SanDi Properties 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	1,259	1,167	316.11	595.27	12.3
Revenue Growth (YoY)	7.93%	269.07%	-46.90%	4740.73%	-87.51%
Cost of Revenue	881.09	1,166	255.84	147.12	5.66
Gross Profit	378.03	0.28	60.27	448.14	6.64
Selling, General & Admin	77.29	29.25	35.5	31.52	16.21
Operating Expenses	77.29	29.25	35.5	31.52	16.21
Operating Income	300.75	-28.97	24.77	416.62	-9.57
Interest Expense	-109.95	-151.14	-93.09	-58.75	-4.41
Interest & Investment Income	11.84	3.28	4.75	0.58	0.08
Earnings From Equity Investments	-6.99	33.99	4.29	15.12	43.91
Other Non Operating Income (Expenses)	-15.79	1.74	0.45	0.12	-
EBT Excluding Unusual Items	179.85	-141.1	-58.83	373.7	30.01
Gain (Loss) on Sale of Assets	-	-	1.06	0.95	-
Asset Writedown	-	-	-	4.84	-
Other Unusual Items	-	-	-	0.8	-
Pretax Income	179.85	-141.1	-57.76	380.28	30.01
Income Tax Expense	-14.17	-0.18	7.19	6.73	-0.08
Net Income	194.02	-140.93	-64.95	373.55	30.09
Net Income to Common	194.02	-140.93	-64.95	373.55	30.09
Net Income Growth	-	-	-	1141.36%	-34.47%
Shares Outstanding (Basic)	111	91	91	72	53
Shares Outstanding (Diluted)	129	91	91	72	53
Shares Change (YoY)	40.60%	0.30%	26.02%	36.06%	3.88%
EPS (Basic)	1.74	-1.54	-0.71	5.17	0.57
EPS (Diluted)	1.65	-1.54	-0.71	5.16	0.57
EPS Growth	-	-	-	811.87%	-36.90%
Free Cash Flow	-1,648	369.99	-1,113	46.83	-1,028
Free Cash Flow Per Share	-12.81	4.04	-12.20	0.65	-19.32
Dividend Per Share	-	-	-	1.000	-
Gross Margin	30.02%	0.02%	19.07%	75.28%	53.97%
Operating Margin	23.89%	-2.48%	7.84%	69.99%	-77.83%
Profit Margin	15.41%	-12.08%	-20.55%	62.75%	244.71%
Free Cash Flow Margin	-130.91%	31.71%	-352.11%	7.87%	-8357.07%
EBITDA	302.82	-27.92	24.88	416.97	-9.14
EBITDA Margin	24.05%	-2.39%	7.87%	70.05%	-74.29%
D&A For EBITDA	2.08	1.05	0.1	0.35	0.44
EBIT	300.75	-28.97	24.77	416.62	-9.57
EBIT Margin	23.89%	-2.48%	7.84%	69.99%	-77.83%
Effective Tax Rate	-	-	-	1.77%	-

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