Luxe Green Energy Technology Co., Ltd. (TPE:1529)

TPE:1529 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	871.36	696.44	752.37	281.52	324.45	609.15
Revenue Growth (YoY)	19.92%	-7.43%	167.25%	-13.23%	-46.74%	-23.25%
Cost of Revenue	723.01	566.88	594.29	161.8	175.26	500.38
Gross Profit	148.35	129.56	158.08	119.72	149.19	108.77
Selling, General & Admin	57.66	52.13	58.54	41.98	38.61	35.57
Research & Development	4.7	5.63	5.03	2.75	3.89	2.96
Other Operating Expenses	-0.07	0.32	0.05	-	-	-
Operating Expenses	92.2	58.09	63.58	44.99	42.31	38.76
Operating Income	56.15	71.47	94.5	74.73	106.88	70.02
Interest Expense	-28.58	-28.1	-22.66	-11.08	-10.21	-10.36
Interest & Investment Income	6.1	5.4	4.77	1.86	1.11	1.56
Earnings From Equity Investments	0.29	0.43	0.44	0	-	-
Other Non Operating Income (Expenses)	141.86	3.03	0.3	-1.17	11.35	-5.57
EBT Excluding Unusual Items	175.82	52.23	77.35	64.34	109.14	55.64
Gain (Loss) on Sale of Investments	-40.75	-55.14	76.94	-7.79	7.83	11.36
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0.08	-0.31	-0.35	-5.79
Other Unusual Items	-	-	0.11	0.01	0.09	0.13
Pretax Income	135.06	-2.92	154.31	56.26	116.71	61.34
Income Tax Expense	13.66	15.65	9.35	9.83	3.93	-0.74
Earnings From Continuing Operations	121.41	-18.57	144.96	46.43	112.78	62.08
Minority Interest in Earnings	-5.85	-1.65	-6.93	-1.35	-0.56	-
Net Income	115.56	-20.22	138.02	45.08	112.22	62.08
Net Income to Common	115.56	-20.22	138.02	45.08	112.22	62.08
Net Income Growth	74.66%	-	206.17%	-59.83%	80.77%	47.88%
Shares Outstanding (Basic)	155	155	155	155	127	109
Shares Outstanding (Diluted)	155	155	155	155	127	110
Shares Change (YoY)	0.00%	-0.03%	-0.02%	22.44%	15.71%	22.08%
EPS (Basic)	0.75	-0.13	0.89	0.29	0.89	0.57
EPS (Diluted)	0.75	-0.13	0.89	0.29	0.88	0.57
EPS Growth	77.37%	-	206.18%	-67.04%	55.50%	22.06%
Free Cash Flow	183.39	-71.16	-93.82	-549.46	-90.86	239.69
Free Cash Flow Per Share	1.18	-0.46	-0.60	-3.54	-0.72	2.19
Dividend Per Share	0.050	0.050	0.291	0.234	0.175	0.438
Dividend Growth	-82.84%	-82.84%	24.22%	33.77%	-60.00%	-
Gross Margin	17.03%	18.60%	21.01%	42.53%	45.98%	17.86%
Operating Margin	6.44%	10.26%	12.56%	26.55%	32.94%	11.49%
Profit Margin	13.26%	-2.90%	18.34%	16.01%	34.59%	10.19%
Free Cash Flow Margin	21.05%	-10.22%	-12.47%	-195.18%	-28.01%	39.35%
EBITDA	165.4	172.26	173.13	119.36	147.27	109.45
EBITDA Margin	18.98%	24.73%	23.01%	42.40%	45.39%	17.97%
D&A For EBITDA	109.24	100.79	78.63	44.63	40.39	39.44
EBIT	56.15	71.47	94.5	74.73	106.88	70.02
EBIT Margin	6.44%	10.26%	12.56%	26.55%	32.94%	11.49%
Effective Tax Rate	10.11%	-	6.06%	17.46%	3.37%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.