Shiny Brands Group Co., Ltd. (TPEX:6703)
Taiwan · Delayed Price · Currency is TWD 109.00
+0.50 (0.46%)
May 29, 2026, 1:30 PM CST
Shiny Brands Group 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 | Mar '26 Mar 31, 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 |
| 3,351 | 3,287 | 3,584 | 2,974 | 1,708 | 1,356 | |
Revenue Growth (YoY) | -3.14% | -8.29% | 20.51% | 74.15% | 25.97% | 2.01% |
Cost of Revenue | 1,250 | 1,229 | 1,365 | 1,017 | 593.03 | 433.49 |
Gross Profit | 2,101 | 2,058 | 2,219 | 1,957 | 1,115 | 922.14 |
Selling, General & Admin | 1,631 | 1,605 | 1,812 | 1,410 | 864.81 | 712.42 |
Research & Development | 50.48 | 49.31 | 46.69 | 45.82 | 27.8 | 22.24 |
Operating Expenses | 1,682 | 1,654 | 1,859 | 1,456 | 892.61 | 734.67 |
Operating Income | 419.3 | 403.35 | 359.48 | 500.55 | 222.07 | 187.48 |
Interest Expense | -14.54 | -13.68 | -11 | -5.56 | -0.58 | -0.46 |
Interest & Investment Income | 7.38 | 7.89 | 7.03 | 6.37 | 1.81 | 0.6 |
Currency Exchange Gain (Loss) | 1.72 | 1.72 | 6.49 | 0.1 | 17.23 | -10.22 |
Other Non Operating Income (Expenses) | 1.41 | 0.67 | 0.86 | 0.44 | 1.7 | 0.22 |
EBT Excluding Unusual Items | 415.27 | 399.94 | 362.86 | 501.9 | 242.23 | 177.6 |
Gain (Loss) on Sale of Investments | 0.48 | 0.48 | -0.27 | 2.71 | -12.63 | 2.02 |
Other Unusual Items | 0.17 | 0.17 | 0.01 | - | - | - |
Pretax Income | 415.92 | 400.59 | 362.6 | 504.61 | 229.61 | 179.63 |
Income Tax Expense | 84.02 | 83.13 | 74.68 | 104.35 | 47.69 | 37.62 |
Earnings From Continuing Operations | 331.9 | 317.45 | 287.91 | 400.26 | 181.91 | 142.01 |
Minority Interest in Earnings | 3.87 | 6.56 | 12.33 | 3.23 | - | 0.19 |
Net Income | 335.77 | 324.02 | 300.24 | 403.49 | 181.91 | 142.19 |
Net Income to Common | 335.77 | 324.02 | 300.24 | 403.49 | 181.91 | 142.19 |
Net Income Growth | 32.34% | 7.92% | -25.59% | 121.81% | 27.93% | 17.29% |
Shares Outstanding (Basic) | 36 | 33 | 33 | 32 | 31 | 31 |
Shares Outstanding (Diluted) | 36 | 33 | 33 | 32 | 32 | 31 |
Shares Change (YoY) | 9.48% | 0.58% | 0.74% | 1.70% | 1.07% | 13.17% |
EPS (Basic) | 9.41 | 9.90 | 9.23 | 12.62 | 5.81 | 4.58 |
EPS (Diluted) | 9.41 | 9.89 | 9.22 | 12.47 | 5.72 | 4.52 |
EPS Growth | 20.90% | 7.27% | -26.08% | 118.15% | 26.50% | 3.59% |
Free Cash Flow | 380.78 | 478.49 | 244.13 | 266.43 | 233 | 149.76 |
Free Cash Flow Per Share | 10.66 | 14.60 | 7.49 | 8.24 | 7.33 | 4.76 |
Dividend Per Share | - | 7.527 | 7.000 | 10.589 | 4.183 | 4.827 |
Dividend Growth | - | 7.53% | -33.90% | 153.18% | -13.35% | -0.66% |
Gross Margin | 62.70% | 62.60% | 61.90% | 65.80% | 65.27% | 68.02% |
Operating Margin | 12.51% | 12.27% | 10.03% | 16.83% | 13.00% | 13.83% |
Profit Margin | 10.02% | 9.86% | 8.38% | 13.57% | 10.65% | 10.49% |
Free Cash Flow Margin | 11.36% | 14.56% | 6.81% | 8.96% | 13.64% | 11.05% |
EBITDA | 443.28 | 424.27 | 380.36 | 505.25 | 224.43 | 190 |
EBITDA Margin | 13.23% | 12.91% | 10.61% | 16.99% | 13.14% | 14.02% |
D&A For EBITDA | 23.98 | 20.93 | 20.88 | 4.7 | 2.36 | 2.52 |
EBIT | 419.3 | 403.35 | 359.48 | 500.55 | 222.07 | 187.48 |
EBIT Margin | 12.51% | 12.27% | 10.03% | 16.83% | 13.00% | 13.83% |
Effective Tax Rate | 20.20% | 20.75% | 20.60% | 20.68% | 20.77% | 20.94% |
Revenue as Reported | 3,351 | 3,287 | 3,584 | 2,974 | 1,708 | 1,356 |