Minson Integration, Inc. (TPEX:7811)
Taiwan · Delayed Price · Currency is TWD 80.00
+0.70 (0.88%)
At close: Jun 2, 2026
Minson Integration 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 |
| 2,926 | 3,075 | 2,605 | 2,311 | 3,310 | 2,308 | |
Revenue Growth (YoY) | 4.78% | 18.06% | 12.71% | -30.18% | 43.42% | - |
Cost of Revenue | 2,311 | 2,369 | 1,943 | 1,750 | 2,408 | 1,821 |
Gross Profit | 614.68 | 705.75 | 661.48 | 560.82 | 902.12 | 487.07 |
Selling, General & Admin | 327.9 | 311.55 | 296.26 | 278.47 | 338.82 | 244.55 |
Research & Development | 92.79 | 89.63 | 87.04 | 100.74 | 74.98 | 71.57 |
Operating Expenses | 420.69 | 401.2 | 383.67 | 375.85 | 418.78 | 316.12 |
Operating Income | 194 | 304.55 | 277.81 | 184.97 | 483.34 | 170.95 |
Interest Expense | -5.52 | -4.33 | -3.96 | -4.49 | -6.98 | -6.29 |
Interest & Investment Income | 4.41 | 3.25 | 2.24 | 3.26 | 1.09 | 0.39 |
Currency Exchange Gain (Loss) | -30.77 | -30.77 | 51.53 | 11.77 | 77 | 19.39 |
Other Non Operating Income (Expenses) | 34.84 | 25.26 | 2.77 | 5.61 | 13.33 | 9.32 |
EBT Excluding Unusual Items | 196.96 | 297.97 | 330.38 | 201.12 | 567.78 | 193.76 |
Gain (Loss) on Sale of Assets | -3.81 | -3.81 | 1.4 | 0.91 | 2.1 | 1.05 |
Other Unusual Items | - | - | - | 0.04 | - | - |
Pretax Income | 193.15 | 294.16 | 331.78 | 202.07 | 569.88 | 194.81 |
Income Tax Expense | 27.48 | 48.1 | 56.77 | 30.66 | 123.68 | 44.75 |
Net Income | 165.67 | 246.05 | 275.01 | 171.41 | 446.2 | 150.07 |
Net Income to Common | 165.67 | 246.05 | 275.01 | 171.41 | 446.2 | 150.07 |
Net Income Growth | -27.60% | -10.53% | 60.44% | -61.59% | 197.33% | - |
Shares Outstanding (Basic) | 30 | 30 | 30 | 30 | 26 | 23 |
Shares Outstanding (Diluted) | 31 | 30 | 30 | 30 | 26 | 23 |
Shares Change (YoY) | 0.71% | 0.58% | 1.11% | 15.30% | 14.84% | - |
EPS (Basic) | 5.45 | 8.10 | 9.18 | 5.81 | 17.32 | 6.67 |
EPS (Diluted) | 5.42 | 8.08 | 9.08 | 5.72 | 17.18 | 6.63 |
EPS Growth | -28.10% | -11.01% | 58.74% | -66.70% | 159.13% | - |
Free Cash Flow | 76.87 | 173.23 | 7.58 | 34.65 | 442.27 | -175.58 |
Free Cash Flow Per Share | 2.51 | 5.69 | 0.25 | 1.16 | 17.02 | -7.76 |
Dividend Per Share | 6.230 | 6.230 | 6.000 | 3.500 | 6.000 | - |
Dividend Growth | 3.83% | 3.83% | 71.43% | -41.67% | - | - |
Gross Margin | 21.01% | 22.95% | 25.39% | 24.27% | 27.25% | 21.10% |
Operating Margin | 6.63% | 9.90% | 10.66% | 8.00% | 14.60% | 7.41% |
Profit Margin | 5.66% | 8.00% | 10.56% | 7.42% | 13.48% | 6.50% |
Free Cash Flow Margin | 2.63% | 5.63% | 0.29% | 1.50% | 13.36% | -7.61% |
EBITDA | 272.95 | 384.11 | 351.41 | 285.04 | 571.13 | 260.2 |
EBITDA Margin | 9.33% | 12.49% | 13.49% | 12.33% | 17.25% | 11.27% |
D&A For EBITDA | 78.95 | 79.56 | 73.6 | 100.07 | 87.79 | 89.25 |
EBIT | 194 | 304.55 | 277.81 | 184.97 | 483.34 | 170.95 |
EBIT Margin | 6.63% | 9.90% | 10.66% | 8.00% | 14.60% | 7.41% |
Effective Tax Rate | 14.23% | 16.35% | 17.11% | 15.17% | 21.70% | 22.97% |