Sunnic Technology & Merchandise Inc - 3360.TWO - Fundamentals

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	19,240	14,264	9,389	10,118	7,270	6,263	7,343	8,312	📊
Revenue Growth (1Y)	--	-25.86%	-34.18%	+7.77%	-28.15%	-13.85%	+17.25%	+13.18%	📊
Revenue Growth (5Y)	--	--	--	--	-62.21%	-56.09%	-21.78%	-11.47%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	18,801	13,876	9,031	9,789	7,067	6,021	7,044	8,004	📊
Cost of Revenue Growth (1Y)	--	-26.19%	-34.91%	+8.39%	-27.81%	-14.79%	+16.97%	+13.64%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-62.41%	-56.61%	-22.01%	-11.37%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	440	388	357	329	203	242	300	307	📊
Gross Profit Growth (1Y)	--	-11.73%	-7.94%	-7.97%	-38.20%	+18.88%	+24.10%	+2.46%	📊
Gross Profit Growth (5Y)	--	--	--	--	-53.78%	-37.75%	-16.09%	-14.02%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	231	234	221	212	225	264	309	301	📊
Operating Expenses Growth (1Y)	--	+1.13%	-5.21%	-4.41%	+6.18%	+17.54%	+16.90%	-2.66%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-2.70%	+13.09%	+39.47%	+35.76%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	201	207	195	186	197	244	0	206	📊
Research and Development	30	27	26	25	28	21	0	21	📊
Other Income Expenses	0	6	3	6	0	0	309	74	📊
EBITDA	226	155	143	109	11	32	-9	41	📊
EBITDA Growth (1Y)	--	-31.32%	-7.54%	-23.88%	-89.73%	+186.13%	-127.84%	+561.68%	📊
EBITDA Growth (5Y)	--	--	--	--	-95.03%	-79.31%	-106.23%	-71.24%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	12	14	14	17	22	30	0	27	📊
Operating Income	209	141	129	92	0	-23	-9	7	📊
Operating Income Growth (1Y)	--	-32.33%	-8.76%	-28.59%	-100.00%	--	+60.34%	+174.70%	📊
Operating Income Growth (5Y)	--	--	--	--	-100.00%	-115.94%	-106.93%	-94.82%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	165	40	15	58	121	47	0	41	📊
Pre Tax Income	48	101	114	34	-131	-45	-42	-28	📊
Tax Provision	4	31	14	10	-19	7	20	12	📊
NET INCOME	44	69	100	24	-113	-37	-62	-22	📊
Net Income Growth (1Y)	--	+57.75%	+44.23%	-75.88%	-567.38%	+67.10%	-68.47%	+65.24%	📊
Net Income Growth (5Y)	--	--	--	--	-356.54%	-153.50%	-162.49%	-121.72%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	0.57	0.91	1.31	0.32	-1.47	-0.49	-0.48	-0.19	📊
Diluted EPS	0.57	0.9	1.3	0.31	-1.47	-0.49	-0.48	-0.19	📊
Basic Average Shares	77	76	76	76	76	76	76	64	📊
Diluted Average Shares	77	77	77	77	76	76	76	64	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

19,240

14,264

9,389

10,118

7,270

6,263

7,343

8,312

📊

Revenue Growth (1Y)

-25.86%

-34.18%

+7.77%

-28.15%

-13.85%

+17.25%

+13.18%

📊

Revenue Growth (5Y)

-62.21%

-56.09%

-21.78%

-11.47%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

18,801

13,876

9,031

9,789

7,067

6,021

7,044

8,004

📊

Cost of Revenue Growth (1Y)

-26.19%

-34.91%

+8.39%

-27.81%

-14.79%

+16.97%

+13.64%

📊

Cost of Revenue Growth (5Y)

-62.41%

-56.61%

-22.01%

-11.37%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

440

388

357

329

203

242

300

307

📊

Gross Profit Growth (1Y)

-11.73%

-7.94%

-7.97%

-38.20%

+18.88%

+24.10%

+2.46%

📊

Gross Profit Growth (5Y)

