Pili International Multimedia Co.,Ltd. (TPEX:8450)
Taiwan · Delayed Price · Currency is TWD 15.75
-0.05 (-0.32%)
May 27, 2026, 1:30 PM CST
TPEX:8450 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 | Mar '26 Mar 31, 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 |
| 312.31 | 237.82 | 262.22 | 319.6 | 400.07 | 428.03 | |
Revenue Growth (YoY) | 25.18% | -9.30% | -17.95% | -20.11% | -6.53% | -7.87% |
Cost of Revenue | 299.61 | 265.56 | 179.21 | 305.55 | 332.96 | 409.43 |
Gross Profit | 12.7 | -27.73 | 83.01 | 14.05 | 67.1 | 18.6 |
Selling, General & Admin | 215.37 | 218.92 | 201.58 | 239.82 | 263.61 | 255.8 |
Operating Expenses | 213.84 | 217.24 | 204.36 | 239.95 | 262.16 | 254.18 |
Operating Income | -201.13 | -244.98 | -121.35 | -225.9 | -195.05 | -235.58 |
Interest Expense | -10.43 | -11.17 | -12.36 | -11.47 | 25.99 | -5.53 |
Interest & Investment Income | 5.35 | 6.02 | 16.29 | 19.98 | 7.83 | 6.43 |
Earnings From Equity Investments | - | - | - | - | -2.33 | - |
Currency Exchange Gain (Loss) | -25.03 | -25.03 | 28.15 | 7.62 | 26.43 | -8.64 |
Other Non Operating Income (Expenses) | 18.39 | -1.27 | 27.41 | 18.64 | 28.23 | 5.53 |
EBT Excluding Unusual Items | -212.85 | -276.43 | -61.86 | -191.14 | -108.9 | -237.79 |
Gain (Loss) on Sale of Investments | - | - | -2.35 | - | - | - |
Gain (Loss) on Sale of Assets | 1.62 | 1.62 | -4.09 | -0.75 | -0.49 | 0.1 |
Asset Writedown | -1.48 | -1.48 | - | - | - | - |
Other Unusual Items | 0.28 | 0.28 | 0.32 | 0.04 | 0.03 | -0.96 |
Pretax Income | -212.43 | -276.01 | -67.98 | -191.84 | -109.36 | -238.66 |
Income Tax Expense | 1.32 | 1.32 | 13.17 | - | 13.84 | -0.01 |
Earnings From Continuing Operations | -213.76 | -277.33 | -81.16 | -191.84 | -123.2 | -238.66 |
Minority Interest in Earnings | 2.87 | 3.18 | 1.48 | 1.6 | 1.46 | 2.59 |
Net Income | -210.88 | -274.15 | -79.67 | -190.24 | -121.74 | -236.07 |
Net Income to Common | -210.88 | -274.15 | -79.67 | -190.24 | -121.74 | -236.07 |
Shares Outstanding (Basic) | 51 | 51 | 51 | 51 | 51 | 51 |
Shares Outstanding (Diluted) | 51 | 51 | 51 | 51 | 51 | 51 |
Shares Change (YoY) | 0.27% | - | - | - | - | - |
EPS (Basic) | -4.10 | -5.34 | -1.55 | -3.71 | -2.37 | -4.60 |
EPS (Diluted) | -4.10 | -5.34 | -1.55 | -3.71 | -2.37 | -4.60 |
Free Cash Flow | -139.34 | -191.57 | -127.5 | -162.19 | -39.72 | -532.15 |
Free Cash Flow Per Share | -2.71 | -3.73 | -2.48 | -3.16 | -0.77 | -10.37 |
Gross Margin | 4.07% | -11.66% | 31.66% | 4.40% | 16.77% | 4.35% |
Operating Margin | -64.40% | -103.01% | -46.28% | -70.68% | -48.75% | -55.04% |
Profit Margin | -67.52% | -115.28% | -30.38% | -59.52% | -30.43% | -55.15% |
Free Cash Flow Margin | -44.62% | -80.55% | -48.63% | -50.75% | -9.93% | -124.33% |
EBITDA | -178.86 | -220.46 | -90.43 | -193.38 | -157.88 | -197.03 |
EBITDA Margin | -57.27% | -92.70% | -34.49% | -60.51% | -39.46% | -46.03% |
D&A For EBITDA | 22.28 | 24.52 | 30.92 | 32.52 | 37.18 | 38.55 |
EBIT | -201.13 | -244.98 | -121.35 | -225.9 | -195.05 | -235.58 |
EBIT Margin | -64.40% | -103.01% | -46.28% | -70.68% | -48.75% | -55.04% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.