Wistron Corporation (TPE:3231)
Taiwan
· Delayed Price · Currency is TWD 151.00
+5.00 (3.42%)
At close: Dec 5, 2025
Wistron 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Revenue | 1,762,764 | 1,049,256 | 867,057 | 984,619 | 862,083 | 845,012 | Upgrade
|
| Revenue Growth (YoY) | 79.40% | 21.01% | -11.94% | 14.21% | 2.02% | -3.79% | Upgrade
|
| Cost of Revenue | 1,645,257 | 965,165 | 798,074 | 914,890 | 810,948 | 798,959 | Upgrade
|
| Gross Profit | 117,507 | 84,091 | 68,983 | 69,729 | 51,135 | 46,053 | Upgrade
|
| Selling, General & Admin | 22,275 | 19,141 | 17,698 | 17,249 | 13,999 | 12,533 | Upgrade
|
| Research & Development | 30,295 | 25,971 | 23,894 | 25,008 | 20,761 | 19,049 | Upgrade
|
| Operating Expenses | 52,570 | 45,112 | 41,593 | 42,257 | 34,760 | 31,582 | Upgrade
|
| Operating Income | 64,937 | 38,979 | 27,390 | 27,472 | 16,375 | 14,471 | Upgrade
|
| Interest Expense | -12,179 | -8,018 | -8,757 | -5,988 | -1,880 | -2,348 | Upgrade
|
| Interest & Investment Income | 3,222 | 3,412 | 2,729 | 2,227 | 1,561 | 2,015 | Upgrade
|
| Earnings From Equity Investments | 501.13 | 433.22 | 764.15 | 776.33 | 117.19 | 447.13 | Upgrade
|
| Currency Exchange Gain (Loss) | 11,068 | 3,116 | 1,099 | 405.3 | 1,255 | 1,501 | Upgrade
|
| Other Non Operating Income (Expenses) | 314.28 | 2,330 | 1,336 | -16.21 | -1,060 | 711.56 | Upgrade
|
| EBT Excluding Unusual Items | 67,864 | 40,252 | 24,560 | 24,877 | 16,367 | 16,798 | Upgrade
|
| Impairment of Goodwill | -287.43 | -287.43 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -136.64 | -113.91 | 135.19 | -176.09 | 2,205 | 4.26 | Upgrade
|
| Gain (Loss) on Sale of Assets | -84.75 | 406.67 | -203.54 | 10.22 | 661.74 | 40.27 | Upgrade
|
| Asset Writedown | 286.73 | -281.8 | -171.4 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 0.23 | 2.76 | Upgrade
|
| Pretax Income | 67,642 | 39,975 | 24,321 | 24,711 | 19,234 | 16,845 | Upgrade
|
| Income Tax Expense | 16,756 | 9,339 | 6,055 | 5,693 | 4,506 | 3,937 | Upgrade
|
| Earnings From Continuing Operations | 50,887 | 30,636 | 18,265 | 19,018 | 14,728 | 12,908 | Upgrade
|
| Minority Interest in Earnings | -26,334 | -13,191 | -6,794 | -7,855 | -4,260 | -4,226 | Upgrade
|
| Net Income | 24,553 | 17,446 | 11,472 | 11,162 | 10,468 | 8,682 | Upgrade
|
| Net Income to Common | 24,553 | 17,446 | 11,472 | 11,162 | 10,468 | 8,682 | Upgrade
|
| Net Income Growth | 58.70% | 52.08% | 2.77% | 6.63% | 20.57% | 27.66% | Upgrade
|
| Shares Outstanding (Basic) | 2,964 | 2,854 | 2,810 | 2,783 | 2,782 | 2,802 | Upgrade
|
| Shares Outstanding (Diluted) | 3,010 | 2,911 | 2,885 | 2,909 | 2,873 | 2,866 | Upgrade
|
| Shares Change (YoY) | 3.72% | 0.90% | -0.84% | 1.25% | 0.26% | -0.46% | Upgrade
|
| EPS (Basic) | 8.28 | 6.11 | 4.08 | 4.01 | 3.76 | 3.10 | Upgrade
|
| EPS (Diluted) | 8.15 | 5.99 | 3.98 | 3.84 | 3.64 | 3.03 | Upgrade
|
| EPS Growth | 52.73% | 50.50% | 3.65% | 5.50% | 20.13% | 28.39% | Upgrade
|
| Free Cash Flow | -194,165 | -10,843 | 35,258 | 39,831 | -32,032 | -20,521 | Upgrade
|
| Free Cash Flow Per Share | -64.52 | -3.73 | 12.22 | 13.69 | -11.15 | -7.16 | Upgrade
|
| Dividend Per Share | 3.799 | 3.799 | 2.599 | 2.599 | 2.200 | 2.200 | Upgrade
|
| Dividend Growth | 46.18% | 46.18% | 0.01% | 18.12% | 0.01% | 7.72% | Upgrade
|
| Gross Margin | 6.67% | 8.01% | 7.96% | 7.08% | 5.93% | 5.45% | Upgrade
|
| Operating Margin | 3.68% | 3.72% | 3.16% | 2.79% | 1.90% | 1.71% | Upgrade
|
| Profit Margin | 1.39% | 1.66% | 1.32% | 1.13% | 1.21% | 1.03% | Upgrade
|
| Free Cash Flow Margin | -11.02% | -1.03% | 4.07% | 4.04% | -3.72% | -2.43% | Upgrade
|
| EBITDA | 74,687 | 48,198 | 37,985 | 37,466 | 24,400 | 23,384 | Upgrade
|
| EBITDA Margin | 4.24% | 4.59% | 4.38% | 3.81% | 2.83% | 2.77% | Upgrade
|
| D&A For EBITDA | 9,750 | 9,220 | 10,595 | 9,994 | 8,025 | 8,913 | Upgrade
|
| EBIT | 64,937 | 38,979 | 27,390 | 27,472 | 16,375 | 14,471 | Upgrade
|
| EBIT Margin | 3.68% | 3.72% | 3.16% | 2.79% | 1.90% | 1.71% | Upgrade
|
| Effective Tax Rate | 24.77% | 23.36% | 24.90% | 23.04% | 23.43% | 23.37% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.