Fwusow Industry Co., Ltd. (TPE:1219)

Fwusow Industry Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	14,368	14,330	16,314	16,999	14,779	12,324
Revenue Growth (YoY)	-0.86%	-12.16%	-4.03%	15.03%	19.92%	0.53%
Cost of Revenue	13,132	12,996	14,824	15,540	13,413	10,975
Gross Profit	1,236	1,333	1,490	1,460	1,366	1,350
Selling, General & Admin	1,183	1,189	1,086	1,086	1,034	980.95
Research & Development	46.86	49.15	47.72	56.56	36	35.87
Other Operating Expenses	-0.4	-0.7	-0.1	0.7	-	-
Operating Expenses	1,236	1,237	1,136	1,145	1,058	1,027
Operating Income	-0.36	96.06	353.21	314.82	307.17	322.93
Interest Expense	-88.91	-86.62	-80.71	-56.76	-36.99	-42.25
Interest & Investment Income	7.98	7.89	7.29	4.54	3.7	1.48
Earnings From Equity Investments	66.91	65.2	64.64	67.72	53.32	51.1
Currency Exchange Gain (Loss)	3.21	8.1	7.94	30.18	18.74	9.31
Other Non Operating Income (Expenses)	31.69	28.57	28.04	22.36	25.97	40.91
EBT Excluding Unusual Items	20.51	119.2	380.4	382.86	371.89	383.48
Gain (Loss) on Sale of Investments	1.31	2.81	3.15	-2.22	1.13	5.72
Gain (Loss) on Sale of Assets	-4.22	0.71	2.67	0.35	-0.42	277.9
Asset Writedown	13.21	16.01	3.95	-4.87	-18.89	8.5
Other Unusual Items	0.07	0.12	0	-	0.02	0.13
Pretax Income	30.88	138.85	390.17	376.12	353.74	675.73
Income Tax Expense	21.25	31.55	59.38	70.59	72.38	110.5
Earnings From Continuing Operations	9.63	107.3	330.79	305.53	281.36	565.23
Minority Interest in Earnings	135.44	74.04	-18.22	16.4	41.46	50.04
Net Income	145.07	181.34	312.57	321.93	322.82	615.28
Net Income to Common	145.07	181.34	312.57	321.93	322.82	615.28
Net Income Growth	-28.11%	-41.98%	-2.91%	-0.27%	-47.53%	202.92%
Shares Outstanding (Basic)	341	341	341	341	341	341
Shares Outstanding (Diluted)	341	341	341	341	341	341
Shares Change (YoY)	-	-	-	-	-0.03%	-0.08%
EPS (Basic)	0.43	0.53	0.92	0.94	0.95	1.80
EPS (Diluted)	0.43	0.53	0.92	0.94	0.95	1.80
EPS Growth	-28.11%	-41.98%	-2.91%	-0.27%	-47.52%	203.18%
Free Cash Flow	338.32	235.31	197.38	-494.86	-231.72	630.37
Free Cash Flow Per Share	0.99	0.69	0.58	-1.45	-0.68	1.85
Dividend Per Share	0.500	0.500	0.485	0.471	1.037	0.943
Dividend Growth	3.01%	3.01%	2.99%	-54.55%	10.00%	150.03%
Gross Margin	8.60%	9.30%	9.13%	8.59%	9.24%	10.95%
Operating Margin	-0.00%	0.67%	2.17%	1.85%	2.08%	2.62%
Profit Margin	1.01%	1.26%	1.92%	1.89%	2.18%	4.99%
Free Cash Flow Margin	2.35%	1.64%	1.21%	-2.91%	-1.57%	5.12%
EBITDA	311.39	393.18	623.81	565.14	560.5	568.97
EBITDA Margin	2.17%	2.74%	3.82%	3.32%	3.79%	4.62%
D&A For EBITDA	311.75	297.11	270.61	250.32	253.33	246.04
EBIT	-0.36	96.06	353.21	314.82	307.17	322.93
EBIT Margin	-0.00%	0.67%	2.17%	1.85%	2.08%	2.62%
Effective Tax Rate	68.81%	22.72%	15.22%	18.77%	20.46%	16.35%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.