Rayzher Industrial Co., Ltd. (TPEX:7703)
Taiwan
· Delayed Price · Currency is TWD 205.50
-2.00 (-0.96%)
At close: Dec 5, 2025
Rayzher Industrial 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 | 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 |
| Revenue | 2,410 | 1,951 | 1,780 | 2,298 | 1,554 | 806.59 |
| Revenue Growth (YoY) | 42.24% | 9.64% | -22.55% | 47.91% | 92.61% | - |
| Cost of Revenue | 1,850 | 1,531 | 1,362 | 1,743 | 1,316 | 546.21 |
| Gross Profit | 560.19 | 420.29 | 417.91 | 555 | 237.53 | 260.38 |
| Selling, General & Admin | 180.48 | 149.36 | 114.57 | 104.02 | 69.56 | 102.5 |
| Research & Development | 9.13 | 4.72 | - | - | - | - |
| Operating Expenses | 186.11 | 154.08 | 114.57 | 104.02 | 69.56 | 102.5 |
| Operating Income | 374.08 | 266.21 | 303.34 | 450.99 | 167.96 | 157.87 |
| Interest Expense | -1.94 | -1.05 | -1.22 | -0.39 | -3.02 | -6.36 |
| Interest & Investment Income | 11.03 | 10.31 | 6.35 | 2.4 | 2.1 | 1.41 |
| Currency Exchange Gain (Loss) | -4.48 | 4.98 | -1.29 | 13.25 | -6.73 | -6.33 |
| Other Non Operating Income (Expenses) | -0.05 | -0.16 | 1.92 | 2.37 | 2.21 | 0.92 |
| EBT Excluding Unusual Items | 378.64 | 280.29 | 309.09 | 468.61 | 162.52 | 147.51 |
| Gain (Loss) on Sale of Assets | 2.26 | 2.26 | - | -0.72 | 0.25 | -0.78 |
| Legal Settlements | - | 3.8 | - | - | - | - |
| Pretax Income | 380.9 | 286.35 | 309.09 | 467.89 | 162.77 | 146.73 |
| Income Tax Expense | 61.89 | 49.06 | 64.81 | 94.86 | 37.64 | 29.89 |
| Net Income | 320.03 | 237.29 | 244.28 | 373.03 | 125.13 | 116.84 |
| Net Income to Common | 320.03 | 237.29 | 244.28 | 373.03 | 125.13 | 116.84 |
| Net Income Growth | 52.11% | -2.86% | -34.52% | 198.11% | 7.10% | - |
| Shares Outstanding (Basic) | 34 | 32 | 27 | 21 | 19 | 12 |
| Shares Outstanding (Diluted) | 35 | 32 | 27 | 22 | 19 | 13 |
| Shares Change (YoY) | 9.65% | 18.77% | 25.54% | 12.71% | 52.61% | - |
| EPS (Basic) | 9.30 | 7.41 | 9.08 | 17.76 | 6.62 | 9.47 |
| EPS (Diluted) | 9.28 | 7.38 | 9.02 | 15.76 | 6.54 | 9.32 |
| EPS Growth | 38.97% | -18.18% | -42.77% | 140.98% | -29.83% | - |
| Free Cash Flow | 23.91 | -96.14 | -59.47 | 294.41 | 198.26 | 137.5 |
| Free Cash Flow Per Share | 0.69 | -2.99 | -2.20 | 13.65 | 10.36 | 10.96 |
| Dividend Per Share | 5.500 | 5.500 | 7.000 | 12.000 | 5.000 | - |
| Dividend Growth | -21.43% | -21.43% | -41.67% | 140.00% | - | - |
| Gross Margin | 23.24% | 21.54% | 23.48% | 24.15% | 15.29% | 32.28% |
| Operating Margin | 15.52% | 13.64% | 17.04% | 19.63% | 10.81% | 19.57% |
| Profit Margin | 13.28% | 12.16% | 13.73% | 16.23% | 8.05% | 14.49% |
| Free Cash Flow Margin | 0.99% | -4.93% | -3.34% | 12.81% | 12.76% | 17.05% |
| EBITDA | 391.61 | 282.95 | 320.93 | 462.47 | 181.51 | 167.32 |
| EBITDA Margin | 16.25% | 14.50% | 18.03% | 20.13% | 11.68% | 20.74% |
| D&A For EBITDA | 17.52 | 16.74 | 17.6 | 11.49 | 13.55 | 9.45 |
| EBIT | 374.08 | 266.21 | 303.34 | 450.99 | 167.96 | 157.87 |
| EBIT Margin | 15.52% | 13.64% | 17.04% | 19.63% | 10.81% | 19.57% |
| Effective Tax Rate | 16.25% | 17.13% | 20.97% | 20.28% | 23.12% | 20.37% |
| Advertising Expenses | - | - | - | - | 1.82 | - |
Source: S&P Capital IQ. Standard template. Financial Sources.