QST International Corp. (TPEX:8349)

QST International Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	11,844	13,137	12,238	11,476	10,193	8,824
Revenue Growth (YoY)	-9.74%	7.34%	6.64%	12.58%	15.52%	-11.09%
Cost of Revenue	9,430	10,371	10,073	9,297	8,260	7,127
Gross Profit	2,414	2,765	2,165	2,179	1,934	1,697
Selling, General & Admin	1,577	1,654	1,406	1,539	1,424	1,289
Research & Development	122.88	82.63	34.32	32.89	25.85	25.13
Operating Expenses	1,726	1,781	1,457	1,575	1,472	1,351
Operating Income	687.98	984.1	707.87	603.93	461.44	346.44
Interest Expense	-198.74	-213.38	-224.1	-126	-76.65	-99.33
Interest & Investment Income	10.82	16.31	15.42	8.01	113.33	30.74
Earnings From Equity Investments	68.93	89.05	48.14	73.46	41.98	15.59
Currency Exchange Gain (Loss)	-37.61	95.81	61.03	87.43	-42.99	3.15
Other Non Operating Income (Expenses)	67.11	103.72	72.67	99.63	-4.36	75.14
EBT Excluding Unusual Items	598.48	1,076	681.02	746.46	492.76	371.74
Gain (Loss) on Sale of Investments	-	-0.04	-0.08	0.59	-0.26	28.77
Gain (Loss) on Sale of Assets	-3.98	-4.68	-1.17	-2.59	-13.98	-2.46
Other Unusual Items	1.21	-	-	-	0.01	-
Pretax Income	595.72	1,071	679.77	744.46	478.52	398.05
Income Tax Expense	216.07	364.49	218.4	172.01	113.63	110.88
Earnings From Continuing Operations	379.64	706.4	461.38	572.45	364.89	287.16
Minority Interest in Earnings	70.72	32.91	12.17	16.55	11.16	6.2
Net Income	450.37	739.31	473.55	588.99	376.06	293.36
Preferred Dividends & Other Adjustments	19	19	19	19	16.46	-
Net Income to Common	431.37	720.31	454.55	569.99	359.6	293.36
Net Income Growth	-40.70%	56.12%	-19.60%	56.62%	28.19%	16.77%
Shares Outstanding (Basic)	200	185	182	177	173	170
Shares Outstanding (Diluted)	200	187	186	185	186	184
Shares Change (YoY)	7.18%	0.37%	0.58%	-0.14%	0.81%	1.30%
EPS (Basic)	2.16	3.89	2.50	3.22	2.07	1.72
EPS (Diluted)	2.15	3.85	2.45	3.10	1.99	1.62
EPS Growth	-45.69%	56.97%	-20.90%	56.02%	22.84%	13.34%
Free Cash Flow	-1,106	-1,470	240.07	-831.46	-711.25	317.88
Free Cash Flow Per Share	-5.52	-7.86	1.29	-4.48	-3.83	1.73
Dividend Per Share	1.816	1.816	1.240	1.499	0.821	1.422
Dividend Growth	46.49%	46.49%	-17.31%	82.61%	-42.25%	3.90%
Gross Margin	20.38%	21.05%	17.69%	18.99%	18.97%	19.23%
Operating Margin	5.81%	7.49%	5.78%	5.26%	4.53%	3.93%
Profit Margin	3.64%	5.48%	3.71%	4.97%	3.53%	3.33%
Free Cash Flow Margin	-9.34%	-11.19%	1.96%	-7.25%	-6.98%	3.60%
EBITDA	1,463	1,688	1,403	1,304	1,085	980.02
EBITDA Margin	12.35%	12.85%	11.47%	11.37%	10.64%	11.11%
D&A For EBITDA	774.59	703.69	695.54	700.28	623.65	633.58
EBIT	687.98	984.1	707.87	603.93	461.44	346.44
EBIT Margin	5.81%	7.49%	5.78%	5.26%	4.53%	3.93%
Effective Tax Rate	36.27%	34.04%	32.13%	23.11%	23.75%	27.86%

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