-53.78%

-37.75%

-16.09%

-14.02%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

231

234

221

212

225

264

309

301

📊

Operating Expenses Growth (1Y)

+1.13%

-5.21%

-4.41%

+6.18%

+17.54%

+16.90%

-2.66%

📊

Operating Expenses Growth (5Y)

-2.70%

+13.09%

+39.47%

+35.76%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

201

207

195

186

197

244

206

📊

Research and Development

📊

Other Income Expenses

309

📊

EBITDA

226

155

143

109

-9

📊

EBITDA Growth (1Y)

-31.32%

-7.54%

-23.88%

-89.73%

+186.13%

-127.84%

+561.68%

📊

EBITDA Growth (5Y)

-95.03%

-79.31%

-106.23%

-71.24%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

209

141

129

-23

-9

📊

Operating Income Growth (1Y)

-32.33%

-8.76%

-28.59%

-100.00%

+60.34%

+174.70%

📊

Operating Income Growth (5Y)

-100.00%

-115.94%

-106.93%

-94.82%

📊

Operating Income Growth (10Y)

📊

Interest Expense

165

121

📊

Pre Tax Income

101

114

-131

-45

-42

-28

📊

Tax Provision

-19

📊

NET INCOME

100

-113

-37

-62

-22

📊

Net Income Growth (1Y)

+57.75%

+44.23%

-75.88%

-567.38%

+67.10%

-68.47%

+65.24%

📊

Net Income Growth (5Y)

-356.54%

-153.50%

-162.49%

-121.72%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.57

0.91

1.31

0.32

-1.47

-0.49

-0.48

-0.19

📊

Diluted EPS

0.57

0.9

1.3

0.31

-1.47

-0.49

-0.48

-0.19

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	19,240	14,264	9,389	10,118	7,270	6,263	7,343	8,312	📊
Revenue Growth (1Y)	--	-25.86%	-34.18%	+7.77%	-28.15%	-13.85%	+17.25%	+13.18%	📊
Revenue Growth (5Y)	--	--	--	--	-62.21%	-56.09%	-21.78%	-11.47%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	18,801	13,876	9,031	9,789	7,067	6,021	7,044	8,004	📊
Cost of Revenue Growth (1Y)	--	-26.19%	-34.91%	+8.39%	-27.81%	-14.79%	+16.97%	+13.64%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-62.41%	-56.61%	-22.01%	-11.37%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	440	388	357	329	203	242	300	307	📊
Gross Profit Growth (1Y)	--	-11.73%	-7.94%	-7.97%	-38.20%	+18.88%	+24.10%	+2.46%	📊
Gross Profit Growth (5Y)	--	--	--	--	-53.78%	-37.75%	-16.09%	-14.02%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	231	234	221	212	225	264	309	301	📊
Operating Expenses Growth (1Y)	--	+1.13%	-5.21%	-4.41%	+6.18%	+17.54%	+16.90%	-2.66%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-2.70%	+13.09%	+39.47%	+35.76%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	201	207	195	186	197	244	0	206	📊
Research and Development	30	27	26	25	28	21	0	21	📊
Other Income Expenses	0	6	3	6	0	0	309	74	📊
EBITDA	226	155	143	109	11	32	-9	41	📊
EBITDA Growth (1Y)	--	-31.32%	-7.54%	-23.88%	-89.73%	+186.13%	-127.84%	+561.68%	📊
EBITDA Growth (5Y)	--	--	--	--	-95.03%	-79.31%	-106.23%	-71.24%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	12	14	14	17	22	30	0	27	📊
Operating Income	209	141	129	92	0	-23	-9	7	📊
Operating Income Growth (1Y)	--	-32.33%	-8.76%	-28.59%	-100.00%	--	+60.34%	+174.70%	📊
Operating Income Growth (5Y)	--	--	--	--	-100.00%	-115.94%	-106.93%	-94.82%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	165	40	15	58	121	47	0	41	📊
Pre Tax Income	48	101	114	34	-131	-45	-42	-28	📊
Tax Provision	4	31	14	10	-19	7	20	12	📊
NET INCOME	44	69	100	24	-113	-37	-62	-22	📊
Net Income Growth (1Y)	--	+57.75%	+44.23%	-75.88%	-567.38%	+67.10%	-68.47%	+65.24%	📊
Net Income Growth (5Y)	--	--	--	--	-356.54%	-153.50%	-162.49%	-121.72%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	0.57	0.91	1.31	0.32	-1.47	-0.49	-0.48	-0.19	📊
Diluted EPS	0.57	0.9	1.3	0.31	-1.47	-0.49	-0.48	-0.19	📊
Basic Average Shares	77	76	76	76	76	76	76	64	📊
Diluted Average Shares	77	77	77	77	76	76	76	64	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

