W 
Wayi International Digital Entertainment Co 3086.TWO · TWD
Communication Services · Taipei Exchange · 🇹🇼 Taiwan
22.40
-2.61%
Close of 9 Nov 2026, in TWD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in TWD, from our data supplier.
Revenue
TWD 159.5m
FY2016FY2025
Net income
−TWD 17.0m
FY2016FY2025
Free cash flow
−TWD 28.3m
FY2016FY2025
Shareholders' equity
TWD 318.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | TWD 159.5m | TWD 150.5m | TWD 141.4m | TWD 147.3m | TWD 248.4m | TWD 116.0m | TWD 123.4m | TWD 77.8m | TWD 95.1m | TWD 199.4m |
| Research and development | — | — | — | TWD 225,000 | TWD 2.2m | TWD 3.7m | TWD 3.2m | TWD 5.7m | TWD 13.0m | TWD 14.7m |
| Operating income | −TWD 20.8m | −TWD 1.4m | TWD 33.5m | TWD 36.9m | TWD 93.2m | TWD 2.6m | −TWD 8.8m | −TWD 50.2m | −TWD 91.7m | −TWD 179.8m |
| Net income | −TWD 17.0m | TWD 17.3m | TWD 33.2m | TWD 36.6m | TWD 92.9m | TWD 564,000 | −TWD 13.1m | −TWD 60.3m | −TWD 104.1m | −TWD 227.6m |
| Diluted earnings per share | -0.06 | 0.75 | 1.41 | 1.55 | 4.80 | 0.03 | -0.80 | -4.50 | -7.76 | -23.96 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | TWD 361.3m | TWD 380.8m | TWD 363.4m | TWD 349.3m | TWD 388.9m | TWD 310.9m | TWD 300.9m | TWD 339.8m | TWD 498.4m | TWD 463.5m |
| Cash and short-term investments | — | — | TWD 225.0m | TWD 213.4m | TWD 206.6m | TWD 147.7m | TWD 50.1m | — | — | TWD 240.7m |
| Total liabilities | TWD 36.1m | TWD 36.8m | TWD 29.8m | TWD 35.6m | TWD 73.0m | TWD 88.0m | TWD 179.7m | TWD 205.6m | TWD 309.6m | TWD 334.2m |
| Debt | — | TWD 11.3m | TWD 3.5m | TWD 9.6m | TWD 11.9m | TWD 37.7m | TWD 120.1m | TWD 145.0m | TWD 240.8m | TWD 238.9m |
| Shareholders' equity | TWD 318.2m | TWD 339.1m | TWD 333.6m | TWD 313.7m | TWD 315.8m | TWD 222.9m | TWD 121.1m | TWD 134.2m | TWD 188.6m | TWD 129.3m |
| Shares outstanding | 273m | 23m | 24m | 24m | 19m | 19m | 16m | 13m | 13m | 9m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −TWD 18.2m | TWD 55.0m | TWD 27.8m | TWD 39.4m | TWD 108.5m | −TWD 26.3m | TWD 38.8m | −TWD 55.0m | −TWD 48.3m | −TWD 108.8m |
| Capital spending | −TWD 10.2m | −TWD 35.7m | −TWD 3.8m | −TWD 13.2m | −TWD 10.4m | −TWD 2.9m | −TWD 226,000 | −TWD 866,000 | −TWD 2.0m | −TWD 2.4m |
| Free cash flow | −TWD 28.3m | TWD 19.4m | TWD 24.0m | TWD 26.2m | TWD 98.1m | −TWD 29.2m | TWD 38.6m | −TWD 55.8m | −TWD 50.4m | −TWD 111.2m |
| Dividends paid | −TWD 3.9m | −TWD 11.8m | −TWD 13.4m | −TWD 38.7m | −TWD 38.7m | −TWD 38.7m | −TWD 38.7m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | TWD 37.0m | TWD 32.6m | TWD 42.5m | TWD 37.6m | TWD 35.7m | TWD 43.7m | TWD 36.7m | TWD 36.8m |
| Operating income | −TWD 14.4m | −TWD 8.0m | −TWD 8.3m | −TWD 9.2m | −TWD 5.1m | TWD 1.8m | −TWD 6.1m | −TWD 4.3m |
