KNST Co., Ltd. (TPEX:7836)

KNST Co., Ltd. Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	851.61	789.91	661.96	287.26
Revenue Growth (YoY)	196.46%	19.33%	130.44%	-
Cost of Revenue	359.73	337.28	297.68	110.51
Gross Profit	491.88	452.63	364.28	176.74
Selling, General & Admin	300.39	291.65	241.44	137.6
Research & Development	67.45	62	47.16	37.83
Operating Expenses	367.84	353.66	288.02	175.46
Operating Income	124.04	98.98	76.26	1.28
Interest Expense	-0.66	-0.73	-0.6	-3.26
Interest & Investment Income	15.09	12.01	4.32	0.52
Earnings From Equity Investments	-	-	-	-1.92
Currency Exchange Gain (Loss)	-0.04	1.63	-1.52	-
Other Non Operating Income (Expenses)	6.01	10.87	2.2	1.1
EBT Excluding Unusual Items	144.43	122.76	80.67	-2.28
Gain (Loss) on Sale of Investments	0.43	-1.37	1.36	0.26
Gain (Loss) on Sale of Assets	0.05	0.02	-0.2	-1.45
Other Unusual Items	0.1	0.16	-0.43	0.02
Pretax Income	145.01	121.56	81.41	-3.45
Income Tax Expense	28.72	23.18	15.89	0.63
Net Income	116.29	98.39	65.52	-4.07
Net Income to Common	116.29	98.39	65.52	-4.07
Net Income Growth	-	50.17%	-	-
Shares Outstanding (Basic)	48	47	39	18
Shares Outstanding (Diluted)	49	48	44	18
Shares Change (YoY)	177.26%	7.62%	149.70%	-
EPS (Basic)	2.42	2.11	1.69	-0.23
EPS (Diluted)	2.36	2.06	1.48	-0.23
EPS Growth	-	39.26%	-	-
Free Cash Flow	92.55	156.31	-106.95	-51.12
Free Cash Flow Per Share	1.88	3.28	-2.42	-2.88
Gross Margin	57.76%	57.30%	55.03%	61.53%
Operating Margin	14.56%	12.53%	11.52%	0.45%
Profit Margin	13.66%	12.46%	9.90%	-1.42%
Free Cash Flow Margin	10.87%	19.79%	-16.16%	-17.80%
EBITDA	178.93	155.63	129.62	20.18
EBITDA Margin	21.01%	19.70%	19.58%	7.02%
D&A For EBITDA	54.89	56.65	53.36	18.9
EBIT	124.04	98.98	76.26	1.28
EBIT Margin	14.56%	12.53%	11.52%	0.45%
Effective Tax Rate	19.80%	19.06%	19.52%	-
Advertising Expenses	-	14.77	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.