19,240

14,264

9,389

10,118

7,270

6,263

7,343

8,312

📊

Revenue Growth (1Y)

-25.86%

-34.18%

+7.77%

-28.15%

-13.85%

+17.25%

+13.18%

📊

Revenue Growth (5Y)

-62.21%

-56.09%

-21.78%

-11.47%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

18,801

13,876

9,031

9,789

7,067

6,021

7,044

8,004

📊

Cost of Revenue Growth (1Y)

-26.19%

-34.91%

+8.39%

-27.81%

-14.79%

+16.97%

+13.64%

📊

Cost of Revenue Growth (5Y)

-62.41%

-56.61%

-22.01%

-11.37%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

440

388

357

329

203

242

300

307

📊

Gross Profit Growth (1Y)

-11.73%

-7.94%

-7.97%

-38.20%

+18.88%

+24.10%

+2.46%

📊

Gross Profit Growth (5Y)

-53.78%

-37.75%

-16.09%

-14.02%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

231

234

221

212

225

264

309

301

📊

Operating Expenses Growth (1Y)

+1.13%

-5.21%

-4.41%

+6.18%

+17.54%

+16.90%

-2.66%

📊

Operating Expenses Growth (5Y)

-2.70%

+13.09%

+39.47%

+35.76%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

201

207

195

186

197

244

206

📊

Research and Development

📊

Other Income Expenses

309

📊

EBITDA

226

155

143

109

-9

📊

EBITDA Growth (1Y)

-31.32%

-7.54%

-23.88%

-89.73%

+186.13%

-127.84%

+561.68%

📊

EBITDA Growth (5Y)

-95.03%

-79.31%

-106.23%

-71.24%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

209

141

129

-23

-9

📊

Operating Income Growth (1Y)

-32.33%

-8.76%

-28.59%

-100.00%

+60.34%

+174.70%

📊

Operating Income Growth (5Y)

-100.00%

-115.94%

-106.93%

-94.82%

📊

Operating Income Growth (10Y)

📊

Interest Expense

165

121

📊

Pre Tax Income

101

114

-131

-45

-42

-28

📊

Tax Provision

-19

📊

NET INCOME

100

-113

-37

-62

-22

📊

Net Income Growth (1Y)

+57.75%

+44.23%

-75.88%

-567.38%

+67.10%

-68.47%

+65.24%

📊

Net Income Growth (5Y)

-356.54%

-153.50%

-162.49%

-121.72%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.57

0.91

1.31

0.32

-1.47

-0.49

-0.48

-0.19

📊

Diluted EPS

0.57

0.9

1.3

0.31

-1.47

-0.49

-0.48

-0.19

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-95.18%
Next Earnings	--
Market cap	1.11B (TWD)
EPS (TTM)	-0.19 (TWD)
P/E (TTM)	-76.58 (TWD)
Last Close	14.55

Next Earnings	--
Market cap	1.11B (TWD)
EPS (TTM)	-0.19 (TWD)
P/E (TTM)	-76.58 (TWD)
Last Close	14.55 (TWD)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-95.18%
Next Earnings	--
Market cap	1.11B (TWD)
EPS (TTM)	-0.19 (TWD)
P/E (TTM)	-76.58 (TWD)
Last Close	14.55

Next Earnings	--
Market cap	1.11B (TWD)
EPS (TTM)	-0.19 (TWD)
P/E (TTM)	-76.58 (TWD)
Last Close	14.55 (TWD)