GrandTech Cloud Services Inc. (TPEX:7747)
Taiwan · Delayed Price · Currency is TWD 129.00
+1.50 (1.18%)
May 29, 2026, 1:13 PM CST
GrandTech Cloud Services 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 |
|---|---|---|---|---|---|
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 |
| 1,567 | 1,568 | 1,430 | 1,052 | 876.21 | |
Revenue Growth (YoY) | 0.60% | 9.70% | 35.93% | 20.04% | - |
Cost of Revenue | 1,337 | 1,336 | 1,200 | 866.04 | 704.64 |
Gross Profit | 230.25 | 231.88 | 230.04 | 185.74 | 171.57 |
Selling, General & Admin | 93.15 | 98.06 | 104.61 | 93.21 | 86.18 |
Research & Development | 10.09 | 11.14 | 5 | 5.1 | 4.24 |
Operating Expenses | 107.05 | 111.73 | 109.85 | 98.37 | 88.94 |
Operating Income | 123.2 | 120.15 | 120.19 | 87.37 | 82.63 |
Interest Expense | -0.59 | -1 | -1.56 | -0.46 | -0.81 |
Interest & Investment Income | 9.35 | 6.41 | 2.13 | 1.59 | 0.69 |
Currency Exchange Gain (Loss) | 2.78 | 2.78 | 5.33 | 5 | 5.61 |
Other Non Operating Income (Expenses) | 7.19 | 1.14 | 1.27 | 1.64 | 1.3 |
EBT Excluding Unusual Items | 141.93 | 129.48 | 127.37 | 95.15 | 89.41 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | -0.02 | -0.49 | -0.01 |
Other Unusual Items | 0.02 | - | - | 0.01 | - |
Pretax Income | 141.96 | 129.49 | 127.35 | 94.67 | 89.41 |
Income Tax Expense | 22.48 | 18.97 | 24.53 | 18.31 | 17.04 |
Earnings From Continuing Operations | 119.48 | 110.52 | 102.82 | 76.36 | 72.36 |
Minority Interest in Earnings | -8.04 | -7.73 | -7.36 | -8.79 | -9.35 |
Net Income | 111.43 | 102.79 | 95.47 | 67.57 | 63.01 |
Net Income to Common | 111.43 | 102.79 | 95.47 | 67.57 | 63.01 |
Net Income Growth | 8.19% | 7.67% | 41.29% | 7.23% | - |
Shares Outstanding (Basic) | 28 | 25 | 23 | 23 | 22 |
Shares Outstanding (Diluted) | 28 | 25 | 24 | 23 | 22 |
Shares Change (YoY) | 17.03% | 8.37% | 1.08% | 3.55% | - |
EPS (Basic) | 4.03 | 4.04 | 4.07 | 2.92 | 2.82 |
EPS (Diluted) | 4.03 | 4.03 | 4.06 | 2.90 | 2.81 |
EPS Growth | -7.79% | -0.74% | 40.00% | 3.25% | - |
Free Cash Flow | 359.16 | 309.88 | -43.42 | 15.12 | -20.96 |
Free Cash Flow Per Share | 12.99 | 12.16 | -1.85 | 0.65 | -0.93 |
Gross Margin | 14.69% | 14.79% | 16.09% | 17.66% | 19.58% |
Operating Margin | 7.86% | 7.66% | 8.41% | 8.31% | 9.43% |
Profit Margin | 7.11% | 6.55% | 6.68% | 6.42% | 7.19% |
Free Cash Flow Margin | 22.91% | 19.76% | -3.04% | 1.44% | -2.39% |
EBITDA | 125.39 | 122.46 | 122.4 | 89.9 | 84.47 |
EBITDA Margin | 8.00% | 7.81% | 8.56% | 8.55% | 9.64% |
D&A For EBITDA | 2.2 | 2.31 | 2.21 | 2.53 | 1.84 |
EBIT | 123.2 | 120.15 | 120.19 | 87.37 | 82.63 |
EBIT Margin | 7.86% | 7.66% | 8.41% | 8.31% | 9.43% |
Effective Tax Rate | 15.84% | 14.65% | 19.26% | 19.35% | 19.06% |