United Integrated Services Co., Ltd. (TPE:2404)
Taiwan
· Delayed Price · Currency is TWD 959.00
-10.00 (-1.03%)
Apr 29, 2026, 1:30 PM CST
TPE:2404 Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 66,093 | 47,422 | 68,890 | 48,200 | 25,606 | Upgrade
|
| Revenue Growth (YoY) | 39.37% | -31.16% | 42.92% | 88.24% | -28.55% | Upgrade
|
| Cost of Revenue | 52,863 | 38,909 | 61,358 | 41,482 | 21,520 | Upgrade
|
| Gross Profit | 13,230 | 8,513 | 7,531 | 6,719 | 4,087 | Upgrade
|
| Selling, General & Admin | 2,197 | 1,615 | 1,447 | 1,262 | 932.28 | Upgrade
|
| Research & Development | 32.29 | 24.95 | 25.43 | 27.17 | 30 | Upgrade
|
| Operating Expenses | 2,242 | 1,652 | 1,470 | 1,288 | 946.98 | Upgrade
|
| Operating Income | 10,988 | 6,860 | 6,062 | 5,430 | 3,140 | Upgrade
|
| Interest Expense | -13.68 | -266.69 | -188.08 | -26.24 | -11.82 | Upgrade
|
| Interest & Investment Income | 931.48 | 618.77 | 395.84 | 186.04 | 108.71 | Upgrade
|
| Earnings From Equity Investments | 133.28 | 97.61 | 90.19 | 107.63 | 69.17 | Upgrade
|
| Currency Exchange Gain (Loss) | -563.4 | 586.47 | -26.11 | 21.8 | -29.82 | Upgrade
|
| Other Non Operating Income (Expenses) | 41.17 | 113.44 | 83.29 | 62.75 | 53.04 | Upgrade
|
| EBT Excluding Unusual Items | 11,517 | 8,010 | 6,417 | 5,782 | 3,329 | Upgrade
|
| Gain (Loss) on Sale of Investments | 100.35 | -106.57 | 63.25 | -355.63 | 226.37 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.13 | -0.01 | -0.47 | -0.22 | 0.02 | Upgrade
|
| Asset Writedown | - | - | - | 1.4 | - | Upgrade
|
| Pretax Income | 11,616 | 7,903 | 6,479 | 5,428 | 3,555 | Upgrade
|
| Income Tax Expense | 2,450 | 1,640 | 1,632 | 1,326 | 734.83 | Upgrade
|
| Earnings From Continuing Operations | 9,166 | 6,263 | 4,847 | 4,102 | 2,820 | Upgrade
|
| Minority Interest in Earnings | -96.18 | -72.83 | -192.28 | -102.36 | -51.01 | Upgrade
|
| Net Income | 9,069 | 6,190 | 4,655 | 3,999 | 2,769 | Upgrade
|
| Net Income to Common | 9,069 | 6,190 | 4,655 | 3,999 | 2,769 | Upgrade
|
| Net Income Growth | 46.51% | 32.98% | 16.39% | 44.41% | -31.34% | Upgrade
|
| Shares Outstanding (Basic) | 189 | 188 | 188 | 188 | 191 | Upgrade
|
| Shares Outstanding (Diluted) | 190 | 190 | 190 | 191 | 193 | Upgrade
|
| Shares Change (YoY) | 0.07% | -0.14% | -0.70% | -0.70% | -0.43% | Upgrade
|
| EPS (Basic) | 48.08 | 32.94 | 24.82 | 21.25 | 14.53 | Upgrade
|
| EPS (Diluted) | 47.73 | 32.60 | 24.48 | 20.89 | 14.36 | Upgrade
|
| EPS Growth | 46.41% | 33.17% | 17.18% | 45.47% | -31.06% | Upgrade
|
| Free Cash Flow | 29,070 | 17,523 | 4,386 | 6,519 | 1,630 | Upgrade
|
| Free Cash Flow Per Share | 152.99 | 92.28 | 23.07 | 34.04 | 8.45 | Upgrade
|
| Dividend Per Share | - | 28.000 | 21.000 | 15.000 | 13.000 | Upgrade
|
| Dividend Growth | - | 33.33% | 40.00% | 15.38% | -23.53% | Upgrade
|
| Gross Margin | 20.02% | 17.95% | 10.93% | 13.94% | 15.96% | Upgrade
|
| Operating Margin | 16.63% | 14.47% | 8.80% | 11.27% | 12.26% | Upgrade
|
| Profit Margin | 13.72% | 13.05% | 6.76% | 8.30% | 10.82% | Upgrade
|
| Free Cash Flow Margin | 43.98% | 36.95% | 6.37% | 13.53% | 6.37% | Upgrade
|
| EBITDA | 11,029 | 6,902 | 6,103 | 5,463 | 3,168 | Upgrade
|
| EBITDA Margin | 16.69% | 14.55% | 8.86% | 11.34% | 12.37% | Upgrade
|
| D&A For EBITDA | 41.33 | 41.39 | 41.42 | 33.11 | 28.42 | Upgrade
|
| EBIT | 10,988 | 6,860 | 6,062 | 5,430 | 3,140 | Upgrade
|
| EBIT Margin | 16.63% | 14.47% | 8.80% | 11.27% | 12.26% | Upgrade
|
| Effective Tax Rate | 21.09% | 20.75% | 25.19% | 24.43% | 20.67% | Upgrade
|
| Revenue as Reported | 66,093 | 47,422 | 68,890 | 48,200 | 25,606 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.