LINE Pay Taiwan Limited (TPE:7722)
Taiwan
· Delayed Price · Currency is TWD 797.00
+4.00 (0.50%)
At close: Feb 4, 2025, 1:30 PM CST
LINE Pay Taiwan 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 |
|---|---|---|---|---|---|---|
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 |
| Revenue | 6,652 | 6,296 | 4,928 | 3,863 | 2,088 | 1,150 |
| Revenue Growth (YoY) | 27.09% | 27.75% | 27.58% | 84.97% | 81.66% | - |
| Cost of Revenue | 4,517 | 4,310 | 3,405 | 2,553 | 1,398 | 892.44 |
| Gross Profit | 2,135 | 1,986 | 1,524 | 1,310 | 690.25 | 257.2 |
| Selling, General & Admin | 1,094 | 990.68 | 813.59 | 653.57 | 497.91 | 404.31 |
| Research & Development | 375.4 | 254.01 | 155.48 | 137.96 | 75.17 | 13.92 |
| Operating Expenses | 1,471 | 1,245 | 969.07 | 791.52 | 573.07 | 418.23 |
| Operating Income | 664.36 | 741.22 | 554.66 | 518.5 | 117.18 | -161.03 |
| Interest Expense | -8.32 | -8.05 | -4.26 | -1.48 | -1.24 | -1.55 |
| Interest & Investment Income | 122.99 | 94.75 | 57.11 | 12.17 | 4.74 | 11.89 |
| Earnings From Equity Investments | - | - | - | - | -49.87 | -103.37 |
| Currency Exchange Gain (Loss) | 19.59 | 23.91 | 1.96 | 11.91 | -5.39 | 1.94 |
| Other Non Operating Income (Expenses) | 17.72 | 17.02 | -2.54 | -0.36 | -0.57 | -0.45 |
| EBT Excluding Unusual Items | 816.34 | 868.84 | 606.93 | 540.74 | 64.87 | -252.57 |
| Gain (Loss) on Sale of Investments | - | - | - | - | 53.02 | -82.89 |
| Gain (Loss) on Sale of Assets | -1.28 | 0.77 | 0.27 | - | - | 1.68 |
| Other Unusual Items | - | - | 5.89 | - | - | - |
| Pretax Income | 815.07 | 869.61 | 613.09 | 540.74 | 117.88 | -333.78 |
| Income Tax Expense | 213.61 | 222.49 | 120.1 | 94.75 | -28.83 | -44.89 |
| Earnings From Continuing Operations | 601.46 | 647.12 | 492.99 | 445.98 | 146.71 | -288.89 |
| Minority Interest in Earnings | - | - | -11.38 | -6.04 | - | - |
| Net Income | 601.46 | 647.12 | 481.61 | 439.95 | 146.71 | -288.89 |
| Net Income to Common | 601.46 | 647.12 | 481.61 | 439.95 | 146.71 | -288.89 |
| Net Income Growth | 7.03% | 34.37% | 9.47% | 199.87% | - | - |
| Shares Outstanding (Basic) | 63 | 61 | 60 | 59 | 55 | 55 |
| Shares Outstanding (Diluted) | 65 | 63 | 61 | 59 | 55 | 55 |
| Shares Change (YoY) | 5.56% | 3.99% | 3.53% | 7.07% | - | - |
| EPS (Basic) | 9.60 | 10.67 | 8.09 | 7.51 | 2.68 | -5.28 |
| EPS (Diluted) | 9.25 | 10.26 | 7.94 | 7.51 | 2.68 | -5.28 |
| EPS Growth | 1.51% | 29.22% | 5.73% | 180.22% | - | - |
| Free Cash Flow | 2,283 | 2,627 | -1,235 | 1,812 | -1,731 | 630.1 |
| Free Cash Flow Per Share | 35.10 | 41.66 | -20.37 | 30.94 | -31.63 | 11.52 |
| Dividend Per Share | 1.500 | 1.500 | - | - | - | - |
| Gross Margin | 32.10% | 31.54% | 30.92% | 33.91% | 33.05% | 22.37% |
| Operating Margin | 9.99% | 11.77% | 11.25% | 13.42% | 5.61% | -14.01% |
| Profit Margin | 9.04% | 10.28% | 9.77% | 11.39% | 7.03% | -25.13% |
| Free Cash Flow Margin | 34.33% | 41.73% | -25.06% | 46.92% | -82.86% | 54.81% |
| EBITDA | 720.55 | 793.35 | 601.63 | 554.65 | 142.1 | -138.2 |
| EBITDA Margin | 10.83% | 12.60% | 12.21% | 14.36% | 6.80% | -12.02% |
| D&A For EBITDA | 56.19 | 52.14 | 46.97 | 36.15 | 24.92 | 22.83 |
| EBIT | 664.36 | 741.22 | 554.66 | 518.5 | 117.18 | -161.03 |
| EBIT Margin | 9.99% | 11.77% | 11.25% | 13.42% | 5.61% | -14.01% |
| Effective Tax Rate | 26.21% | 25.59% | 19.59% | 17.52% | - | - |
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.