Wayi International Digital Entertainment Co., Ltd. (TPEX:3086)
Taiwan
· Delayed Price · Currency is TWD 220.00
-3.50 (-1.57%)
At close: Dec 5, 2025
TPEX:3086 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 | 153.62 | 150.48 | 141.43 | 147.27 | 248.36 | 115.95 | Upgrade
|
| Revenue Growth (YoY) | -4.97% | 6.40% | -3.96% | -40.71% | 114.20% | -6.04% | Upgrade
|
| Cost of Revenue | 83 | 73.8 | 48.5 | 49.52 | 60.39 | 41.4 | Upgrade
|
| Gross Profit | 70.62 | 76.68 | 92.93 | 97.75 | 187.97 | 74.55 | Upgrade
|
| Selling, General & Admin | 89.23 | 78.03 | 67.12 | 77.13 | 89.86 | 69.08 | Upgrade
|
| Research & Development | - | - | - | 0.23 | 2.18 | 3.68 | Upgrade
|
| Operating Expenses | 89.23 | 78.03 | 67.12 | 77.36 | 92.04 | 72.76 | Upgrade
|
| Operating Income | -18.61 | -1.35 | 25.81 | 20.39 | 95.93 | 1.79 | Upgrade
|
| Interest Expense | -0.2 | -0.18 | -0.09 | -0.1 | -0.28 | -2.06 | Upgrade
|
| Interest & Investment Income | 5.15 | 6.95 | 6.06 | 1.65 | 0.28 | 0.96 | Upgrade
|
| Earnings From Equity Investments | - | - | -0.31 | -1.06 | -1.74 | -1.21 | Upgrade
|
| Currency Exchange Gain (Loss) | -4.81 | 8.7 | -0.03 | 12.58 | -3.07 | -2.35 | Upgrade
|
| Other Non Operating Income (Expenses) | 1.46 | 3.2 | 1.59 | 1.6 | 1.43 | 2.59 | Upgrade
|
| EBT Excluding Unusual Items | -17.02 | 17.32 | 33.03 | 35.06 | 92.56 | -0.28 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 0.33 | 1.75 | 0.38 | 0.83 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.01 | 0.01 | - | 0.01 | 0.01 | 0.02 | Upgrade
|
| Other Unusual Items | - | - | 0.01 | - | - | - | Upgrade
|
| Pretax Income | -17.01 | 17.33 | 33.36 | 36.82 | 92.94 | 0.56 | Upgrade
|
| Income Tax Expense | - | - | 0.17 | 0.18 | - | - | Upgrade
|
| Earnings From Continuing Operations | -17.01 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade
|
| Minority Interest in Earnings | 1.81 | 0 | - | - | - | - | Upgrade
|
| Net Income | -15.21 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade
|
| Net Income to Common | -15.21 | 17.33 | 33.19 | 36.64 | 92.94 | 0.56 | Upgrade
|
| Net Income Growth | - | -47.78% | -9.41% | -60.58% | 16379.43% | - | Upgrade
|
| Shares Outstanding (Basic) | 27 | 27 | 27 | 27 | 27 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 27 | 27 | 27 | 27 | 20 | Upgrade
|
| Shares Change (YoY) | -0.00% | -0.01% | -0.01% | -0.02% | 38.21% | 4.49% | Upgrade
|
| EPS (Basic) | -0.56 | 0.64 | 1.22 | 1.34 | 3.41 | 0.03 | Upgrade
|
| EPS (Diluted) | -0.56 | 0.64 | 1.22 | 1.34 | 3.41 | 0.03 | Upgrade
|
| EPS Growth | - | -47.78% | -9.30% | -60.60% | 11892.95% | - | Upgrade
|
| Free Cash Flow | -2.65 | 43.19 | 25.55 | 37.88 | 105.65 | -26.67 | Upgrade
|
| Free Cash Flow Per Share | -0.10 | 1.58 | 0.94 | 1.39 | 3.87 | -1.35 | Upgrade
|
| Dividend Per Share | 0.143 | 0.143 | 0.433 | 0.490 | 1.421 | - | Upgrade
|
| Dividend Growth | -66.99% | -66.99% | -11.67% | -65.50% | - | - | Upgrade
|
| Gross Margin | 45.97% | 50.95% | 65.71% | 66.37% | 75.68% | 64.30% | Upgrade
|
| Operating Margin | -12.12% | -0.90% | 18.25% | 13.84% | 38.62% | 1.54% | Upgrade
|
| Profit Margin | -9.90% | 11.52% | 23.47% | 24.88% | 37.42% | 0.49% | Upgrade
|
| Free Cash Flow Margin | -1.73% | 28.70% | 18.06% | 25.72% | 42.54% | -23.00% | Upgrade
|
| EBITDA | -11.6 | 2.75 | 28.46 | 22.57 | 97.55 | 3.92 | Upgrade
|
| EBITDA Margin | -7.55% | 1.83% | 20.12% | 15.32% | 39.28% | 3.38% | Upgrade
|
| D&A For EBITDA | 7.01 | 4.1 | 2.65 | 2.18 | 1.62 | 2.13 | Upgrade
|
| EBIT | -18.61 | -1.35 | 25.81 | 20.39 | 95.93 | 1.79 | Upgrade
|
| EBIT Margin | -12.12% | -0.90% | 18.25% | 13.84% | 38.62% | 1.54% | Upgrade
|
| Effective Tax Rate | - | - | 0.50% | 0.49% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.