HIM International Music Inc. (TPEX:8446)
Taiwan · Delayed Price · Currency is TWD 82.90
-1.30 (-1.54%)
Nov 6, 2026, 1:30 PM CST
HIM International Music 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 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,280 | 1,085 | 1,375 | 1,199 | 897.37 | 836.57 | |
Revenue Growth | 14.72% | -21.14% | 14.77% | 33.56% | 7.27% | -28.17% |
Cost of Revenue | 505.3 | 358.21 | 513.6 | 470.82 | 258.08 | 179.72 |
Gross Profit | 774.24 | 726.51 | 861.89 | 727.71 | 639.29 | 656.85 |
Selling, General & Admin | 196.71 | 198.41 | 193.84 | 191.13 | 157.55 | 196.2 |
Research & Development | 68.67 | 71.87 | 74.76 | 69.71 | 63.68 | 76.94 |
Operating Expenses | 265.28 | 270.03 | 268.85 | 261.02 | 221.2 | 272.71 |
Operating Income | 508.96 | 456.48 | 593.04 | 466.69 | 418.09 | 384.14 |
Interest Expense | -2.27 | -2.77 | -7.16 | -15.66 | -12.88 | -11.33 |
Interest & Investment Income | 24.96 | 19.06 | 21.37 | 30.05 | 20.82 | 16.47 |
Earnings From Equity Investments | -4.23 | 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) | -70.52 | 101 | 27.76 | 29.08 | 26.82 | 31.76 |
EBT Excluding Unusual Items | 470.22 | 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 | 548.72 | 673.17 | 747.2 | 524.55 | 376.03 | 413.43 |
Income Tax Expense | 119.97 | 128.24 | 141.59 | 89.51 | 62.33 | 67.07 |
Earnings From Continuing Operations | 428.75 | 544.93 | 605.61 | 435.04 | 313.7 | 346.36 |
Minority Interest in Earnings | -0.48 | 0.25 | -0.18 | 0.56 | 0.56 | 0.96 |
Net Income | 428.27 | 545.18 | 605.43 | 435.6 | 314.26 | 347.32 |
Net Income to Common | 428.27 | 545.18 | 605.43 | 435.6 | 314.26 | 347.32 |
Net Income Growth | -22.41% | -9.95% | 38.99% | 38.61% | -9.52% | -31.25% |
Shares Outstanding (Basic) | 53 | 53 | 53 | 53 | 53 | 53 |
Shares Outstanding (Diluted) | 53 | 53 | 53 | 53 | 53 | 53 |
Shares Change | -0.06% | 0.04% | 0.05% | -0.00% | 0.02% | -0.08% |
EPS (Basic) | 8.10 | 10.30 | 11.44 | 8.23 | 5.94 | 6.56 |
EPS (Diluted) | 8.07 | 10.27 | 11.41 | 8.21 | 5.92 | 6.55 |
EPS Growth | -22.33% | -9.99% | 38.98% | 38.68% | -9.62% | -31.20% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 672.86 | 455.16 | 558.78 | 616.71 | 550.8 | 355.58 |
Free Cash Flow Per Share | 12.68 | 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 | 0% | 0% | 33.33% | 20.00% | 11.11% | -35.71% |
Gross Margin | 60.51% | 66.98% | 62.66% | 60.72% | 71.24% | 78.52% |
Operating Margin | 39.78% | 42.08% | 43.11% | 38.94% | 46.59% | 45.92% |
Profit Margin | 33.47% | 50.26% | 44.02% | 36.34% | 35.02% | 41.52% |
Free Cash Flow Margin | 52.59% | 41.96% | 40.62% | 51.45% | 61.38% | 42.50% |
EBITDA | 552.86 | 501.08 | 635.62 | 508.03 | 457.12 | 436.32 |
EBITDA Margin | 43.21% | 46.20% | 46.21% | 42.39% | 50.94% | 52.16% |
D&A For EBITDA | 43.91 | 44.6 | 42.58 | 41.34 | 39.03 | 52.18 |
EBIT | 508.96 | 456.48 | 593.04 | 466.69 | 418.09 | 384.14 |
EBIT Margin | 39.78% | 42.08% | 43.11% | 38.94% | 46.59% | 45.92% |
Effective Tax Rate | 21.86% | 19.05% | 18.95% | 17.07% | 16.58% | 16.22% |
Advertising Expenses | - | 30.61 | 25.37 | 19.07 | 13.63 | 43.89 |