Micro-Star International Co., Ltd. (TPE:2377)
Taiwan
· Delayed Price · Currency is TWD 147.50
+4.50 (3.15%)
May 14, 2025, 1:35 PM CST
Micro-Star International Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 203,786 | 197,872 | 182,966 | 180,411 | 201,810 | 146,503 | Upgrade
|
| Revenue Growth (YoY) | 8.98% | 8.15% | 1.42% | -10.60% | 37.75% | 21.59% | Upgrade
|
| Cost of Revenue | 180,134 | 173,677 | 160,120 | 154,683 | 163,566 | 125,200 | Upgrade
|
| Gross Profit | 23,652 | 24,195 | 22,846 | 25,728 | 38,244 | 21,303 | Upgrade
|
| Selling, General & Admin | 12,496 | 11,869 | 9,735 | 10,589 | 13,077 | 8,398 | Upgrade
|
| Research & Development | 5,350 | 5,139 | 4,283 | 4,397 | 5,179 | 3,724 | Upgrade
|
| Operating Expenses | 17,752 | 17,078 | 14,036 | 15,032 | 18,270 | 12,115 | Upgrade
|
| Operating Income | 5,900 | 7,117 | 8,810 | 10,696 | 19,975 | 9,188 | Upgrade
|
| Interest Expense | -48.14 | -44.29 | -27.66 | -38.24 | -18.71 | -31.95 | Upgrade
|
| Interest & Investment Income | 489.6 | 468.38 | 456.74 | 145.68 | 72.05 | 88.82 | Upgrade
|
| Currency Exchange Gain (Loss) | 348.33 | 348.33 | -709.94 | 910.78 | -245.48 | -134.52 | Upgrade
|
| Other Non Operating Income (Expenses) | 110.34 | 620.52 | 602.75 | 569.78 | 829.35 | 462.81 | Upgrade
|
| EBT Excluding Unusual Items | 6,800 | 8,510 | 9,132 | 12,284 | 20,612 | 9,573 | Upgrade
|
| Gain (Loss) on Sale of Investments | -23.32 | -23.32 | 13.22 | 0.54 | 17.96 | 24.44 | Upgrade
|
| Gain (Loss) on Sale of Assets | 21.21 | 21.21 | 31.56 | -0.75 | 0.86 | -0.54 | Upgrade
|
| Pretax Income | 6,798 | 8,508 | 9,177 | 12,284 | 20,631 | 9,597 | Upgrade
|
| Income Tax Expense | 1,420 | 1,715 | 1,644 | 2,321 | 3,710 | 1,637 | Upgrade
|
| Net Income | 5,378 | 6,793 | 7,533 | 9,963 | 16,921 | 7,960 | Upgrade
|
| Net Income to Common | 5,378 | 6,793 | 7,533 | 9,963 | 16,921 | 7,960 | Upgrade
|
| Net Income Growth | -28.87% | -9.83% | -24.39% | -41.12% | 112.59% | 42.46% | Upgrade
|
| Shares Outstanding (Basic) | 846 | 845 | 845 | 845 | 845 | 845 | Upgrade
|
| Shares Outstanding (Diluted) | 849 | 849 | 850 | 855 | 856 | 852 | Upgrade
|
| Shares Change (YoY) | -0.04% | -0.06% | -0.61% | -0.07% | 0.41% | -0.02% | Upgrade
|
| EPS (Basic) | 6.36 | 8.04 | 8.92 | 11.79 | 20.03 | 9.42 | Upgrade
|
| EPS (Diluted) | 6.34 | 8.00 | 8.87 | 11.65 | 19.78 | 9.34 | Upgrade
|
| EPS Growth | -28.84% | -9.81% | -23.86% | -41.10% | 111.78% | 42.38% | Upgrade
|
| Free Cash Flow | 8,320 | 2,694 | 4,318 | 14,818 | 11,052 | 9,854 | Upgrade
|
| Free Cash Flow Per Share | 9.80 | 3.17 | 5.08 | 17.33 | 12.92 | 11.56 | Upgrade
|
| Dividend Per Share | - | 5.000 | 5.400 | 6.600 | 10.500 | 6.100 | Upgrade
|
| Dividend Growth | - | -7.41% | -18.18% | -37.14% | 72.13% | 45.24% | Upgrade
|
| Gross Margin | 11.61% | 12.23% | 12.49% | 14.26% | 18.95% | 14.54% | Upgrade
|
| Operating Margin | 2.90% | 3.60% | 4.81% | 5.93% | 9.90% | 6.27% | Upgrade
|
| Profit Margin | 2.64% | 3.43% | 4.12% | 5.52% | 8.38% | 5.43% | Upgrade
|
| Free Cash Flow Margin | 4.08% | 1.36% | 2.36% | 8.21% | 5.48% | 6.73% | Upgrade
|
| EBITDA | 6,887 | 8,081 | 9,862 | 11,803 | 20,967 | 10,034 | Upgrade
|
| EBITDA Margin | 3.38% | 4.08% | 5.39% | 6.54% | 10.39% | 6.85% | Upgrade
|
| D&A For EBITDA | 987.3 | 963.47 | 1,051 | 1,107 | 992.7 | 846.07 | Upgrade
|
| EBIT | 5,900 | 7,117 | 8,810 | 10,696 | 19,975 | 9,188 | Upgrade
|
| EBIT Margin | 2.90% | 3.60% | 4.81% | 5.93% | 9.90% | 6.27% | Upgrade
|
| Effective Tax Rate | 20.89% | 20.16% | 17.91% | 18.90% | 17.98% | 17.06% | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.