Sil-More Industrial Limited (TPEX:7896)
Taiwan · Delayed Price · Currency is TWD 214.00
+4.00 (1.90%)
At close: Sep 7, 2026
Sil-More Industrial 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 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
| 3,873 | 3,488 | 2,914 | 2,948 | |
Revenue Growth | 19.81% | 19.72% | -1.15% | - |
Cost of Revenue | 2,824 | 2,617 | 2,293 | 2,354 |
Gross Profit | 1,049 | 871.03 | 620.75 | 593.18 |
Selling, General & Admin | 517.82 | 444.5 | 376.45 | 392.95 |
Research & Development | 8.92 | 7.64 | 7.17 | 7.22 |
Operating Expenses | 527.56 | 456.32 | 383.48 | 400.17 |
Operating Income | 521.64 | 414.7 | 237.27 | 193.01 |
Interest Expense | -51.59 | -42.2 | -33.36 | -27.95 |
Interest & Investment Income | 3.61 | 4.83 | 5.8 | 6.31 |
Currency Exchange Gain (Loss) | 30.29 | -9.16 | -12.81 | 3.18 |
Other Non Operating Income (Expenses) | 2.7 | 1.59 | 10.04 | -1.1 |
EBT Excluding Unusual Items | 506.65 | 369.76 | 206.94 | 173.45 |
Gain (Loss) on Sale of Investments | 0.03 | -9.59 | -0.82 | 0.84 |
Gain (Loss) on Sale of Assets | 0.37 | 0.13 | 0.13 | -0.07 |
Asset Writedown | 0.04 | -3.34 | - | - |
Other Unusual Items | -0.03 | 0.11 | 0.02 | 2.78 |
Pretax Income | 507.07 | 357.07 | 206.26 | 177 |
Income Tax Expense | 200.68 | 145.25 | 98.64 | 58.21 |
Earnings From Continuing Operations | 306.39 | 211.82 | 107.62 | 118.79 |
Minority Interest in Earnings | -0.64 | -0.23 | -0.62 | -3.25 |
Net Income | 305.75 | 211.59 | 107 | 115.54 |
Preferred Dividends & Other Adjustments | - | - | - | 76.65 |
Net Income to Common | 305.75 | 211.59 | 107 | 38.89 |
Net Income Growth | 193.03% | 97.75% | 175.14% | - |
Shares Outstanding (Basic) | 27 | 26 | 23 | 19 |
Shares Outstanding (Diluted) | 28 | 27 | 24 | 19 |
Shares Change | 1.77% | 12.07% | 24.73% | - |
EPS (Basic) | 11.14 | 8.00 | 4.60 | 2.02 |
EPS (Diluted) | 10.91 | 7.81 | 4.42 | 2.01 |
EPS Growth | 187.97% | 76.70% | 119.90% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Free Cash Flow | 36.05 | 21.75 | 73.79 | 301.74 |
Free Cash Flow Per Share | 1.29 | 0.80 | 3.05 | 15.56 |
Dividend Per Share | 3.000 | 3.000 | 1.750 | 1.750 |
Dividend Growth | 71.43% | 71.43% | 0% | - |
Gross Margin | 27.09% | 24.97% | 21.30% | 20.12% |
Operating Margin | 13.47% | 11.89% | 8.14% | 6.55% |
Profit Margin | 7.89% | 6.07% | 3.67% | 1.32% |
Free Cash Flow Margin | 0.93% | 0.62% | 2.53% | 10.24% |
EBITDA | 540.12 | 432.47 | 253.76 | 213.43 |
EBITDA Margin | 13.94% | 12.40% | 8.71% | 7.24% |
D&A For EBITDA | 18.48 | 17.77 | 16.49 | 20.42 |
EBIT | 521.64 | 414.7 | 237.27 | 193.01 |
EBIT Margin | 13.47% | 11.89% | 8.14% | 6.55% |
Effective Tax Rate | 39.58% | 40.68% | 47.82% | 32.89% |