Advertisement
U.S. markets open in 3 hours 48 minutes

Dynamic Holding Co., Ltd. (3715.TW)

Taiwan - Taiwan Delayed Price. Currency in TWD
63.10-0.30 (-0.47%)
At close: 01:30PM CST
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
15,685,340
15,713,954
15,297,012
15,753,057
12,624,101
Cost of Revenue
13,809,542
11,928,381
12,636,809
13,170,203
10,910,451
Gross Profit
1,875,798
3,785,573
2,660,203
2,582,854
1,713,650
Operating Expense
1,073,071
2,164,998
1,804,371
1,938,066
1,159,727
Operating Income
802,727
1,620,575
855,832
644,788
553,923
Net Non Operating Interest Income Expense
-242,731
-367,273
-218,853
-126,019
-155,056
Pretax Income
808,694
1,465,523
776,848
647,136
777,883
Tax Provision
201,408
434,870
224,214
176,682
98,818
Net Income Common Stockholders
607,246
1,003,398
547,238
470,454
679,065
Diluted NI Available to Com Stockholders
607,246
1,003,398
547,238
470,454
679,065
Basic EPS
3.02
3.61
1.97
1.70
2.58
Diluted EPS
3.01
3.61
1.96
1.61
2.58
Basic Average Shares
277,160
277,607
277,531
277,515
263,664
Diluted Average Shares
277,288
277,785
278,152
294,036
266,136
Total Operating Income as Reported
-
-
-
649,300
548,775
Total Expenses
14,882,613
14,093,379
14,441,180
15,108,269
12,070,178
Net Income from Continuing & Discontinued Operation
607,246
1,003,398
547,238
470,454
679,065
Normalized Income
614,870
988,847
563,137
467,174
683,559
Interest Income
13,725
43,720
16,930
8,429
5,703
Interest Expense
256,456
410,993
235,783
134,448
160,759
Net Interest Income
-242,731
-367,273
-218,853
-126,019
-155,056
EBIT
1,065,150
1,876,516
1,012,631
781,584
938,642
EBITDA
1,764,292
3,260,607
1,890,014
1,496,821
1,649,690
Reconciled Cost of Revenue
13,809,542
11,928,381
12,636,809
13,170,203
10,910,451
Reconciled Depreciation
699,142
1,384,091
877,383
715,237
711,048
Net Income from Continuing Operation Net Minority Interest
607,246
1,003,398
547,238
470,454
679,065
Total Unusual Items Excluding Goodwill
-10,152
20,691
-22,349
4,512
-5,148
Total Unusual Items
-10,152
20,691
-22,349
4,512
-5,148
Normalized EBITDA
1,774,444
3,239,916
1,912,363
1,492,309
1,654,838
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,528
6,140
-6,450
1,232
-653.9738