Fwusow Industry Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	14,382	14,330	16,314	16,999	14,779
Revenue Growth (YoY)	0.36%	-12.16%	-4.03%	15.03%	19.92%
Cost of Revenue	13,144	12,996	14,824	15,540	13,413
Gross Profit	1,238	1,333	1,490	1,460	1,366
Selling, General & Admin	1,169	1,189	1,086	1,086	1,034
Research & Development	46.84	49.15	47.72	56.56	36
Other Operating Expenses	-0.04	-0.7	-0.1	0.7	-
Operating Expenses	1,224	1,237	1,136	1,145	1,058
Operating Income	14.57	96.06	353.21	314.82	307.17
Interest Expense	-86.4	-86.62	-80.71	-56.76	-36.99
Interest & Investment Income	8.01	7.89	7.29	4.54	3.7
Earnings From Equity Investments	71.43	65.2	64.64	67.72	53.32
Currency Exchange Gain (Loss)	-	8.1	7.94	30.18	18.74
Other Non Operating Income (Expenses)	27.94	28.57	28.04	22.36	25.97
EBT Excluding Unusual Items	35.55	119.2	380.4	382.86	371.89
Gain (Loss) on Sale of Investments	-	2.81	3.15	-2.22	1.13
Gain (Loss) on Sale of Assets	-	0.71	2.67	0.35	-0.42
Asset Writedown	-11.27	16.01	3.95	-4.87	-18.89
Other Unusual Items	-	0.12	0	-	0.02
Pretax Income	24.28	138.85	390.17	376.12	353.74
Income Tax Expense	24.83	31.55	59.38	70.59	72.38
Earnings From Continuing Operations	-0.54	107.3	330.79	305.53	281.36
Minority Interest in Earnings	155.68	74.04	-18.22	16.4	41.46
Net Income	155.13	181.34	312.57	321.93	322.82
Net Income to Common	155.13	181.34	312.57	321.93	322.82
Net Income Growth	-14.45%	-41.98%	-2.91%	-0.27%	-47.53%
Shares Outstanding (Basic)	345	341	341	341	341
Shares Outstanding (Diluted)	345	341	341	341	341
Shares Change (YoY)	1.03%	-	-	-	-0.03%
EPS (Basic)	0.45	0.53	0.92	0.94	0.95
EPS (Diluted)	0.45	0.53	0.92	0.94	0.95
EPS Growth	-15.32%	-41.98%	-2.91%	-0.27%	-47.52%
Free Cash Flow	441.89	235.31	197.38	-494.86	-231.72
Free Cash Flow Per Share	1.28	0.69	0.58	-1.45	-0.68
Dividend Per Share	-	0.500	0.485	0.471	1.037
Dividend Growth	-	3.01%	2.99%	-54.55%	10.00%
Gross Margin	8.61%	9.30%	9.13%	8.59%	9.24%
Operating Margin	0.10%	0.67%	2.17%	1.85%	2.08%
Profit Margin	1.08%	1.26%	1.92%	1.89%	2.18%
Free Cash Flow Margin	3.07%	1.64%	1.21%	-2.91%	-1.57%
EBITDA	373.71	393.18	623.81	565.14	560.5
EBITDA Margin	2.60%	2.74%	3.82%	3.32%	3.79%
D&A For EBITDA	359.14	297.11	270.61	250.32	253.33
EBIT	14.57	96.06	353.21	314.82	307.17
EBIT Margin	0.10%	0.67%	2.17%	1.85%	2.08%
Effective Tax Rate	102.24%	22.72%	15.22%	18.77%	20.46%
Revenue as Reported	14,382	-	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.