| Net income | −TWD 12.9m | −TWD 4.0m | −TWD 1.1m | −TWD 3.0m | −TWD 18.4m | TWD 5.6m | TWD 607,000 | −TWD 5.7m |
| Diluted earnings per share | -0.05 | -0.01 | -0.00 | -0.01 | -0.07 | 0.02 | 0.03 | -0.25 |
| Cash from operations | −TWD 23.0m | TWD 12.0m | −TWD 15.0m | TWD 4.0m | −TWD 12.0m | TWD 5.0m | TWD 7.0m | TWD 1.0m |
| Capital spending | −TWD 4.0m | −TWD 9.0m | — | −TWD 5.0m | −TWD 4.0m | −TWD 3.0m | −TWD 6.0m | −TWD 10.0m |
| Free cash flow | −TWD 27.0m | TWD 3.0m | — | −TWD 1.0m | −TWD 16.0m | TWD 2.0m | TWD 1.0m | −TWD 9.0m |
| Total assets | TWD 338.5m | TWD 348.8m | TWD 361.3m | TWD 359.2m | TWD 362.1m | TWD 379.6m | TWD 380.8m | TWD 385.1m |
| Shareholders' equity | TWD 301.2m | TWD 314.1m | TWD 318.2m | TWD 319.4m | TWD 322.4m | TWD 340.8m | TWD 339.1m | TWD 338.5m |
Financial ratios
Data as of 12 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | -12.2% | 11.6% | 23.7% | 25.1% | 37.5% | 2.3% | — | — | — |
| Net margin | -10.6% | 11.5% | 23.5% | 24.9% | 37.4% | 0.5% | — | — | — |
| Return on equity | -5.3% | 5.1% | 10.0% | 11.7% | 29.4% | 0.3% | — | — | — |
| Return on assets | -4.7% | 4.6% | 9.1% | 10.5% | 23.9% | 0.2% | — | — | — |
| Free cash flow yield | — | 14.8% | 5.0% | 8.3% | 23.0% | -4.5% | — | — | — |
| Revenue growth | 6.0% | 6.4% | -4.0% | -40.7% | 114.2% | -6.0% | — | — | — |
| Earnings growth | -197.8% | -47.8% | -9.4% | -60.6% | 16379.4% | -104.3% | — | — | — |
| Current ratio | 7.36x | 8.41x | 9.70x | 7.72x | 3.98x | 2.21x | — | — | — |
| Debt to equity | — | — | 0.01x | 0.02x | 0.02x | 0.18x | 0.89x | 0.35x | — |
| Equity ratio | 88.1% | 89.1% | 91.8% | 89.8% | 81.2% | 71.7% | — | — | — |
| Interest coverage | -116.21x | 97.81x | 359.71x | 384.55x | 338.98x | 1.27x | — | — | — |
| R&D as a share of sales | — | — | — | 0.2% | 0.9% | 3.2% | 2.6% | 7.3% | 13.7% |
| Buybacks as a share of market value | — | 2.6% | 0.0% | -21.9% | 0.0% | — | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 2.7% | 6.6% | -9.3% |
| Operating income | — | — | -16.4% |
| Net income | — | — | -18.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -7.2% | 8.0% | 15.0% | -16.5% |
| Net margin | 0.1% | 11.7% | 17.0% | -19.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -345.8 | 19.0 | 8.2 | 4.4 | 1.7 | 137.3 | -2.9 | -1.2 | -0.7 | -0.2 |
| Price to sales | 36.8 | 2.2 | 1.9 | 1.1 | 0.6 | 0.7 | 0.3 | 0.9 | 0.8 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 28 Aug 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Paid in the year | 0.015 | 0.048 | 0.052 | 0.163 |
- 1050-for-1000 split · 28 Aug 2025
- 1050-for-1000 split · 27 Aug 2025
- 1100-for-1000 split · 24 Sept 2024
- 1060-for-1000 split · 28 Aug 2023
- 1150-for-1000 split · 30 Aug 2022
- 1000-to-219.36 reverse split · 2 Jan 2020
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.