Grape King Bio Ltd (TPE:1707)

Grape King Bio Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	10,252	11,160	10,635	10,391	9,798
Revenue Growth (YoY)	-8.14%	4.93%	2.35%	6.05%	6.87%
Cost of Revenue	2,555	2,502	2,099	1,909	1,942
Gross Profit	7,697	8,658	8,536	8,482	7,856
Selling, General & Admin	5,281	5,866	5,747	5,639	5,252
Research & Development	274.66	291.91	289.55	289.88	292.23
Other Operating Expenses	-0.52	0.02	2.48	1.1	0.57
Operating Expenses	5,555	6,158	6,039	5,930	5,544
Operating Income	2,142	2,500	2,497	2,552	2,312
Interest Expense	-4.75	-3.04	-2.54	-2.29	-3.93
Interest & Investment Income	46.15	49.97	47.6	19.92	6.29
Earnings From Equity Investments	28.72	22.24	19.87	10.82	2.23
Currency Exchange Gain (Loss)	-	-	-	11.63	-2.24
Other Non Operating Income (Expenses)	86.07	104.3	99.02	94.1	99.35
EBT Excluding Unusual Items	2,298	2,673	2,661	2,686	2,413
Gain (Loss) on Sale of Investments	-	-	-	-1.91	0.8
Gain (Loss) on Sale of Assets	-	-	-	3.76	0.82
Other Unusual Items	-	-	-	0.11	-
Pretax Income	2,298	2,673	2,661	2,688	2,415
Income Tax Expense	436.77	502.15	519.11	518.19	466.92
Earnings From Continuing Operations	1,861	2,171	2,142	2,170	1,948
Minority Interest in Earnings	-642.63	-722.85	-688.78	-712.58	-647.57
Net Income	1,218	1,448	1,453	1,457	1,300
Net Income to Common	1,218	1,448	1,453	1,457	1,300
Net Income Growth	-15.88%	-0.30%	-0.30%	12.05%	2.23%
Shares Outstanding (Basic)	148	148	148	148	148
Shares Outstanding (Diluted)	149	149	149	149	148
Shares Change (YoY)	-0.02%	0.00%	0.06%	0.45%	8.41%
EPS (Basic)	8.22	9.78	9.81	9.84	8.81
EPS (Diluted)	8.17	9.71	9.74	9.78	8.76
EPS Growth	-15.86%	-0.31%	-0.41%	11.64%	-5.71%
Free Cash Flow	1,734	1,249	1,932	2,504	2,267
Free Cash Flow Per Share	11.63	8.38	12.96	16.80	15.28
Dividend Per Share	-	6.900	6.900	6.900	6.100
Dividend Growth	-	-	-	13.11%	-4.69%
Gross Margin	75.08%	77.58%	80.26%	81.63%	80.18%
Operating Margin	20.89%	22.40%	23.47%	24.56%	23.59%
Profit Margin	11.88%	12.98%	13.66%	14.02%	13.27%
Free Cash Flow Margin	16.92%	11.19%	18.17%	24.09%	23.14%
EBITDA	2,698	3,013	2,956	2,936	2,679
EBITDA Margin	26.32%	27.00%	27.80%	28.26%	27.34%
D&A For EBITDA	556.55	513.48	459.76	384.63	367.68
EBIT	2,142	2,500	2,497	2,552	2,312
EBIT Margin	20.89%	22.40%	23.47%	24.56%	23.59%
Effective Tax Rate	19.01%	18.78%	19.51%	19.28%	19.34%

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