Megaforce Company Limited (TPEX:3294)
Taiwan
· Delayed Price · Currency is TWD 28.30
-0.15 (-0.53%)
May 14, 2025, 9:38 AM CST
Megaforce Company 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 | 3,995 | 4,313 | 4,138 | 4,835 | 5,320 | 5,093 | Upgrade
|
| Revenue Growth (YoY) | -7.18% | 4.21% | -14.41% | -9.11% | 4.44% | 1.86% | Upgrade
|
| Cost of Revenue | 3,422 | 3,643 | 3,580 | 4,352 | 4,693 | 4,234 | Upgrade
|
| Gross Profit | 572.11 | 669.67 | 557.95 | 483.22 | 626.21 | 859.19 | Upgrade
|
| Selling, General & Admin | 449.5 | 481.07 | 423.98 | 426.95 | 445.79 | 493.01 | Upgrade
|
| Research & Development | 135.65 | 137.82 | 180.98 | 139.82 | 137.35 | 148.03 | Upgrade
|
| Operating Expenses | 629.28 | 662.4 | 604.4 | 568.11 | 581.19 | 641.81 | Upgrade
|
| Operating Income | -57.17 | 7.27 | -46.45 | -84.88 | 45.02 | 217.38 | Upgrade
|
| Interest Expense | -21.97 | -24.35 | -28.03 | -27.94 | -22.26 | -23.88 | Upgrade
|
| Interest & Investment Income | 45.65 | 45.93 | 29.05 | 17.69 | 13.53 | 23.78 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -4.83 | -3.7 | Upgrade
|
| Currency Exchange Gain (Loss) | 35.16 | 35.16 | 8.32 | 23.19 | -34.37 | -79.45 | Upgrade
|
| Other Non Operating Income (Expenses) | 59.11 | 89.49 | 50.07 | 56.17 | 64.65 | 48.88 | Upgrade
|
| EBT Excluding Unusual Items | 60.79 | 153.49 | 12.96 | -15.77 | 61.75 | 183.01 | Upgrade
|
| Impairment of Goodwill | - | - | -25.5 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 6.5 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 4.76 | 4.76 | 5.16 | 0.92 | 2.73 | 0.62 | Upgrade
|
| Asset Writedown | -11.41 | -11.41 | - | - | - | - | Upgrade
|
| Pretax Income | 54.14 | 146.85 | -7.37 | -14.85 | 76.96 | 183.63 | Upgrade
|
| Income Tax Expense | 60.86 | 73.42 | 125.66 | 146.96 | 53.06 | 97.16 | Upgrade
|
| Earnings From Continuing Operations | -6.72 | 73.43 | -133.04 | -161.81 | 23.91 | 86.48 | Upgrade
|
| Minority Interest in Earnings | 3.26 | 2.2 | 3.64 | 5.24 | 0.09 | -0.77 | Upgrade
|
| Net Income | -3.46 | 75.62 | -129.39 | -156.57 | 23.99 | 85.71 | Upgrade
|
| Net Income to Common | -3.46 | 75.62 | -129.39 | -156.57 | 23.99 | 85.71 | Upgrade
|
| Net Income Growth | - | - | - | - | -72.00% | 180.71% | Upgrade
|
| Shares Outstanding (Basic) | 134 | 132 | 130 | 131 | 132 | 132 | Upgrade
|
| Shares Outstanding (Diluted) | 134 | 132 | 130 | 131 | 134 | 133 | Upgrade
|
| Shares Change (YoY) | 2.72% | 1.26% | -0.48% | -2.56% | 1.18% | 0.35% | Upgrade
|
| EPS (Basic) | -0.03 | 0.57 | -1.00 | -1.20 | 0.18 | 0.65 | Upgrade
|
| EPS (Diluted) | -0.03 | 0.57 | -1.00 | -1.20 | 0.18 | 0.65 | Upgrade
|
| EPS Growth | - | - | - | - | -71.91% | 181.35% | Upgrade
|
| Free Cash Flow | 266.33 | 162.33 | 332.71 | 248.79 | 72.55 | -203.44 | Upgrade
|
| Free Cash Flow Per Share | 1.99 | 1.23 | 2.56 | 1.90 | 0.54 | -1.53 | Upgrade
|
| Dividend Per Share | 0.380 | 0.380 | - | - | 0.250 | 0.500 | Upgrade
|
| Dividend Growth | - | - | - | - | -50.00% | 66.67% | Upgrade
|
| Gross Margin | 14.32% | 15.53% | 13.48% | 9.99% | 11.77% | 16.87% | Upgrade
|
| Operating Margin | -1.43% | 0.17% | -1.12% | -1.76% | 0.85% | 4.27% | Upgrade
|
| Profit Margin | -0.09% | 1.75% | -3.13% | -3.24% | 0.45% | 1.68% | Upgrade
|
| Free Cash Flow Margin | 6.67% | 3.76% | 8.04% | 5.15% | 1.36% | -3.99% | Upgrade
|
| EBITDA | 88.53 | 155.72 | 113.78 | 86.75 | 228.15 | 413.54 | Upgrade
|
| EBITDA Margin | 2.22% | 3.61% | 2.75% | 1.79% | 4.29% | 8.12% | Upgrade
|
| D&A For EBITDA | 145.7 | 148.45 | 160.23 | 171.63 | 183.13 | 196.16 | Upgrade
|
| EBIT | -57.17 | 7.27 | -46.45 | -84.88 | 45.02 | 217.38 | Upgrade
|
| EBIT Margin | -1.43% | 0.17% | -1.12% | -1.76% | 0.85% | 4.27% | Upgrade
|
| Effective Tax Rate | 112.41% | 50.00% | - | - | 68.94% | 52.91% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.