Sinon 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	18,610	18,928	19,113	23,043	18,646
Revenue Growth (YoY)	-1.68%	-0.97%	-17.05%	23.58%	6.64%
Cost of Revenue	12,936	13,361	13,913	16,548	13,431
Gross Profit	5,675	5,566	5,200	6,495	5,215
Selling, General & Admin	4,148	4,056	3,673	4,220	3,887
Research & Development	204.96	209.54	212.89	223.9	184.75
Operating Expenses	4,379	4,275	3,870	4,461	4,070
Operating Income	1,296	1,291	1,330	2,035	1,145
Interest Expense	-73.95	-60.37	-55.92	-63.19	-41.23
Interest & Investment Income	35.97	34.42	34.05	15.77	8.02
Earnings From Equity Investments	5.97	5.67	5.49	1.65	3.76
Currency Exchange Gain (Loss)	-	-63.54	83.37	161.49	-60.99
Other Non Operating Income (Expenses)	4.38	69.58	85.22	29.72	49.32
EBT Excluding Unusual Items	1,268	1,277	1,482	2,180	1,104
Gain (Loss) on Sale of Investments	-	72.03	-97.17	-	-
Gain (Loss) on Sale of Assets	-	0.47	-4.12	-36.58	50.56
Pretax Income	1,268	1,349	1,381	2,144	1,155
Income Tax Expense	169.28	294.18	324.14	488.26	225.12
Earnings From Continuing Operations	1,099	1,055	1,056	1,655	929.57
Minority Interest in Earnings	-5.51	-5.84	-3.63	-4.96	-8.66
Net Income	1,094	1,049	1,053	1,650	920.91
Net Income to Common	1,094	1,049	1,053	1,650	920.91
Net Income Growth	4.23%	-0.35%	-36.20%	79.21%	28.69%
Shares Outstanding (Basic)	421	420	420	420	420
Shares Outstanding (Diluted)	421	421	421	421	421
Shares Change (YoY)	-0.06%	-0.02%	-0.05%	0.04%	-0.01%
EPS (Basic)	2.60	2.50	2.50	3.92	2.19
EPS (Diluted)	2.60	2.49	2.50	3.92	2.19
EPS Growth	4.42%	-0.40%	-36.22%	79.00%	28.82%
Free Cash Flow	1,640	1,009	2,141	1,883	180.16
Free Cash Flow Per Share	3.90	2.40	5.08	4.47	0.43
Dividend Per Share	-	2.500	2.800	2.800	1.800
Dividend Growth	-	-10.71%	-	55.56%	38.46%
Gross Margin	30.49%	29.41%	27.20%	28.19%	27.97%
Operating Margin	6.96%	6.82%	6.96%	8.83%	6.14%
Profit Margin	5.88%	5.54%	5.51%	7.16%	4.94%
Free Cash Flow Margin	8.81%	5.33%	11.20%	8.17%	0.97%
EBITDA	1,913	1,671	1,747	2,548	1,743
EBITDA Margin	10.28%	8.83%	9.14%	11.06%	9.35%
D&A For EBITDA	617.51	379.67	417.53	513.47	597.66
EBIT	1,296	1,291	1,330	2,035	1,145
EBIT Margin	6.96%	6.82%	6.96%	8.83%	6.14%
Effective Tax Rate	13.35%	21.80%	23.48%	22.78%	19.50%
Revenue as Reported	18,610	-	-	-	-

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