TPE:1529 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	925.48	696.44	752.37	281.52	324.45
Revenue Growth (YoY)	32.89%	-7.43%	167.25%	-13.23%	-46.74%
Cost of Revenue	752.94	566.88	594.29	161.8	175.26
Gross Profit	172.54	129.56	158.08	119.72	149.19
Selling, General & Admin	65.97	52.13	58.54	41.98	38.61
Research & Development	6.17	5.63	5.03	2.75	3.89
Other Operating Expenses	-0.03	0.32	0.05	-	-
Operating Expenses	101.33	58.09	63.58	44.99	42.31
Operating Income	71.21	71.47	94.5	74.73	106.88
Interest Expense	-27.22	-28.1	-22.66	-11.08	-10.21
Interest & Investment Income	4.51	5.4	4.77	1.86	1.11
Earnings From Equity Investments	0.02	0.43	0.44	0	-
Other Non Operating Income (Expenses)	131.26	3.03	0.3	-1.17	11.35
EBT Excluding Unusual Items	179.77	52.23	77.35	64.34	109.14
Gain (Loss) on Sale of Investments	-	-55.14	76.94	-7.79	7.83
Gain (Loss) on Sale of Assets	-	-0.01	-0.08	-0.31	-0.35
Other Unusual Items	-	-	0.11	0.01	0.09
Pretax Income	179.77	-2.92	154.31	56.26	116.71
Income Tax Expense	12.78	15.65	9.35	9.83	3.93
Earnings From Continuing Operations	167	-18.57	144.96	46.43	112.78
Minority Interest in Earnings	-10.03	-1.65	-6.93	-1.35	-0.56
Net Income	156.97	-20.22	138.02	45.08	112.22
Net Income to Common	156.97	-20.22	138.02	45.08	112.22
Net Income Growth	-	-	206.17%	-59.83%	80.77%
Shares Outstanding (Basic)	155	155	155	155	127
Shares Outstanding (Diluted)	155	155	155	155	127
Shares Change (YoY)	0.21%	-0.03%	-0.02%	22.44%	15.71%
EPS (Basic)	1.01	-0.13	0.89	0.29	0.89
EPS (Diluted)	1.01	-0.13	0.89	0.29	0.88
EPS Growth	-	-	206.18%	-67.04%	55.50%
Free Cash Flow	97.06	-71.16	-93.82	-549.46	-90.86
Free Cash Flow Per Share	0.62	-0.46	-0.60	-3.54	-0.72
Dividend Per Share	-	-	0.291	0.234	0.175
Dividend Growth	-	-	24.22%	33.77%	-60.00%
Gross Margin	18.64%	18.60%	21.01%	42.53%	45.98%
Operating Margin	7.69%	10.26%	12.56%	26.55%	32.94%
Profit Margin	16.96%	-2.90%	18.34%	16.01%	34.59%
Free Cash Flow Margin	10.49%	-10.22%	-12.47%	-195.18%	-28.01%
EBITDA	202.59	172.26	173.13	119.36	147.27
EBITDA Margin	21.89%	24.73%	23.01%	42.40%	45.39%
D&A For EBITDA	131.38	100.79	78.63	44.63	40.39
EBIT	71.21	71.47	94.5	74.73	106.88
EBIT Margin	7.69%	10.26%	12.56%	26.55%	32.94%
Effective Tax Rate	7.11%	-	6.06%	17.46%	3.37%
Revenue as Reported	925.48	-	-	-	-

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