M-POWER INFORMATION Co., LTD. (TPEX:6874)
Taiwan · Delayed Price · Currency is TWD 66.00
-0.40 (-0.60%)
Jan 22, 2026, 1:22 PM CST
TPEX:6874 Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2019 |
| 1,332 | 1,773 | 1,599 | 1,477 | 1,165 | 722.31 | Upgrade | |
Revenue Growth (YoY) | -27.77% | 10.92% | 8.26% | 26.79% | 61.25% | 33.64% | Upgrade |
Cost of Revenue | 1,106 | 1,526 | 1,368 | 1,256 | 968.94 | 598.25 | Upgrade |
Gross Profit | 226.23 | 246.96 | 230.9 | 220.66 | 195.78 | 124.06 | Upgrade |
Selling, General & Admin | 100.1 | 97.35 | 95.03 | 84.96 | 82.01 | 60.49 | Upgrade |
Research & Development | 22.06 | 23.14 | 20.39 | 16.77 | 11.96 | 11.64 | Upgrade |
Operating Expenses | 122.16 | 120.49 | 115.39 | 101.65 | 93.8 | 71.86 | Upgrade |
Operating Income | 104.07 | 126.47 | 115.51 | 119.02 | 101.98 | 52.2 | Upgrade |
Interest Expense | -10.7 | -8.97 | -6.96 | -6.53 | -4.54 | -2.27 | Upgrade |
Interest & Investment Income | 3.41 | 1.58 | 1.11 | 0.25 | 0.07 | 0.08 | Upgrade |
Currency Exchange Gain (Loss) | -0.79 | 1.69 | -0.38 | -0.43 | 0.04 | -0.19 | Upgrade |
Other Non Operating Income (Expenses) | 0.02 | 2.34 | 2.74 | 2.1 | 0.27 | 0.18 | Upgrade |
EBT Excluding Unusual Items | 96.01 | 123.12 | 112.02 | 114.41 | 97.82 | 50.02 | Upgrade |
Gain (Loss) on Sale of Investments | -1.13 | -0.44 | - | - | - | - | Upgrade |
Other Unusual Items | 0.58 | - | 0.01 | 0.02 | - | - | Upgrade |
Pretax Income | 95.47 | 122.68 | 112.03 | 114.42 | 97.82 | 50.02 | Upgrade |
Income Tax Expense | 19.15 | 24.53 | 22.59 | 22.87 | 18.83 | 10.29 | Upgrade |
Net Income | 76.32 | 98.16 | 89.43 | 91.56 | 79 | 39.73 | Upgrade |
Net Income to Common | 76.32 | 98.16 | 89.43 | 91.56 | 79 | 39.73 | Upgrade |
Net Income Growth | -18.92% | 9.76% | -2.32% | 15.90% | 98.86% | 33.41% | Upgrade |
Shares Outstanding (Basic) | 22 | 22 | 22 | 19 | 16 | 16 | Upgrade |
Shares Outstanding (Diluted) | 25 | 23 | 22 | 19 | 17 | 16 | Upgrade |
Shares Change (YoY) | 11.51% | 2.06% | 14.19% | 15.89% | 2.27% | -0.44% | Upgrade |
EPS (Basic) | 3.48 | 4.46 | 4.07 | 4.81 | 4.83 | 2.55 | Upgrade |
EPS (Diluted) | 3.37 | 4.40 | 4.04 | 4.72 | 4.72 | 2.42 | Upgrade |
EPS Growth | -20.77% | 9.00% | -14.41% | - | 94.79% | 34.04% | Upgrade |
Free Cash Flow | 339.23 | 83.07 | 90.56 | -147.17 | 89.78 | -60.92 | Upgrade |
Free Cash Flow Per Share | 13.72 | 3.67 | 4.09 | -7.58 | 5.36 | -3.72 | Upgrade |
Dividend Per Share | 4.040 | 4.040 | 3.800 | 3.800 | 1.154 | 0.769 | Upgrade |
Dividend Growth | 6.32% | 6.32% | - | 229.35% | 50.00% | -50.00% | Upgrade |
Gross Margin | 16.98% | 13.93% | 14.44% | 14.94% | 16.81% | 17.18% | Upgrade |
Operating Margin | 7.81% | 7.13% | 7.22% | 8.06% | 8.76% | 7.23% | Upgrade |
Profit Margin | 5.73% | 5.54% | 5.59% | 6.20% | 6.78% | 5.50% | Upgrade |
Free Cash Flow Margin | 25.46% | 4.68% | 5.66% | -9.97% | 7.71% | -8.43% | Upgrade |
EBITDA | 104.36 | 127.31 | 116.6 | 120.21 | 103.73 | 53.95 | Upgrade |
EBITDA Margin | 7.83% | 7.18% | 7.29% | 8.14% | 8.91% | 7.47% | Upgrade |
D&A For EBITDA | 0.29 | 0.84 | 1.09 | 1.19 | 1.74 | 1.75 | Upgrade |
EBIT | 104.07 | 126.47 | 115.51 | 119.02 | 101.98 | 52.2 | Upgrade |
EBIT Margin | 7.81% | 7.13% | 7.22% | 8.06% | 8.76% | 7.23% | Upgrade |
Effective Tax Rate | 20.05% | 19.99% | 20.17% | 19.98% | 19.24% | 20.57% | Upgrade |
Revenue as Reported | 1,773 | 1,773 | 1,599 | 1,477 | 1,165 | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.