Brillian Network & Automation Integrated System Co. Ltd. (TPEX:6788)
Taiwan
· Delayed Price · Currency is TWD 175.00
+2.00 (1.16%)
Apr 24, 2025, 1:30 PM CST
TPEX:6788 Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2017 - 2019 |
| Revenue | 2,152 | 1,371 | 1,416 | 1,090 | 730.18 | Upgrade
|
| Revenue Growth (YoY) | 57.04% | -3.23% | 29.96% | 49.26% | 5.09% | Upgrade
|
| Cost of Revenue | 880.54 | 634.95 | 683.18 | 536.03 | 353.99 | Upgrade
|
| Gross Profit | 1,272 | 735.65 | 733.23 | 553.83 | 376.19 | Upgrade
|
| Selling, General & Admin | 443.76 | 270.34 | 219.96 | 186.37 | 115.48 | Upgrade
|
| Research & Development | 150.31 | 103.51 | 77.83 | 73.38 | 57.89 | Upgrade
|
| Operating Expenses | 596.19 | 373.85 | 298.42 | 259.58 | 174.74 | Upgrade
|
| Operating Income | 675.67 | 361.8 | 434.81 | 294.24 | 201.45 | Upgrade
|
| Interest Expense | -4.05 | -4.86 | -2.42 | -1 | -0.91 | Upgrade
|
| Interest & Investment Income | 18.45 | 11.47 | 4.99 | 1.52 | 1.32 | Upgrade
|
| Currency Exchange Gain (Loss) | 17.22 | -1.62 | 6.62 | -1.54 | -1.7 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.33 | -2.87 | 3.76 | 5.9 | 3.6 | Upgrade
|
| EBT Excluding Unusual Items | 706.95 | 363.92 | 447.75 | 299.12 | 203.76 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.08 | -0.48 | -0.11 | -0.35 | - | Upgrade
|
| Other Unusual Items | - | - | 0.01 | - | - | Upgrade
|
| Pretax Income | 705.86 | 363.44 | 447.65 | 298.77 | 203.76 | Upgrade
|
| Income Tax Expense | 201.42 | 95.36 | 98.21 | 69.05 | 43.75 | Upgrade
|
| Earnings From Continuing Operations | 504.45 | 268.08 | 349.44 | 229.72 | 160.01 | Upgrade
|
| Minority Interest in Earnings | 8.82 | 3.52 | 0.62 | - | - | Upgrade
|
| Net Income | 513.26 | 271.6 | 350.06 | 229.72 | 160.01 | Upgrade
|
| Net Income to Common | 513.26 | 271.6 | 350.06 | 229.72 | 160.01 | Upgrade
|
| Net Income Growth | 88.98% | -22.41% | 52.39% | 43.56% | 16.57% | Upgrade
|
| Shares Outstanding (Basic) | 36 | 35 | 35 | 32 | 31 | Upgrade
|
| Shares Outstanding (Diluted) | 36 | 35 | 35 | 33 | 32 | Upgrade
|
| Shares Change (YoY) | 3.02% | -0.61% | 8.21% | 2.71% | 9.98% | Upgrade
|
| EPS (Basic) | 14.34 | 7.82 | 10.08 | 7.08 | 5.19 | Upgrade
|
| EPS (Diluted) | 14.19 | 7.73 | 9.91 | 7.04 | 5.03 | Upgrade
|
| EPS Growth | 83.57% | -22.00% | 40.77% | 39.96% | 5.90% | Upgrade
|
| Free Cash Flow | 762.12 | 238.8 | 59.96 | 75.74 | 214.6 | Upgrade
|
| Free Cash Flow Per Share | 21.07 | 6.80 | 1.70 | 2.32 | 6.75 | Upgrade
|
| Dividend Per Share | - | 6.000 | 8.000 | 5.000 | 4.000 | Upgrade
|
| Dividend Growth | - | -25.00% | 60.00% | 25.00% | 14.29% | Upgrade
|
| Gross Margin | 59.09% | 53.67% | 51.77% | 50.82% | 51.52% | Upgrade
|
| Operating Margin | 31.39% | 26.40% | 30.70% | 27.00% | 27.59% | Upgrade
|
| Profit Margin | 23.85% | 19.82% | 24.71% | 21.08% | 21.91% | Upgrade
|
| Free Cash Flow Margin | 35.41% | 17.42% | 4.23% | 6.95% | 29.39% | Upgrade
|
| EBITDA | 699.34 | 384.36 | 451.23 | 310.01 | 216.69 | Upgrade
|
| EBITDA Margin | 32.49% | 28.04% | 31.86% | 28.44% | 29.68% | Upgrade
|
| D&A For EBITDA | 23.68 | 22.56 | 16.42 | 15.77 | 15.24 | Upgrade
|
| EBIT | 675.67 | 361.8 | 434.81 | 294.24 | 201.45 | Upgrade
|
| EBIT Margin | 31.39% | 26.40% | 30.70% | 27.00% | 27.59% | Upgrade
|
| Effective Tax Rate | 28.54% | 26.24% | 21.94% | 23.11% | 21.47% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.