Honor Seiki Co., Ltd. (TPEX:7709)
Taiwan · Delayed Price · Currency is TWD 70.80
+1.40 (2.02%)
Aug 21, 2026, 12:55 PM CST
Honor Seiki 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 |
| 1,032 | 1,003 | 1,456 | 1,347 | 1,007 | 1,268 | |
Revenue Growth | -20.49% | -31.16% | 8.12% | 33.71% | -20.55% | 32.25% |
Cost of Revenue | 749.5 | 716.99 | 1,099 | 1,023 | 751.61 | 1,058 |
Gross Profit | 282.64 | 285.59 | 357.28 | 323.99 | 255.86 | 209.62 |
Selling, General & Admin | 133.68 | 133.32 | 146.83 | 130.11 | 110.31 | 109.33 |
Research & Development | 36.89 | 48.1 | 52.22 | 37.29 | 49.12 | 30.21 |
Operating Expenses | 166.58 | 181.85 | 206.08 | 162.32 | 163.24 | 135.79 |
Operating Income | 116.06 | 103.74 | 151.2 | 161.67 | 92.62 | 73.83 |
Interest Expense | -3.66 | -3.1 | -7.12 | -9.15 | -5.27 | -4.25 |
Interest & Investment Income | 10.82 | 10.21 | 16.05 | 15.2 | 3.57 | 1.4 |
Currency Exchange Gain (Loss) | -29.06 | -29.06 | 33.6 | -3.86 | 34.72 | -5.93 |
Other Non Operating Income (Expenses) | 89.5 | 44.58 | 31.73 | 14.85 | 28.75 | 13.3 |
EBT Excluding Unusual Items | 183.67 | 126.38 | 225.46 | 178.71 | 154.39 | 78.35 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 1.74 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | -0.36 | 0.39 | - | - |
Pretax Income | 183.68 | 126.39 | 225.1 | 179.11 | 154.39 | 80.08 |
Income Tax Expense | 37.38 | 31.09 | 46.04 | 37.73 | 30.88 | 16.11 |
Net Income | 146.31 | 95.3 | 179.06 | 141.38 | 123.52 | 63.97 |
Net Income to Common | 146.31 | 95.3 | 179.06 | 141.38 | 123.52 | 63.97 |
Net Income Growth | 25.10% | -46.78% | 26.65% | 14.46% | 93.09% | 39.51% |
Shares Outstanding (Basic) | 39 | 38 | 35 | 37 | 41 | 41 |
Shares Outstanding (Diluted) | 40 | 39 | 35 | 37 | 41 | 41 |
Shares Change | 7.73% | 10.64% | -6.15% | -9.03% | 0.56% | 18.40% |
EPS (Basic) | 3.75 | 2.48 | 5.19 | 3.87 | 3.04 | 1.58 |
EPS (Diluted) | 3.70 | 2.45 | 5.10 | 3.78 | 3.00 | 1.56 |
EPS Growth | 15.98% | -51.96% | 34.92% | 26.00% | 92.31% | 17.29% |
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 | -121.42 | 241.72 | 165.29 | 153.37 | 243.37 | 21.71 |
Free Cash Flow Per Share | -3.07 | 6.22 | 4.70 | 4.10 | 5.91 | 0.53 |
Dividend Per Share | - | 1.500 | 2.300 | 2.000 | 0.500 | 1.000 |
Dividend Growth | - | -34.78% | 15.00% | 300.00% | -50.00% | 100.00% |
Gross Margin | 27.38% | 28.49% | 24.53% | 24.05% | 25.40% | 16.53% |
Operating Margin | 11.24% | 10.35% | 10.38% | 12.00% | 9.19% | 5.82% |
Profit Margin | 14.17% | 9.50% | 12.29% | 10.50% | 12.26% | 5.04% |
Free Cash Flow Margin | -11.76% | 24.11% | 11.35% | 11.39% | 24.16% | 1.71% |
EBITDA | 149.62 | 137.07 | 185.2 | 194.62 | 123.17 | 100.52 |
EBITDA Margin | 14.50% | 13.67% | 12.72% | 14.45% | 12.23% | 7.93% |
D&A For EBITDA | 33.56 | 33.32 | 34.01 | 32.95 | 30.55 | 26.69 |
EBIT | 116.06 | 103.74 | 151.2 | 161.67 | 92.62 | 73.83 |
EBIT Margin | 11.24% | 10.35% | 10.38% | 12.00% | 9.19% | 5.82% |
Effective Tax Rate | 20.35% | 24.60% | 20.45% | 21.06% | 20.00% | 20.12% |