Brinno Incorporated (TPEX:7402)
Taiwan
· Delayed Price · Currency is TWD 99.00
+0.50 (0.51%)
Feb 21, 2025, 1:30 PM CST
Brinno Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 501.88 | 542.22 | 653.86 | 549.95 | 410.11 | 580.44 | Upgrade
|
| Other Revenue | - | - | 0.06 | 0.81 | 1.19 | 0.83 | Upgrade
|
| Revenue | 501.88 | 542.22 | 653.91 | 550.76 | 411.3 | 581.27 | Upgrade
|
| Revenue Growth (YoY) | -9.55% | -17.08% | 18.73% | 33.91% | -29.24% | 14.47% | Upgrade
|
| Cost of Revenue | 324.92 | 360.3 | 465.12 | 370.1 | 273.52 | 399.1 | Upgrade
|
| Gross Profit | 176.96 | 181.92 | 188.8 | 180.65 | 137.78 | 182.17 | Upgrade
|
| Selling, General & Admin | 97.13 | 94.66 | 99.26 | 91.3 | 81.85 | 104.39 | Upgrade
|
| Research & Development | 48.98 | 44.38 | 36.08 | 33.95 | 27.47 | 39.21 | Upgrade
|
| Operating Expenses | 137.31 | 139.38 | 135.77 | 125.5 | 109.3 | 143.61 | Upgrade
|
| Operating Income | 39.65 | 42.54 | 53.03 | 55.15 | 28.48 | 38.56 | Upgrade
|
| Interest Expense | -0.57 | -4.08 | -10.64 | -2.12 | -0.35 | -0.23 | Upgrade
|
| Interest & Investment Income | 12.44 | 8.35 | 1.46 | 0.12 | 0.26 | 0.62 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -1.59 | -3.51 | Upgrade
|
| Currency Exchange Gain (Loss) | -5.12 | 1.3 | 23.41 | -5.52 | -3.94 | -1.65 | Upgrade
|
| Other Non Operating Income (Expenses) | 2.82 | 4.03 | 2.1 | -1.91 | 3.41 | 0.66 | Upgrade
|
| EBT Excluding Unusual Items | 49.22 | 52.14 | 69.37 | 45.73 | 26.27 | 34.45 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.65 | - | - | - | 0.9 | -7.24 | Upgrade
|
| Pretax Income | 48.57 | 52.14 | 69.37 | 45.73 | 27.17 | 27.22 | Upgrade
|
| Income Tax Expense | 6.6 | 7.91 | 12.6 | 8.01 | 2.8 | 3.52 | Upgrade
|
| Net Income | 41.97 | 44.23 | 56.77 | 37.72 | 24.36 | 23.69 | Upgrade
|
| Net Income to Common | 41.97 | 44.23 | 56.77 | 37.72 | 24.36 | 23.69 | Upgrade
|
| Net Income Growth | 1.66% | -22.09% | 50.51% | 54.80% | 2.83% | -25.56% | Upgrade
|
| Shares Outstanding (Basic) | 35 | 32 | 28 | 27 | 27 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 35 | 35 | 35 | 27 | 27 | 27 | Upgrade
|
| Shares Change (YoY) | -2.12% | 1.03% | 30.35% | -0.47% | -1.93% | -0.21% | Upgrade
|
| EPS (Basic) | 1.20 | 1.38 | 2.06 | 1.41 | 0.91 | 0.87 | Upgrade
|
| EPS (Diluted) | 1.19 | 1.34 | 1.92 | 1.41 | 0.91 | 0.86 | Upgrade
|
| EPS Growth | -8.68% | -30.48% | 36.50% | 55.72% | 4.77% | -25.40% | Upgrade
|
| Free Cash Flow | 77.6 | 14.29 | 48.86 | 58.15 | 55.04 | 19.1 | Upgrade
|
| Free Cash Flow Per Share | 2.20 | 0.41 | 1.40 | 2.17 | 2.04 | 0.70 | Upgrade
|
| Dividend Per Share | 1.485 | 1.485 | 1.334 | 0.907 | 0.605 | 0.458 | Upgrade
|
| Dividend Growth | 11.36% | 11.36% | 46.98% | 49.98% | 32.12% | -52.90% | Upgrade
|
| Gross Margin | 35.26% | 33.55% | 28.87% | 32.80% | 33.50% | 31.34% | Upgrade
|
| Operating Margin | 7.90% | 7.85% | 8.11% | 10.01% | 6.92% | 6.63% | Upgrade
|
| Profit Margin | 8.36% | 8.16% | 8.68% | 6.85% | 5.92% | 4.08% | Upgrade
|
| Free Cash Flow Margin | 15.46% | 2.64% | 7.47% | 10.56% | 13.38% | 3.29% | Upgrade
|
| EBITDA | 42.3 | 45.21 | 55.66 | 58.02 | 31.41 | 41.78 | Upgrade
|
| EBITDA Margin | 8.43% | 8.34% | 8.51% | 10.53% | 7.64% | 7.19% | Upgrade
|
| D&A For EBITDA | 2.65 | 2.67 | 2.63 | 2.86 | 2.93 | 3.21 | Upgrade
|
| EBIT | 39.65 | 42.54 | 53.03 | 55.15 | 28.48 | 38.56 | Upgrade
|
| EBIT Margin | 7.90% | 7.85% | 8.11% | 10.01% | 6.92% | 6.63% | Upgrade
|
| Effective Tax Rate | 13.59% | 15.17% | 18.17% | 17.52% | 10.31% | 12.94% | Upgrade
|
| Revenue as Reported | 501.88 | 542.22 | 653.91 | 550.76 | 411.3 | 581.27 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.