Bellwether Electronic Corp. (TPEX:7861)

Bellwether Electronic 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	3,138	2,301	1,743	1,352
Revenue Growth (YoY)	132.00%	32.05%	28.87%	-
Cost of Revenue	1,643	1,261	981.6	878.2
Gross Profit	1,494	1,041	761.19	474.18
Selling, General & Admin	444.08	378.64	280.75	236.43
Research & Development	252.64	211.08	160.42	129.92
Operating Expenses	705.19	590.63	444.47	365.05
Operating Income	789.18	449.97	316.72	109.12
Interest Expense	-52.81	-47.73	-40.08	-35.66
Interest & Investment Income	10.6	11.56	4.23	0.25
Currency Exchange Gain (Loss)	-47.59	20.53	11.42	51.36
Other Non Operating Income (Expenses)	27.67	24.54	29.75	33.79
EBT Excluding Unusual Items	727.05	458.87	322.03	158.86
Gain (Loss) on Sale of Assets	-0.15	-0.15	1.92	-0.31
Pretax Income	726.9	458.72	323.95	158.55
Income Tax Expense	209.95	136.27	85.33	44.52
Net Income	516.95	322.45	238.62	114.03
Net Income to Common	516.95	322.45	238.62	114.03
Net Income Growth	353.34%	35.13%	109.26%	-
Shares Outstanding (Basic)	56	55	55	55
Shares Outstanding (Diluted)	56	55	55	55
Shares Change (YoY)	1.64%	0.08%	0.20%	-
EPS (Basic)	9.31	5.86	4.34	2.07
EPS (Diluted)	9.22	5.83	4.32	2.07
EPS Growth	345.54%	34.95%	108.70%	-
Free Cash Flow	104.33	162.63	287.88	-43.22
Free Cash Flow Per Share	1.86	2.94	5.21	-0.78
Dividend Per Share	2.200	2.200	2.000	-
Dividend Growth	-	10.00%	-	-
Gross Margin	47.63%	45.22%	43.68%	35.06%
Operating Margin	25.15%	19.55%	18.17%	8.07%
Profit Margin	16.48%	14.01%	13.69%	8.43%
Free Cash Flow Margin	3.33%	7.07%	16.52%	-3.20%
EBITDA	923.86	571.88	418.21	205.4
EBITDA Margin	29.45%	24.85%	24.00%	15.19%
D&A For EBITDA	134.69	121.91	101.49	96.28
EBIT	789.18	449.97	316.72	109.12
EBIT Margin	25.15%	19.55%	18.17%	8.07%
Effective Tax Rate	28.88%	29.71%	26.34%	28.08%

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