LARGAN Precision Co.,Ltd (TPE:3008)

LARGAN Precision Co.,Ltd Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	63,411	59,458	48,842	47,675	46,962	55,944
Revenue Growth (YoY)	17.84%	21.73%	2.45%	1.52%	-16.05%	-7.90%
Cost of Revenue	28,864	28,248	25,037	21,580	18,814	18,477
Gross Profit	34,546	31,209	23,806	26,096	28,149	37,468
Selling, General & Admin	2,043	1,930	1,795	1,545	1,400	1,646
Research & Development	5,365	5,247	4,191	4,154	3,602	3,794
Other Operating Expenses	-8.22	-	11.87	12.97	-1.02	-4.6
Operating Expenses	7,400	7,177	5,998	5,712	5,001	5,436
Operating Income	27,147	24,033	17,807	20,384	23,148	32,032
Interest Expense	-1.58	-1.25	-1.14	-1.77	-1.95	-2.32
Interest & Investment Income	4,522	4,507	4,018	1,700	950.55	1,305
Earnings From Equity Investments	5.32	0.27	212.03	240.93	149.21	40.59
Currency Exchange Gain (Loss)	-3,445	3,430	-185.37	5,232	-1,474	-1,819
Other Non Operating Income (Expenses)	154.5	142.25	176.03	250.64	215.31	102.93
EBT Excluding Unusual Items	28,382	32,110	22,027	27,807	22,988	31,660
Gain (Loss) on Sale of Investments	87.98	58.74	34.92	20.26	34.14	39.59
Gain (Loss) on Sale of Assets	-22.08	5.36	40.21	-0.07	3.99	-6.79
Other Unusual Items	-	-	-	-	0.74	1.46
Pretax Income	28,448	32,174	22,102	27,827	23,027	31,694
Income Tax Expense	5,247	5,963	4,200	5,202	4,355	7,160
Earnings From Continuing Operations	23,201	26,211	17,902	22,625	18,671	24,534
Minority Interest in Earnings	-419.29	-295.54	-	-	-	-
Net Income	22,782	25,915	17,902	22,625	18,671	24,534
Net Income to Common	22,782	25,915	17,902	22,625	18,671	24,534
Net Income Growth	5.83%	44.76%	-20.87%	21.18%	-23.90%	-13.19%
Shares Outstanding (Basic)	133	133	133	133	134	134
Shares Outstanding (Diluted)	135	135	135	136	136	136
Shares Change (YoY)	0.28%	0.28%	-0.42%	-0.17%	0.15%	0.17%
EPS (Basic)	170.69	194.17	134.13	169.52	139.28	182.90
EPS (Diluted)	168.29	191.44	132.62	166.89	137.49	180.94
EPS Growth	5.52%	44.35%	-20.53%	21.38%	-24.01%	-13.34%
Free Cash Flow	15,152	20,446	9,962	35,950	14,969	23,280
Free Cash Flow Per Share	111.94	151.04	73.80	265.18	110.23	171.69
Dividend Per Share	85.500	97.500	67.500	85.500	70.000	91.500
Dividend Growth	5.56%	44.44%	-21.05%	22.14%	-23.50%	15.82%
Gross Margin	54.48%	52.49%	48.74%	54.74%	59.94%	66.97%
Operating Margin	42.81%	40.42%	36.46%	42.76%	49.29%	57.26%
Profit Margin	35.93%	43.59%	36.65%	47.46%	39.76%	43.85%
Free Cash Flow Margin	23.89%	34.39%	20.40%	75.41%	31.87%	41.61%
EBITDA	33,900	30,001	23,047	25,358	27,751	36,248
EBITDA Margin	53.46%	50.46%	47.19%	53.19%	59.09%	64.79%
D&A For EBITDA	6,753	5,968	5,240	4,974	4,602	4,215
EBIT	27,147	24,033	17,807	20,384	23,148	32,032
EBIT Margin	42.81%	40.42%	36.46%	42.76%	49.29%	57.26%
Effective Tax Rate	18.45%	18.54%	19.00%	18.69%	18.92%	22.59%

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.