HIM International Music Inc. (TPEX:8446)

HIM International Music Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,375	1,199	897.37	836.57	1,165
Revenue Growth (YoY)	14.77%	33.56%	7.27%	-28.17%	-22.34%
Cost of Revenue	513.6	470.82	258.08	179.72	237.78
Gross Profit	861.89	727.71	639.29	656.85	926.84
Selling, General & Admin	193.84	191.13	157.55	196.2	231.1
Research & Development	74.76	69.71	63.68	76.94	85.76
Operating Expenses	268.85	261.02	221.2	272.71	315.71
Operating Income	593.04	466.69	418.09	384.14	611.13
Interest Expense	-7.16	-15.66	-12.88	-11.33	-8.96
Interest & Investment Income	21.37	30.05	20.82	16.47	9.34
Earnings From Equity Investments	0.37	-0.7	4.28	2.31	-3.23
Currency Exchange Gain (Loss)	53.2	1.42	31.94	-1.72	-40.84
Other Non Operating Income (Expenses)	27.76	29.08	26.82	31.76	35.97
EBT Excluding Unusual Items	688.57	510.89	489.07	421.62	603.41
Gain (Loss) on Sale of Investments	54.54	11.62	-114.13	-44.48	-5.03
Gain (Loss) on Sale of Assets	-	-0.22	-	-	-
Asset Writedown	4.08	2.27	1.09	36.24	22.35
Other Unusual Items	0.01	-	-0	0.05	-
Pretax Income	747.2	524.55	376.03	413.43	620.73
Income Tax Expense	141.59	89.51	62.33	67.07	116.45
Earnings From Continuing Operations	605.61	435.04	313.7	346.36	504.28
Minority Interest in Earnings	-0.18	0.56	0.56	0.96	0.91
Net Income	605.43	435.6	314.26	347.32	505.18
Net Income to Common	605.43	435.6	314.26	347.32	505.18
Net Income Growth	38.99%	38.61%	-9.52%	-31.25%	-6.61%
Shares Outstanding (Basic)	53	53	53	53	53
Shares Outstanding (Diluted)	53	53	53	53	53
Shares Change (YoY)	0.05%	-0.00%	0.02%	-0.08%	0.06%
EPS (Basic)	11.44	8.23	5.94	6.56	9.55
EPS (Diluted)	11.41	8.21	5.92	6.55	9.52
EPS Growth	38.98%	38.68%	-9.62%	-31.20%	-6.67%
Free Cash Flow	558.78	616.71	550.8	355.58	448.56
Free Cash Flow Per Share	10.53	11.63	10.38	6.70	8.45
Dividend Per Share	8.000	6.000	5.000	4.500	7.000
Dividend Growth	33.33%	20.00%	11.11%	-35.71%	-22.22%
Gross Margin	62.66%	60.72%	71.24%	78.52%	79.58%
Operating Margin	43.11%	38.94%	46.59%	45.92%	52.48%
Profit Margin	44.02%	36.34%	35.02%	41.52%	43.38%
Free Cash Flow Margin	40.62%	51.45%	61.38%	42.50%	38.52%
EBITDA	635.62	508.03	457.12	436.32	671.75
EBITDA Margin	46.21%	42.39%	50.94%	52.16%	57.68%
D&A For EBITDA	42.58	41.34	39.03	52.18	60.62
EBIT	593.04	466.69	418.09	384.14	611.13
EBIT Margin	43.11%	38.94%	46.59%	45.92%	52.48%
Effective Tax Rate	18.95%	17.07%	16.58%	16.22%	18.76%
Advertising Expenses	25.37	19.07	13.63	43.89	57.49

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.