IBASE Technology Inc. (TPEX: 8050)
Taiwan
· Delayed Price · Currency is TWD 70.50
+0.10 (0.14%)
Nov 21, 2024, 10:11 AM CST
IBASE Technology Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 5,010 | 5,874 | 6,641 | 5,598 | 4,206 | 3,826 | Upgrade
|
| Other Revenue | 46.51 | 122.54 | 133.92 | 109.18 | 32.97 | 14.05 | Upgrade
|
| Revenue | 5,057 | 5,997 | 6,775 | 5,707 | 4,239 | 3,840 | Upgrade
|
| Revenue Growth (YoY) | -23.49% | -11.48% | 18.71% | 34.62% | 10.38% | -2.26% | Upgrade
|
| Cost of Revenue | 3,798 | 4,519 | 4,821 | 4,672 | 3,472 | 2,890 | Upgrade
|
| Gross Profit | 1,259 | 1,478 | 1,954 | 1,035 | 766.8 | 950.56 | Upgrade
|
| Selling, General & Admin | 606.05 | 645.9 | 643.83 | 613.96 | 554.54 | 563.92 | Upgrade
|
| Research & Development | 353.7 | 341.64 | 309.58 | 236.58 | 250.34 | 245.78 | Upgrade
|
| Other Operating Expenses | - | -0.11 | -0.01 | 0.36 | -0.24 | - | Upgrade
|
| Operating Expenses | 1,032 | 1,023 | 960.83 | 878.7 | 806.49 | 809.72 | Upgrade
|
| Operating Income | 227.13 | 455.29 | 993.12 | 156.27 | -39.69 | 140.84 | Upgrade
|
| Interest Expense | -58.06 | -70.78 | -55.08 | -43.76 | -31.17 | -18.71 | Upgrade
|
| Interest & Investment Income | 128.18 | 134.26 | 38.63 | 20.77 | 13.73 | 23.66 | Upgrade
|
| Earnings From Equity Investments | 181.5 | 230.47 | 241.66 | 131.78 | 129.84 | 161.53 | Upgrade
|
| Currency Exchange Gain (Loss) | -5.11 | -5.11 | 121.99 | -16.32 | -15.61 | -15.32 | Upgrade
|
| Other Non Operating Income (Expenses) | -75.79 | 13.19 | 33.21 | -23.15 | 31.81 | -24.46 | Upgrade
|
| EBT Excluding Unusual Items | 397.85 | 757.32 | 1,374 | 225.59 | 88.91 | 267.54 | Upgrade
|
| Gain (Loss) on Sale of Investments | 37.11 | 37.11 | - | - | -31.46 | 0.88 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.21 | 3.21 | 0.64 | 62.87 | -8.77 | -1.25 | Upgrade
|
| Other Unusual Items | 0.42 | 0.42 | 0.02 | -0.13 | 17.17 | 0.07 | Upgrade
|
| Pretax Income | 438.59 | 798.06 | 1,374 | 288.34 | 65.85 | 267.24 | Upgrade
|
| Income Tax Expense | 60.15 | 135.37 | 234.61 | 67.58 | 5.46 | 8.08 | Upgrade
|
| Earnings From Continuing Operations | 378.44 | 662.69 | 1,140 | 220.76 | 60.39 | 259.16 | Upgrade
|
| Minority Interest in Earnings | 58.91 | 53.21 | -4.52 | 91.79 | 28.03 | -3.73 | Upgrade
|
| Net Income | 437.35 | 715.9 | 1,135 | 312.55 | 88.41 | 255.43 | Upgrade
|
| Net Income to Common | 437.35 | 715.9 | 1,135 | 312.55 | 88.41 | 255.43 | Upgrade
|
| Net Income Growth | -57.42% | -36.93% | 263.16% | 253.51% | -65.39% | -16.83% | Upgrade
|
| Shares Outstanding (Basic) | 145 | 137 | 121 | 116 | 119 | 120 | Upgrade
|
| Shares Outstanding (Diluted) | 155 | 156 | 133 | 134 | 119 | 121 | Upgrade
|
| Shares Change (YoY) | 4.09% | 17.11% | -0.53% | 12.17% | -1.67% | 0.93% | Upgrade
|
| EPS (Basic) | 3.02 | 5.22 | 9.42 | 2.69 | 0.74 | 2.12 | Upgrade
|
| EPS (Diluted) | 2.89 | 4.66 | 8.51 | 2.39 | 0.74 | 2.11 | Upgrade
|
| EPS Growth | -58.02% | -45.19% | 255.52% | 223.52% | -64.88% | -17.62% | Upgrade
|
| Free Cash Flow | 9.55 | 672.04 | -1,185 | 239.56 | -1,182 | -757.54 | Upgrade
|
| Free Cash Flow Per Share | 0.06 | 4.31 | -8.90 | 1.79 | -9.91 | -6.24 | Upgrade
|
| Dividend Per Share | 4.180 | 4.180 | 5.584 | 2.180 | - | - | Upgrade
|
| Dividend Growth | -25.15% | -25.15% | 156.17% | - | - | - | Upgrade
|
| Gross Margin | 24.90% | 24.64% | 28.84% | 18.14% | 18.09% | 24.75% | Upgrade
|
| Operating Margin | 4.49% | 7.59% | 14.66% | 2.74% | -0.94% | 3.67% | Upgrade
|
| Profit Margin | 8.65% | 11.94% | 16.75% | 5.48% | 2.09% | 6.65% | Upgrade
|
| Free Cash Flow Margin | 0.19% | 11.21% | -17.50% | 4.20% | -27.88% | -19.73% | Upgrade
|
| EBITDA | 411.86 | 609.28 | 1,109 | 244.48 | 32.97 | 197.74 | Upgrade
|
| EBITDA Margin | 8.14% | 10.16% | 16.37% | 4.28% | 0.78% | 5.15% | Upgrade
|
| D&A For EBITDA | 184.73 | 153.99 | 116.04 | 88.22 | 72.66 | 56.9 | Upgrade
|
| EBIT | 227.13 | 455.29 | 993.12 | 156.27 | -39.69 | 140.84 | Upgrade
|
| EBIT Margin | 4.49% | 7.59% | 14.66% | 2.74% | -0.94% | 3.67% | Upgrade
|
| Effective Tax Rate | 13.71% | 16.96% | 17.07% | 23.44% | 8.30% | 3.02% | Upgrade
|
| Revenue as Reported | 5,057 | 5,997 | 6,775 | 5,707 | 4,239 | 3,840 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.