North-Star International Co., LTD. (TPEX:8927)
Taiwan
· Delayed Price · Currency is TWD 26.15
-0.80 (-2.97%)
Dec 5, 2025, 1:30 PM CST
TPEX:8927 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 | 9,665 | 12,541 | 7,698 | 6,754 | 5,531 | 4,412 | Upgrade
|
| Revenue Growth (YoY) | -22.36% | 62.91% | 13.97% | 22.12% | 25.37% | -14.33% | Upgrade
|
| Cost of Revenue | 8,072 | 9,714 | 6,470 | 5,916 | 4,707 | 3,658 | Upgrade
|
| Gross Profit | 1,593 | 2,826 | 1,228 | 838.85 | 823.73 | 753.44 | Upgrade
|
| Selling, General & Admin | 1,163 | 1,259 | 970.08 | 879.01 | 740.8 | 643.09 | Upgrade
|
| Operating Expenses | 1,163 | 1,259 | 970.16 | 879.01 | 740.8 | 643.09 | Upgrade
|
| Operating Income | 429.8 | 1,567 | 258.29 | -40.16 | 82.93 | 110.35 | Upgrade
|
| Interest Expense | -400.86 | -321.19 | -182.16 | -90.04 | -68.03 | -38.69 | Upgrade
|
| Interest & Investment Income | 31.8 | 14.15 | 14.26 | 4.01 | 0.79 | 0.65 | Upgrade
|
| Earnings From Equity Investments | -25.61 | -20.25 | 33.99 | 180.58 | 83.01 | 42.74 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.1 | 0.03 | -2.29 | 2.08 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 45.9 | 35.23 | 65.82 | 56.37 | 54.95 | 27.67 | Upgrade
|
| EBT Excluding Unusual Items | 80.93 | 1,275 | 187.92 | 112.85 | 153.65 | 142.71 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2.85 | -1.65 | 0.01 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -3 | -1.19 | -0.47 | -0.1 | 28.76 | - | Upgrade
|
| Asset Writedown | -22.53 | -3.66 | -24.05 | - | - | - | Upgrade
|
| Other Unusual Items | 2.35 | 0 | 4.22 | 37.77 | 0.92 | 1.48 | Upgrade
|
| Pretax Income | 54.9 | 1,269 | 167.63 | 150.52 | 183.34 | 144.19 | Upgrade
|
| Income Tax Expense | 63.18 | 258.87 | 52.08 | 20.39 | 32.23 | 29.52 | Upgrade
|
| Earnings From Continuing Operations | -8.29 | 1,010 | 115.56 | 130.13 | 151.1 | 114.67 | Upgrade
|
| Minority Interest in Earnings | 8.7 | -534.4 | -2.9 | 1.34 | 3.76 | 5.8 | Upgrade
|
| Net Income | 0.42 | 475.25 | 112.66 | 131.47 | 154.86 | 120.47 | Upgrade
|
| Net Income to Common | 0.42 | 475.25 | 112.66 | 131.47 | 154.86 | 120.47 | Upgrade
|
| Net Income Growth | -99.92% | 321.85% | -14.31% | -15.11% | 28.55% | 127.73% | Upgrade
|
| Shares Outstanding (Basic) | 432 | 432 | 422 | 397 | 323 | 301 | Upgrade
|
| Shares Outstanding (Diluted) | 440 | 454 | 432 | 432 | 333 | 353 | Upgrade
|
| Shares Change (YoY) | -1.41% | 5.14% | 0.04% | 29.87% | -5.87% | 17.21% | Upgrade
|
| EPS (Basic) | 0.00 | 1.10 | 0.27 | 0.33 | 0.48 | 0.40 | Upgrade
|
| EPS (Diluted) | 0.00 | 1.06 | 0.26 | 0.33 | 0.47 | 0.34 | Upgrade
|
| EPS Growth | -99.92% | 301.31% | -20.08% | -30.20% | 38.44% | 94.31% | Upgrade
|
| Free Cash Flow | -1,906 | -1,159 | -5,155 | -2,332 | -176.34 | -111.7 | Upgrade
|
| Free Cash Flow Per Share | -4.33 | -2.55 | -11.93 | -5.40 | -0.53 | -0.32 | Upgrade
|
| Dividend Per Share | 0.256 | 0.256 | 0.529 | 0.458 | 0.382 | 0.318 | Upgrade
|
| Dividend Growth | -51.58% | -51.58% | 15.74% | 19.73% | 20.01% | 150.12% | Upgrade
|
| Gross Margin | 16.48% | 22.54% | 15.96% | 12.42% | 14.89% | 17.08% | Upgrade
|
| Operating Margin | 4.45% | 12.50% | 3.36% | -0.59% | 1.50% | 2.50% | Upgrade
|
| Profit Margin | 0.00% | 3.79% | 1.46% | 1.95% | 2.80% | 2.73% | Upgrade
|
| Free Cash Flow Margin | -19.72% | -9.24% | -66.96% | -34.53% | -3.19% | -2.53% | Upgrade
|
| EBITDA | 976.82 | 2,049 | 528.64 | 24.56 | 133.12 | 159.41 | Upgrade
|
| EBITDA Margin | 10.11% | 16.34% | 6.87% | 0.36% | 2.41% | 3.61% | Upgrade
|
| D&A For EBITDA | 547.02 | 482.14 | 270.35 | 64.72 | 50.19 | 49.06 | Upgrade
|
| EBIT | 429.8 | 1,567 | 258.29 | -40.16 | 82.93 | 110.35 | Upgrade
|
| EBIT Margin | 4.45% | 12.50% | 3.36% | -0.59% | 1.50% | 2.50% | Upgrade
|
| Effective Tax Rate | 115.09% | 20.41% | 31.06% | 13.54% | 17.58% | 20.47% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.