Waste Recovery Technology Inc. (TPEX:6894)
Taiwan · Delayed Price · Currency is TWD 389.50
+29.50 (8.19%)
May 29, 2026, 1:30 PM CST
Waste Recovery Technology 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 |
| 1,572 | 1,379 | 980.18 | 775.78 | 807.28 | 716.54 | |
Revenue Growth (YoY) | 45.57% | 40.66% | 26.35% | -3.90% | 12.66% | 23.25% |
Cost of Revenue | 994.54 | 872.78 | 609.49 | 471.13 | 480.28 | 414.15 |
Gross Profit | 577.72 | 505.97 | 370.69 | 304.66 | 327 | 302.39 |
Selling, General & Admin | 122.6 | 112.46 | 95.74 | 76.83 | 78.19 | 64.43 |
Research & Development | 21.1 | 19.32 | 16.02 | 14.56 | 13.8 | 12.17 |
Other Operating Expenses | 2.8 | 2.8 | - | - | - | - |
Operating Expenses | 146.5 | 134.58 | 111.76 | 88.1 | 88.8 | 76.6 |
Operating Income | 431.22 | 371.39 | 258.93 | 216.56 | 238.2 | 225.79 |
Interest Expense | -1.06 | -0.08 | -0.11 | -0.05 | -0.06 | -0.08 |
Interest & Investment Income | 11.38 | 12.41 | 17.88 | 8.86 | 3.79 | 1.27 |
Earnings From Equity Investments | -10.17 | -10.04 | -6.11 | -0.53 | - | - |
Currency Exchange Gain (Loss) | 0.9 | 0.9 | 7.72 | -2.74 | 4.56 | -1.14 |
Other Non Operating Income (Expenses) | 5.45 | 2.17 | 1.37 | 1.05 | 0.59 | 1.71 |
EBT Excluding Unusual Items | 437.71 | 376.75 | 279.68 | 223.16 | 247.07 | 227.55 |
Gain (Loss) on Sale of Investments | 0.47 | 0.47 | - | - | - | - |
Gain (Loss) on Sale of Assets | -7.56 | -7.56 | 0.74 | -0.34 | -0.35 | -0.26 |
Pretax Income | 430.62 | 369.66 | 280.42 | 222.82 | 246.72 | 227.29 |
Income Tax Expense | 117.77 | 101.35 | 72.27 | 56.98 | 58.15 | 55.91 |
Earnings From Continuing Operations | 312.85 | 268.31 | 208.15 | 165.84 | 188.56 | 171.38 |
Minority Interest in Earnings | -6.31 | -6.81 | -5.75 | -2.99 | -2.09 | -7.43 |
Net Income | 306.55 | 261.5 | 202.4 | 162.86 | 186.48 | 163.95 |
Net Income to Common | 306.55 | 261.5 | 202.4 | 162.86 | 186.48 | 163.95 |
Net Income Growth | 45.82% | 29.20% | 24.28% | -12.67% | 13.74% | 32.00% |
Shares Outstanding (Basic) | 23 | 24 | 24 | 21 | 20 | 19 |
Shares Outstanding (Diluted) | 23 | 24 | 24 | 21 | 20 | 20 |
Shares Change (YoY) | -4.42% | 0.09% | 14.75% | 3.43% | 3.29% | 0.56% |
EPS (Basic) | 13.49 | 10.99 | 8.50 | 7.86 | 9.32 | 8.55 |
EPS (Diluted) | 13.39 | 10.91 | 8.45 | 7.81 | 9.24 | 8.40 |
EPS Growth | 52.46% | 29.11% | 8.20% | -15.48% | 10.00% | 31.25% |
Free Cash Flow | 112.86 | 80.73 | 148.03 | 59.09 | 258.38 | 111.88 |
Free Cash Flow Per Share | 4.93 | 3.37 | 6.18 | 2.83 | 12.81 | 5.73 |
Dividend Per Share | - | 8.500 | 6.800 | 6.500 | 7.000 | 6.309 |
Dividend Growth | - | 25.00% | 4.61% | -7.14% | 10.95% | 215.46% |
Gross Margin | 36.74% | 36.70% | 37.82% | 39.27% | 40.51% | 42.20% |
Operating Margin | 27.43% | 26.94% | 26.42% | 27.91% | 29.51% | 31.51% |
Profit Margin | 19.50% | 18.97% | 20.65% | 20.99% | 23.10% | 22.88% |
Free Cash Flow Margin | 7.18% | 5.85% | 15.10% | 7.62% | 32.01% | 15.61% |
EBITDA | 512.56 | 449.16 | 334.49 | 285.83 | 303.84 | 280.94 |
EBITDA Margin | 32.60% | 32.58% | 34.13% | 36.84% | 37.64% | 39.21% |
D&A For EBITDA | 81.35 | 77.77 | 75.56 | 69.27 | 65.64 | 55.15 |
EBIT | 431.22 | 371.39 | 258.93 | 216.56 | 238.2 | 225.79 |
EBIT Margin | 27.43% | 26.94% | 26.42% | 27.91% | 29.51% | 31.51% |
Effective Tax Rate | 27.35% | 27.42% | 25.77% | 25.57% | 23.57% | 24.60% |