HIM International Music Inc. (TPEX:8446)

HIM International Music Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,076	1,085	1,375	1,199	897.37	836.57
Revenue Growth (YoY)	-19.98%	-21.14%	14.77%	33.56%	7.27%	-28.17%
Cost of Revenue	361.47	358.21	513.6	470.82	258.08	179.72
Gross Profit	714.46	726.51	861.89	727.71	639.29	656.85
Selling, General & Admin	197.2	198.41	193.84	191.13	157.55	196.2
Research & Development	69.64	71.87	74.76	69.71	63.68	76.94
Operating Expenses	266.63	270.03	268.85	261.02	221.2	272.71
Operating Income	447.83	456.48	593.04	466.69	418.09	384.14
Interest Expense	-2.64	-2.77	-7.16	-15.66	-12.88	-11.33
Interest & Investment Income	21.6	19.06	21.37	30.05	20.82	16.47
Earnings From Equity Investments	5.6	7.57	0.37	-0.7	4.28	2.31
Currency Exchange Gain (Loss)	13.32	13.32	53.2	1.42	31.94	-1.72
Other Non Operating Income (Expenses)	12.33	101	27.76	29.08	26.82	31.76
EBT Excluding Unusual Items	498.05	594.67	688.57	510.89	489.07	421.62
Gain (Loss) on Sale of Investments	119.76	119.76	54.54	11.62	-114.13	-44.48
Gain (Loss) on Sale of Assets	0.13	0.13	-	-0.22	-	-
Asset Writedown	-41.39	-41.39	4.08	2.27	1.09	36.24
Other Unusual Items	0.01	0.01	0.01	-	-0	0.05
Pretax Income	576.56	673.17	747.2	524.55	376.03	413.43
Income Tax Expense	113.61	128.24	141.59	89.51	62.33	67.07
Earnings From Continuing Operations	462.95	544.93	605.61	435.04	313.7	346.36
Minority Interest in Earnings	0.43	0.25	-0.18	0.56	0.56	0.96
Net Income	463.37	545.18	605.43	435.6	314.26	347.32
Net Income to Common	463.37	545.18	605.43	435.6	314.26	347.32
Net Income Growth	-26.84%	-9.95%	38.99%	38.61%	-9.52%	-31.25%
Shares Outstanding (Basic)	62	53	53	53	53	53
Shares Outstanding (Diluted)	62	53	53	53	53	53
Shares Change (YoY)	16.78%	0.04%	0.05%	-0.00%	0.02%	-0.08%
EPS (Basic)	7.50	10.30	11.44	8.23	5.94	6.56
EPS (Diluted)	7.48	10.27	11.41	8.21	5.92	6.55
EPS Growth	-37.37%	-9.99%	38.98%	38.68%	-9.62%	-31.20%
Free Cash Flow	526.33	455.16	558.78	616.71	550.8	355.58
Free Cash Flow Per Share	8.49	8.57	10.53	11.63	10.38	6.70
Dividend Per Share	8.000	8.000	8.000	6.000	5.000	4.500
Dividend Growth	-	-	33.33%	20.00%	11.11%	-35.71%
Gross Margin	66.40%	66.98%	62.66%	60.72%	71.24%	78.52%
Operating Margin	41.62%	42.08%	43.11%	38.94%	46.59%	45.92%
Profit Margin	43.07%	50.26%	44.02%	36.34%	35.02%	41.52%
Free Cash Flow Margin	48.92%	41.96%	40.62%	51.45%	61.38%	42.50%
EBITDA	492.5	501.08	635.62	508.03	457.12	436.32
EBITDA Margin	45.77%	46.20%	46.21%	42.39%	50.94%	52.16%
D&A For EBITDA	44.67	44.6	42.58	41.34	39.03	52.18
EBIT	447.83	456.48	593.04	466.69	418.09	384.14
EBIT Margin	41.62%	42.08%	43.11%	38.94%	46.59%	45.92%
Effective Tax Rate	19.71%	19.05%	18.95%	17.07%	16.58%	16.22%
Advertising Expenses	-	30.61	25.37	19.07	13.63	43.89

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