VSO Electronics Co., Ltd. (TPEX:6913)
Taiwan · Delayed Price · Currency is TWD 131.50
-5.00 (-3.66%)
Sep 8, 2026, 12:49 PM CST
VSO Electronics 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 |
| 3,019 | 2,632 | 2,163 | 1,816 | 2,274 | 2,119 | |
Revenue Growth | 23.22% | 21.66% | 19.10% | -20.13% | 7.31% | 6.59% |
Cost of Revenue | 2,161 | 1,918 | 1,571 | 1,367 | 1,464 | 1,629 |
Gross Profit | 858.54 | 713.7 | 592.39 | 449.65 | 810.11 | 490.33 |
Selling, General & Admin | 357.03 | 327.5 | 273.14 | 236.21 | 281.61 | 219.47 |
Research & Development | 149.04 | 125.99 | 95.65 | 77.27 | 69.08 | 54.47 |
Operating Expenses | 503.66 | 451.38 | 367.66 | 301.65 | 363.21 | 276.01 |
Operating Income | 354.88 | 262.31 | 224.73 | 148 | 446.89 | 214.32 |
Interest Expense | -16.72 | -8.15 | -5.13 | -3.46 | -5.28 | -5.63 |
Interest & Investment Income | 11.05 | 8.9 | 8.37 | 7.81 | 2.53 | 0.64 |
Earnings From Equity Investments | 4.59 | 2.29 | 1.53 | 0.98 | 0.1 | - |
Currency Exchange Gain (Loss) | 21.39 | -12.27 | 24.18 | 6.36 | 22.52 | -6.04 |
Other Non Operating Income (Expenses) | 13.06 | 7.2 | 4.15 | 6.26 | 9.34 | 6.54 |
EBT Excluding Unusual Items | 388.24 | 260.29 | 257.83 | 165.94 | 476.11 | 209.84 |
Gain (Loss) on Sale of Investments | -4.19 | -4.19 | -0.73 | -7.07 | 2.72 | 3.04 |
Gain (Loss) on Sale of Assets | 0.36 | -1.04 | 0.48 | -0.01 | -1.17 | 0.6 |
Other Unusual Items | - | - | - | 0.02 | -0.01 | 0.22 |
Pretax Income | 384.41 | 255.07 | 257.57 | 158.88 | 477.66 | 213.69 |
Income Tax Expense | 79.67 | 51.34 | 60.26 | 35.14 | 100.34 | 67.24 |
Earnings From Continuing Operations | 304.74 | 203.73 | 197.32 | 123.74 | 377.33 | 146.45 |
Minority Interest in Earnings | -16.8 | -14.18 | -11.74 | -9.46 | -17 | -39.65 |
Net Income | 287.94 | 189.55 | 185.57 | 114.28 | 360.32 | 106.8 |
Net Income to Common | 287.94 | 189.55 | 185.57 | 114.28 | 360.32 | 106.8 |
Net Income Growth | 42.03% | 2.14% | 62.38% | -68.28% | 237.38% | 5.50% |
Shares Outstanding (Basic) | 44 | 44 | 41 | 39 | 38 | 36 |
Shares Outstanding (Diluted) | 45 | 44 | 41 | 40 | 39 | 36 |
Shares Change | 4.03% | 6.56% | 3.03% | 1.89% | 9.38% | 1.29% |
EPS (Basic) | 6.61 | 4.34 | 4.55 | 2.90 | 9.43 | 3.00 |
EPS (Diluted) | 6.37 | 4.33 | 4.52 | 2.87 | 9.21 | 2.99 |
EPS Growth | 35.09% | -4.20% | 57.72% | -68.87% | 208.31% | 4.23% |
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 | 8.01 | -101.38 | -53.33 | 214.67 | 244.74 | 150.5 |
Free Cash Flow Per Share | 0.18 | -2.31 | -1.30 | 5.38 | 6.25 | 4.21 |
Dividend Per Share | 2.500 | 2.500 | 1.904 | 1.904 | 3.895 | 1.298 |
Dividend Growth | 31.28% | 31.28% | 0% | -51.11% | 199.99% | 0% |
Gross Margin | 28.43% | 27.12% | 27.39% | 24.76% | 35.63% | 23.14% |
Operating Margin | 11.75% | 9.97% | 10.39% | 8.15% | 19.65% | 10.11% |
Profit Margin | 9.54% | 7.20% | 8.58% | 6.29% | 15.85% | 5.04% |
Free Cash Flow Margin | 0.27% | -3.85% | -2.47% | 11.82% | 10.76% | 7.10% |
EBITDA | 431.08 | 326.92 | 271.36 | 188.86 | 476.7 | 242.13 |
EBITDA Margin | 14.28% | 12.42% | 12.55% | 10.40% | 20.96% | 11.43% |
D&A For EBITDA | 76.21 | 64.61 | 46.64 | 40.85 | 29.8 | 27.81 |
EBIT | 354.88 | 262.31 | 224.73 | 148 | 446.89 | 214.32 |
EBIT Margin | 11.75% | 9.97% | 10.39% | 8.15% | 19.65% | 10.11% |
Effective Tax Rate | 20.73% | 20.13% | 23.39% | 22.12% | 21.01% | 31.47% |