M-POWER INFORMATION Co., LTD. (TPEX:6874)
Taiwan · Delayed Price · Currency is TWD 79.00
+1.50 (1.94%)
May 29, 2026, 1:30 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 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 |
| 1,796 | 1,370 | 1,773 | 1,599 | 1,477 | 1,165 | |
Revenue Growth (YoY) | 12.06% | -22.72% | 10.92% | 8.26% | 26.79% | 61.25% |
Cost of Revenue | 1,540 | 1,143 | 1,526 | 1,368 | 1,256 | 968.94 |
Gross Profit | 255.9 | 226.97 | 246.96 | 230.9 | 220.66 | 195.78 |
Selling, General & Admin | 113.21 | 105.96 | 97.35 | 95.03 | 84.96 | 82.01 |
Research & Development | 25.19 | 24.75 | 23.14 | 20.39 | 16.77 | 11.96 |
Operating Expenses | 138.41 | 130.71 | 120.49 | 115.39 | 101.65 | 93.8 |
Operating Income | 117.49 | 96.27 | 126.47 | 115.51 | 119.02 | 101.98 |
Interest Expense | -12.35 | -10.88 | -8.97 | -6.96 | -6.53 | -4.54 |
Interest & Investment Income | 3.35 | 3.87 | 1.58 | 1.11 | 0.25 | 0.07 |
Currency Exchange Gain (Loss) | -1.75 | -1.75 | 1.69 | -0.38 | -0.43 | 0.04 |
Other Non Operating Income (Expenses) | 1.72 | -1.62 | 1.91 | 2.74 | 2.1 | 0.27 |
EBT Excluding Unusual Items | 108.47 | 85.89 | 122.68 | 112.02 | 114.41 | 97.82 |
Other Unusual Items | 0.58 | 0.58 | - | 0.01 | 0.02 | - |
Pretax Income | 109.05 | 86.47 | 122.68 | 112.03 | 114.42 | 97.82 |
Income Tax Expense | 21.87 | 17.38 | 24.53 | 22.59 | 22.87 | 18.83 |
Net Income | 87.19 | 69.1 | 98.16 | 89.43 | 91.56 | 79 |
Net Income to Common | 87.19 | 69.1 | 98.16 | 89.43 | 91.56 | 79 |
Net Income Growth | -4.38% | -29.61% | 9.76% | -2.32% | 15.90% | 98.86% |
Shares Outstanding (Basic) | 26 | 22 | 22 | 22 | 19 | 16 |
Shares Outstanding (Diluted) | 29 | 25 | 23 | 22 | 19 | 17 |
Shares Change (YoY) | 26.52% | 10.41% | 2.06% | 14.19% | 15.89% | 2.27% |
EPS (Basic) | 3.30 | 3.16 | 4.46 | 4.07 | 4.81 | 4.83 |
EPS (Diluted) | 3.23 | 3.09 | 4.40 | 4.04 | 4.72 | 4.72 |
EPS Growth | -20.32% | -29.89% | 9.00% | -14.41% | - | 94.79% |
Free Cash Flow | -40.4 | 62.33 | 83.07 | 90.56 | -147.17 | 89.78 |
Free Cash Flow Per Share | -1.37 | 2.50 | 3.67 | 4.09 | -7.58 | 5.36 |
Dividend Per Share | - | 3.000 | 4.040 | 3.800 | 3.800 | 1.154 |
Dividend Growth | - | -25.74% | 6.32% | - | 229.35% | 50.00% |
Gross Margin | 14.25% | 16.56% | 13.93% | 14.44% | 14.94% | 16.81% |
Operating Margin | 6.54% | 7.02% | 7.13% | 7.22% | 8.06% | 8.76% |
Profit Margin | 4.86% | 5.04% | 5.54% | 5.59% | 6.20% | 6.78% |
Free Cash Flow Margin | -2.25% | 4.55% | 4.68% | 5.66% | -9.97% | 7.71% |
EBITDA | 120.26 | 96.91 | 127.73 | 116.6 | 120.21 | 103.73 |
EBITDA Margin | 6.70% | 7.07% | 7.20% | 7.29% | 8.14% | 8.91% |
D&A For EBITDA | 2.77 | 0.65 | 1.26 | 1.09 | 1.19 | 1.74 |
EBIT | 117.49 | 96.27 | 126.47 | 115.51 | 119.02 | 101.98 |
EBIT Margin | 6.54% | 7.02% | 7.13% | 7.22% | 8.06% | 8.76% |
Effective Tax Rate | 20.05% | 20.09% | 19.99% | 20.17% | 19.98% | 19.24% |
Revenue as Reported | - | - | - | 1,599 | 1,477 | 1,165 |