North-Star International Co., LTD. (TPEX:8927)
Taiwan · Delayed Price · Currency is TWD 18.70
+0.55 (3.03%)
May 29, 2026, 1:30 PM CST
TPEX:8927 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 |
| 11,495 | 10,723 | 12,541 | 7,698 | 6,754 | 5,531 | |
Revenue Growth (YoY) | -12.25% | -14.50% | 62.91% | 13.97% | 22.12% | 25.37% |
Cost of Revenue | 9,371 | 8,742 | 9,714 | 6,470 | 5,916 | 4,707 |
Gross Profit | 2,124 | 1,981 | 2,826 | 1,228 | 838.85 | 823.73 |
Selling, General & Admin | 1,331 | 1,277 | 1,259 | 970.08 | 879.01 | 740.8 |
Operating Expenses | 1,331 | 1,277 | 1,259 | 970.16 | 879.01 | 740.8 |
Operating Income | 792.49 | 704.22 | 1,567 | 258.29 | -40.16 | 82.93 |
Interest Expense | -420.31 | -421.02 | -321.19 | -182.16 | -90.04 | -68.03 |
Interest & Investment Income | 36.07 | 33.57 | 14.15 | 14.26 | 4.01 | 0.79 |
Earnings From Equity Investments | -37.79 | -25.93 | -20.25 | 33.99 | 180.58 | 83.01 |
Currency Exchange Gain (Loss) | - | - | - | -2.29 | 2.08 | - |
Other Non Operating Income (Expenses) | 56.17 | 53.89 | 35.26 | 65.82 | 56.37 | 54.95 |
EBT Excluding Unusual Items | 426.63 | 344.73 | 1,275 | 187.92 | 112.85 | 153.65 |
Gain (Loss) on Sale of Investments | -5.12 | -5.12 | -1.65 | 0.01 | - | - |
Gain (Loss) on Sale of Assets | -2.43 | -2.43 | -1.19 | -0.47 | -0.1 | 28.76 |
Asset Writedown | -120.55 | -120.55 | -3.66 | -24.05 | - | - |
Other Unusual Items | -21.67 | -21.67 | 0 | 4.22 | 37.77 | 0.92 |
Pretax Income | 276.86 | 194.96 | 1,269 | 167.63 | 150.52 | 183.34 |
Income Tax Expense | 133.79 | 121.73 | 258.87 | 52.08 | 20.39 | 32.23 |
Earnings From Continuing Operations | 143.06 | 73.23 | 1,010 | 115.56 | 130.13 | 151.1 |
Minority Interest in Earnings | 72.43 | 79.24 | -534.4 | -2.9 | 1.34 | 3.76 |
Net Income | 215.5 | 152.47 | 475.25 | 112.66 | 131.47 | 154.86 |
Net Income to Common | 215.5 | 152.47 | 475.25 | 112.66 | 131.47 | 154.86 |
Net Income Growth | -54.37% | -67.92% | 321.85% | -14.31% | -15.11% | 28.55% |
Shares Outstanding (Basic) | 428 | 432 | 432 | 422 | 397 | 323 |
Shares Outstanding (Diluted) | 428 | 432 | 451 | 432 | 432 | 333 |
Shares Change (YoY) | -5.86% | -4.17% | 4.40% | 0.04% | 29.87% | -5.87% |
EPS (Basic) | 0.50 | 0.35 | 1.10 | 0.27 | 0.33 | 0.48 |
EPS (Diluted) | 0.50 | 0.35 | 1.06 | 0.26 | 0.33 | 0.47 |
EPS Growth | -52.24% | -67.13% | 304.18% | -20.08% | -30.20% | 38.44% |
Free Cash Flow | 1,529 | -719.08 | -1,159 | -5,155 | -2,332 | -176.34 |
Free Cash Flow Per Share | 3.57 | -1.66 | -2.57 | -11.93 | -5.40 | -0.53 |
Dividend Per Share | - | - | 0.256 | 0.529 | 0.458 | 0.382 |
Dividend Growth | - | - | -51.58% | 15.74% | 19.73% | 20.01% |
Gross Margin | 18.48% | 18.47% | 22.54% | 15.96% | 12.42% | 14.89% |
Operating Margin | 6.89% | 6.57% | 12.50% | 3.36% | -0.59% | 1.50% |
Profit Margin | 1.88% | 1.42% | 3.79% | 1.46% | 1.95% | 2.80% |
Free Cash Flow Margin | 13.30% | -6.71% | -9.24% | -66.96% | -34.53% | -3.19% |
EBITDA | 1,326 | 1,231 | 2,030 | 528.64 | 24.56 | 133.12 |
EBITDA Margin | 11.54% | 11.48% | 16.19% | 6.87% | 0.36% | 2.41% |
D&A For EBITDA | 533.95 | 526.74 | 463.24 | 270.35 | 64.72 | 50.19 |
EBIT | 792.49 | 704.22 | 1,567 | 258.29 | -40.16 | 82.93 |
EBIT Margin | 6.89% | 6.57% | 12.50% | 3.36% | -0.59% | 1.50% |
Effective Tax Rate | 48.33% | 62.44% | 20.41% | 31.06% | 13.54% | 17.58% |