Power Master Energy Co.,Ltd. (TPEX:6839)
Taiwan · Delayed Price · Currency is TWD 12.05
0.00 (0.00%)
Aug 28, 2026, 1:37 PM CST
Power Master Energy 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 | Jun '26 Jun 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 |
| 1,203 | 1,617 | 1,808 | 2,190 | 3,931 | 2,261 | |
Revenue Growth | -34.75% | -10.57% | -17.43% | -44.28% | 73.89% | -0.06% |
Cost of Revenue | 1,255 | 1,672 | 1,853 | 1,867 | 3,547 | 1,957 |
Gross Profit | -51.42 | -54.19 | -44.05 | 322.92 | 383.73 | 303.47 |
Selling, General & Admin | 147.75 | 174.92 | 177.71 | 205.66 | 215.26 | 182.41 |
Research & Development | 15.57 | 17.17 | 18.27 | 19.45 | 18.27 | 17.44 |
Other Operating Expenses | -6 | -85.18 | 24.01 | 24.39 | 15.34 | 22.83 |
Operating Expenses | 159.42 | 106.73 | 216.56 | 250.87 | 253.76 | 225.75 |
Operating Income | -210.83 | -160.91 | -260.61 | 72.05 | 129.97 | 77.72 |
Interest Expense | -74.27 | -79.33 | -73.79 | -58.95 | -42.78 | -35.17 |
Interest & Investment Income | 5.14 | 5.14 | 6.1 | 4.9 | 2.13 | 1.74 |
Earnings From Equity Investments | 14.95 | -0.52 | 28.17 | 33.62 | 36.74 | 19.95 |
Currency Exchange Gain (Loss) | -0 | -0 | -5.79 | -5.87 | -0.2 | 0.03 |
Other Non Operating Income (Expenses) | -95.78 | -13.12 | 4.7 | 5.03 | 5.13 | -2.85 |
EBT Excluding Unusual Items | -360.8 | -248.74 | -301.21 | 50.77 | 130.99 | 61.43 |
Gain (Loss) on Sale of Investments | 120.32 | 120.32 | - | 90.43 | - | - |
Gain (Loss) on Sale of Assets | -0.01 | -0.01 | -1.58 | -5.35 | 16.84 | -0.07 |
Pretax Income | -240.49 | -128.43 | -302.79 | 135.85 | 147.83 | 61.36 |
Income Tax Expense | 2.16 | 2.43 | -35.99 | 15.94 | 29.99 | 12.91 |
Earnings From Continuing Operations | -242.64 | -130.86 | -266.8 | 119.92 | 117.84 | 48.45 |
Minority Interest in Earnings | 42.71 | 55.76 | 50.31 | -9.33 | 3.77 | 1.78 |
Net Income | -199.93 | -75.09 | -216.49 | 110.59 | 121.61 | 50.23 |
Net Income to Common | -199.93 | -75.09 | -216.49 | 110.59 | 121.61 | 50.23 |
Net Income Growth | - | - | - | -9.06% | 142.11% | -36.66% |
Shares Outstanding (Basic) | 81 | 82 | 82 | 82 | 75 | 68 |
Shares Outstanding (Diluted) | 81 | 82 | 82 | 83 | 76 | 69 |
Shares Change | -3.39% | -0.01% | -0.90% | 8.52% | 10.18% | 10.38% |
EPS (Basic) | -2.46 | -0.92 | -2.64 | 1.35 | 1.62 | 0.74 |
EPS (Diluted) | -2.46 | -0.92 | -2.64 | 1.34 | 1.59 | 0.72 |
EPS Growth | - | - | - | -15.75% | 119.86% | -42.75% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 251.5 | -308.56 | -434.21 | -1,112 | -821.45 | -29.52 |
Free Cash Flow Per Share | 3.10 | -3.76 | -5.29 | -13.44 | -10.77 | -0.43 |
Dividend Per Share | - | - | - | 0.200 | 0.733 | 0.366 |
Dividend Growth | - | - | - | -72.70% | 100.00% | - |
Gross Margin | -4.27% | -3.35% | -2.44% | 14.74% | 9.76% | 13.42% |
Operating Margin | -17.52% | -9.95% | -14.41% | 3.29% | 3.31% | 3.44% |
Profit Margin | -16.62% | -4.64% | -11.97% | 5.05% | 3.09% | 2.22% |
Free Cash Flow Margin | 20.90% | -19.08% | -24.01% | -50.79% | -20.90% | -1.31% |
EBITDA | 26.76 | 74.36 | -25.19 | 246.66 | 223.56 | 169.04 |
EBITDA Margin | 2.22% | 4.60% | -1.39% | 11.26% | 5.69% | 7.48% |
D&A For EBITDA | 237.6 | 235.27 | 235.42 | 174.61 | 93.59 | 91.32 |
EBIT | -210.83 | -160.91 | -260.61 | 72.05 | 129.97 | 77.72 |
EBIT Margin | -17.52% | -9.95% | -14.41% | 3.29% | 3.31% | 3.44% |
Effective Tax Rate | - | - | - | 11.73% | 20.29% | 21.04% |