |
Gain (Loss) on Sale of Assets | 0.05 | 0.05 | -0.2 | 1.68 | 0.05 | 0.49 |
Other Unusual Items | 0 | 0 | 3.77 | -0.04 | - | - |
Pretax Income | 566.87 | 364.05 | 359.93 | 326.83 | 272.31 | 323.71 |
Income Tax Expense | 119.1 | 67.85 | 70.18 | 65.07 | 57.3 | 63.05 |
Earnings From Continuing Operations | 447.77 | 296.21 | 289.75 | 261.76 | 215.01 | 260.65 |
Minority Interest in Earnings | 4.18 | -2.12 | -2.98 | - | - | - |
Net Income | 451.95 | 294.09 | 286.77 | 261.76 | 215.01 | 260.65 |
Net Income to Common | 451.95 | 294.09 | 286.77 | 261.76 | 215.01 | 260.65 |
Net Income Growth | 75.45% | 2.55% | 9.55% | 21.75% | -17.51% | 11.28% |
Shares Outstanding (Basic) | 51 | 51 | 49 | 42 | 40 | 39 |
Shares Outstanding (Diluted) | 52 | 51 | 51 | 51 | 41 | 46 |
Shares Change | 0.78% | 0.19% | 0.82% | 24.78% | -11.85% | 1.40% |
EPS (Basic) | 8.87 | 5.78 | 5.87 | 6.26 | 5.43 | 6.73 |
EPS (Diluted) | 8.74 | 5.72 | 5.62 | 5.27 | 5.39 | 5.76 |
EPS Growth | 74.19% | 1.80% | 6.60% | -2.29% | -6.42% | 8.76% |
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 | -1,176 | 11.23 | 517.95 | 308.59 | -106.45 | -26.66 |
Free Cash Flow Per Share | -22.73 | 0.22 | 10.09 | 6.06 | -2.61 | -0.58 |
Dividend Per Share | 6.000 | 6.000 | 5.870 | 6.000 | 5.300 | - |
Dividend Growth | 2.21% | 2.21% | -2.17% | 13.21% | -11.67% | - |
Gross Margin | 28.22% | 32.24% | 32.39% | 41.71% | 41.54% | 45.46% |
Operating Margin | 13.67% | 13.02% | 13.27% | 13.76% | 13.65% | 16.03% |
Profit Margin | 11.13% | 10.95% | 11.33% | 11.41% | 10.50% | 13.97% |
Free Cash Flow Margin | -28.97% | 0.42% | 20.46% | 13.45% | -5.20% | -1.43% |
EBITDA | 576.84 | 371.2 | 356.75 | 334.14 | 293.48 | 308.84 |
EBITDA Margin | 14.20% | 13.82% | 14.09% | 14.57% | 14.33% | 16.56% |
D&A For EBITDA | 21.65 | 21.49 | 20.96 | 18.56 | 13.82 | 9.78 |
EBIT | 555.19 | 349.71 | 335.8 | 315.59 | 279.66 | 299.06 |
EBIT Margin | 13.67% | 13.02% | 13.27% | 13.76% | 13.65% | 16.03% |
Effective Tax Rate | 21.01% | 18.64% | 19.50% | 19.91% | 21.04% | 19.48% |