B'In Live Co., Ltd.

B'In Live Co., Ltd.

TTWSE:6625
72.50
TWD
-0.30
(-0.41%)
10.34EPS
7.61P/E
4.57BMarket Cap
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
47.65
17.17
20.39
27.13
31.94
28.19
18.11
16.96
26.32
51.56
63.29
78.16
82.01
Basic EPS, GAAP
4.81
0.47
0.97
1.02
1.92
0.07
-2.94
-1.78
-0.28
5.94
5.72
9.13
10.36
Free Cash Flow per Basic Share
9.11
-6.13
1.09
0.52
3.16
0.69
0.28
-1.7
3.62
4.78
11.13
-13.37
-7.93
Dividend per Share
- -
- -
0.04
0.08
0.38
1.21
0.08
- -
- -
- -
3.13
4.14
- -
Book Value per Share
4.49
6.33
8.49
10.28
14.98
13.65
12.92
11.5
11.34
17.31
20.01
32.63
32.64
Tangible Book Value per Share
4.43
6.04
8.39
10.23
14.95
13.6
12.86
11.46
11.26
17.26
19.97
32.53
32.54
Basic Weighted Avg Shares
8
36
39
41
45
43
44
49
49
50
50
56
58
Sales/Revenue/Turnover
380
617
791
1,111
1,424
1,217
795
838
1,303
2,559
3,146
4,373
4,740
Operating Margin (%)
12.34
4.34
6.01
5.84
8.17
0.57
-16.53
-9.8
-0.23
10.7
9.96
12.92
15.91
Depreciation Expense
12
47
77
80
73
109
105
102
107
123
146
167
198
Net Income, GAAP
38
17
38
42
86
3
-129
-88
-14
295
284
511
599
Effective Tax Rate (%)
17.03
15.16
16.95
31.03
25.01
19
- -
- -
- -
12.95
19.25
19.94
26.69
Profit Margin (%)
10.09
2.76
4.78
3.76
6.02
0.26
-16.24
-10.48
-1.06
11.52
9.04
11.69
12.63
Working Capital
-12
-41
95
144
407
313
332
235
250
422
637
663
564
LT Debt
40
144
40
- -
- -
87
74
59
61
55
40
465
445
Total Equity
88
125
334
421
669
613
647
576
562
861
1,002
1,894
1,896
Return on Invested Capital (%)
- -
7.08
10.18
9.6
14.49
0.71
- -
- -
- -
29.75
24.3
25.7
26.18
Return on Capital (%)
- -
6.6
10.47
9.51
14.18
0.37
- -
- -
- -
37.83
28.5
29.6
29.54
Return on Common Equity (%)
- -
15.99
16.48
11.06
15.82
0.5
-20.71
-14.46
-2.42
41.22
30.48
35.33
35.07

Capital Structure

TWD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
50
47
173
LT Borrowings
427
421
415
LT Finance Leases
38
34
30
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
58
58
58
Market Capitalization
4,713
4,290
4,568

Working Capital

TWD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,911
1,599
1,960
Cash, Cash Equivalents & STI
1,219
903
1,102
Accounts Receivable, Net
630
580
762
Inventories
- -
- -
- -
Total Current Liabilities
1,249
1,188
1,396
Payables & Accruals
- -
- -
- -
ST Debt
50
47
173
Deferred Revenue
- -
- -
- -

Growth Rates

TWD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
39.55%
29.04%
89%
Free Cash Flow
-91.23%
-233.62%
-235.21%
Net Income, GAAP
-628.78%
-456.39%
79.67%
Sales/Revenue/Turnover
26.68%
43.84%
38.99%
Total Cash Common Dividend
- -
- -
48.82%

Quarterly Revenue

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
467
707
1,060
912
3,146
2025
483
1,308
1,186
1,396
4,373
2026
772
1,387
- -
- -
- -

Quarterly Earnings Per Share

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.92
1.31
1.46
2.1
5.72
2025
0.23
2.92
3.1
2.63
9.13
2026
1.42
3.21
- -
- -
- -

Quarterly Dividends Per Share

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
3.13
2025
- -
- -
- -
- -
4.14
2026
- -
- -
- -
- -
- -

Company Description

CEO
Yu Yang Chou
Full Time Employees
302
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
No.370, Xinhu 1st Road Taipei TP Taiwan 114
IPO Date
Feb 7, 2018
Business
B'in Live Co., Ltd. delivers comprehensive production services for diverse live entertainment events. The company provides extensive visual planning and graphic design, alongside bespoke stage and set creation for concerts, theatrical shows, awards ceremonies, corporate functions, fashion events, press conferences, and various private gatherings. It also specializes in designing visual narratives for songs, incorporating animations, live-action footage, and documentary elements. Additionally, the firm offers integrated solutions that merge creative marketing, advanced hardware technology, and event resource management. Its production capabilities cover scriptwriting, direction, and detailed program planning and design. B'in Live also provides expert engineering services, encompassing the setup of stage lighting, operation of audio consoles, configuration of video equipment, and technical support, functioning as directors and production personnel for television programs. The company further extends its expertise to technical management and marketing strategy for projects, with its main operations based in Taipei, Taiwan.