Johnson Health Tech .Co. 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	54,329	47,785	38,070	33,613	30,779
Revenue Growth (YoY)	13.69%	25.52%	13.26%	9.21%	8.51%
Cost of Revenue	26,859	23,507	19,642	19,007	16,873
Gross Profit	27,470	24,278	18,427	14,606	13,906
Selling, General & Admin	22,634	19,746	15,986	13,890	12,559
Research & Development	1,170	1,147	1,062	913.22	808.65
Operating Expenses	23,878	21,086	17,185	14,821	13,752
Operating Income	3,592	3,192	1,242	-214.93	154.19
Interest Expense	-380.52	-349.8	-377.47	-256.18	-163.48
Interest & Investment Income	351	311.52	194.19	165.17	152.41
Currency Exchange Gain (Loss)	293.35	330.82	363.44	970.59	-96.88
Other Non Operating Income (Expenses)	80.31	29.19	-63.71	-132.27	90.84
EBT Excluding Unusual Items	3,936	3,514	1,359	532.38	137.08
Gain (Loss) on Sale of Investments	3.28	-14.89	-15.23	-226.39	23.18
Gain (Loss) on Sale of Assets	-9.08	-6.32	-9.05	-2.38	3.44
Pretax Income	3,930	3,492	1,334	303.61	163.7
Income Tax Expense	1,180	1,062	625.05	78.67	64.33
Earnings From Continuing Operations	2,750	2,431	709.44	224.94	99.37
Minority Interest in Earnings	-0.62	-0.47	0.39	204.08	-61.22
Net Income	2,749	2,430	709.83	429.02	38.15
Net Income to Common	2,749	2,430	709.83	429.02	38.15
Net Income Growth	13.14%	242.36%	65.45%	1024.63%	-94.38%
Shares Outstanding (Basic)	303	303	303	303	303
Shares Outstanding (Diluted)	304	303	303	303	303
Shares Change (YoY)	0.11%	0.11%	0.10%	0.01%	-0.02%
EPS (Basic)	9.06	8.02	2.34	1.42	0.13
EPS (Diluted)	9.06	8.01	2.34	1.42	0.13
EPS Growth	13.11%	242.31%	65.06%	1024.49%	-94.37%
Free Cash Flow	869.97	379.78	3,193	-15.32	-4,229
Free Cash Flow Per Share	2.87	1.25	10.54	-0.05	-13.98
Dividend Per Share	-	4.000	1.000	0.600	0.500
Dividend Growth	-	300.00%	66.67%	20.00%	-55.36%
Gross Margin	50.56%	50.81%	48.40%	43.45%	45.18%
Operating Margin	6.61%	6.68%	3.26%	-0.64%	0.50%
Profit Margin	5.06%	5.09%	1.86%	1.28%	0.12%
Free Cash Flow Margin	1.60%	0.80%	8.39%	-0.05%	-13.74%
EBITDA	4,224	3,852	1,812	323.24	637.49
EBITDA Margin	7.77%	8.06%	4.76%	0.96%	2.07%
D&A For EBITDA	631.98	660.37	569.66	538.17	483.3
EBIT	3,592	3,192	1,242	-214.93	154.19
EBIT Margin	6.61%	6.68%	3.26%	-0.64%	0.50%
Effective Tax Rate	30.02%	30.40%	46.84%	25.91%	39.30%

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