North-Star International Co., LTD. (TPEX: 8927)
Taiwan
· Delayed Price · Currency is TWD 51.70
-0.30 (-0.58%)
Nov 21, 2024, 1:30 PM CST
North-Star International Co., LTD. Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 12,452 | 7,698 | 6,754 | 5,531 | 4,412 | 5,150 | Upgrade
|
| Revenue Growth (YoY) | 67.78% | 13.97% | 22.12% | 25.37% | -14.33% | -1.95% | Upgrade
|
| Cost of Revenue | 9,577 | 6,470 | 5,916 | 4,707 | 3,658 | 4,454 | Upgrade
|
| Gross Profit | 2,875 | 1,228 | 838.85 | 823.73 | 753.44 | 695.5 | Upgrade
|
| Selling, General & Admin | 1,259 | 970.08 | 879.01 | 740.8 | 643.09 | 598.36 | Upgrade
|
| Operating Expenses | 1,259 | 970.16 | 879.01 | 740.8 | 643.09 | 598.36 | Upgrade
|
| Operating Income | 1,615 | 258.29 | -40.16 | 82.93 | 110.35 | 97.14 | Upgrade
|
| Interest Expense | -330.6 | -182.16 | -90.04 | -68.03 | -38.69 | -33.73 | Upgrade
|
| Interest & Investment Income | 12.15 | 14.26 | 4.01 | 0.79 | 0.65 | 0.57 | Upgrade
|
| Earnings From Equity Investments | -19.86 | 33.99 | 180.58 | 83.01 | 42.74 | -25.39 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.71 | -2.29 | 2.08 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 75.29 | 65.83 | 56.37 | 54.95 | 27.67 | 33.09 | Upgrade
|
| EBT Excluding Unusual Items | 1,351 | 187.93 | 112.85 | 153.65 | 142.71 | 71.68 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.13 | - | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0 | -0.47 | -0.1 | 28.76 | - | - | Upgrade
|
| Asset Writedown | -3.02 | -24.05 | - | - | - | - | Upgrade
|
| Other Unusual Items | -1.14 | 4.22 | 37.77 | 0.92 | 1.48 | - | Upgrade
|
| Pretax Income | 1,346 | 167.63 | 150.52 | 183.34 | 144.19 | 71.68 | Upgrade
|
| Income Tax Expense | 281.84 | 52.08 | 20.39 | 32.23 | 29.52 | 24.09 | Upgrade
|
| Earnings From Continuing Operations | 1,065 | 115.56 | 130.13 | 151.1 | 114.67 | 47.59 | Upgrade
|
| Minority Interest in Earnings | -534.95 | -2.9 | 1.34 | 3.76 | 5.8 | 5.31 | Upgrade
|
| Net Income | 529.61 | 112.66 | 131.47 | 154.86 | 120.47 | 52.9 | Upgrade
|
| Net Income to Common | 529.61 | 112.66 | 131.47 | 154.86 | 120.47 | 52.9 | Upgrade
|
| Net Income Growth | 454.00% | -14.31% | -15.11% | 28.55% | 127.73% | -30.79% | Upgrade
|
| Shares Outstanding (Basic) | 369 | 360 | 339 | 276 | 258 | 258 | Upgrade
|
| Shares Outstanding (Diluted) | 377 | 369 | 369 | 284 | 302 | 258 | Upgrade
|
| Shares Change (YoY) | 3.84% | 0.04% | 29.87% | -5.87% | 17.21% | 0.00% | Upgrade
|
| EPS (Basic) | 1.44 | 0.31 | 0.39 | 0.56 | 0.47 | 0.21 | Upgrade
|
| EPS (Diluted) | 1.41 | 0.31 | 0.39 | 0.55 | 0.40 | 0.21 | Upgrade
|
| EPS Growth | 432.35% | -20.08% | -30.20% | 38.44% | 94.30% | -30.79% | Upgrade
|
| Free Cash Flow | -2,089 | -5,155 | -2,332 | -176.34 | -111.7 | -13.84 | Upgrade
|
| Free Cash Flow Per Share | -5.54 | -13.96 | -6.32 | -0.62 | -0.37 | -0.05 | Upgrade
|
| Dividend Per Share | 0.620 | 0.620 | 0.535 | 0.447 | 0.372 | 0.149 | Upgrade
|
| Dividend Growth | 15.75% | 15.75% | 19.75% | 20.00% | 150.00% | 0% | Upgrade
|
| Gross Margin | 23.09% | 15.96% | 12.42% | 14.89% | 17.08% | 13.51% | Upgrade
|
| Operating Margin | 12.97% | 3.36% | -0.59% | 1.50% | 2.50% | 1.89% | Upgrade
|
| Profit Margin | 4.25% | 1.46% | 1.95% | 2.80% | 2.73% | 1.03% | Upgrade
|
| Free Cash Flow Margin | -16.77% | -66.96% | -34.53% | -3.19% | -2.53% | -0.27% | Upgrade
|
| EBITDA | 2,280 | 513.21 | 24.56 | 133.12 | 159.41 | 146.88 | Upgrade
|
| EBITDA Margin | 18.31% | 6.67% | 0.36% | 2.41% | 3.61% | 2.85% | Upgrade
|
| D&A For EBITDA | 664.72 | 254.91 | 64.72 | 50.19 | 49.06 | 49.74 | Upgrade
|
| EBIT | 1,615 | 258.29 | -40.16 | 82.93 | 110.35 | 97.14 | Upgrade
|
| EBIT Margin | 12.97% | 3.36% | -0.59% | 1.50% | 2.50% | 1.89% | Upgrade
|
| Effective Tax Rate | 20.93% | 31.07% | 13.54% | 17.58% | 20.48% | 33.61% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.