AboCom Systems Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,269	1,393	1,822	1,802	1,768	1,774
Revenue Growth (YoY)	-14.45%	-23.56%	1.10%	1.97%	-0.37%	12.58%
Cost of Revenue	1,183	1,223	1,630	1,484	1,549	1,519
Gross Profit	86.07	169.51	192.63	318.81	218.2	254.99
Selling, General & Admin	190.1	180.51	170.59	157.59	133.7	148.2
Research & Development	57.45	60.01	32.25	32	36.61	27.32
Operating Expenses	236.25	240.52	202.85	201.6	192.65	333.43
Operating Income	-150.18	-71.01	-10.22	117.22	25.55	-78.44
Interest Expense	-	-	-	-12.04	-10.72	-8.78
Interest & Investment Income	13.21	14.61	4.99	0.51	0.11	0.16
Currency Exchange Gain (Loss)	-66.17	-	-	44.6	-10.99	-20.2
Other Non Operating Income (Expenses)	51.77	33.76	-13.23	0.07	6.11	0.6
EBT Excluding Unusual Items	-151.37	-22.63	-18.46	150.35	10.06	-106.66
Gain (Loss) on Sale of Assets	0.26	-	-	0.64	3.37	-0.76
Asset Writedown	-1.09	-1.09	11.93	-	-	-
Other Unusual Items	-0.01	-	-	-	0.04	-
Pretax Income	-152.22	-23.72	-6.53	150.99	13.47	-107.42
Income Tax Expense	-12.15	0.59	9.35	31	1.23	-12.66
Net Income	-140.07	-24.31	-15.87	119.99	12.24	-94.76
Net Income to Common	-140.07	-24.31	-15.87	119.99	12.24	-94.76
Net Income Growth	-	-	-	880.15%	-	-
Shares Outstanding (Basic)	102	102	102	102	102	102
Shares Outstanding (Diluted)	102	102	102	102	102	102
EPS (Basic)	-1.38	-0.24	-0.16	1.18	0.12	-0.93
EPS (Diluted)	-1.38	-0.24	-0.16	1.18	0.12	-0.93
EPS Growth	-	-	-	884.46%	-	-
Free Cash Flow	104.4	240.87	223.39	-131.71	-36.6	-27.44
Free Cash Flow Per Share	1.03	2.37	2.20	-1.30	-0.36	-0.27
Gross Margin	6.78%	12.17%	10.57%	17.69%	12.35%	14.37%
Operating Margin	-11.84%	-5.10%	-0.56%	6.50%	1.45%	-4.42%
Profit Margin	-11.04%	-1.75%	-0.87%	6.66%	0.69%	-5.34%
Free Cash Flow Margin	8.23%	17.29%	12.26%	-7.31%	-2.07%	-1.55%
EBITDA	-81.76	-7.24	38.87	152.41	63.2	-34.51
EBITDA Margin	-6.44%	-0.52%	2.13%	8.46%	3.58%	-1.94%
D&A For EBITDA	68.42	63.77	49.09	35.19	37.65	43.93
EBIT	-150.18	-71.01	-10.22	117.22	25.55	-78.44
EBIT Margin	-11.84%	-5.10%	-0.56%	6.50%	1.45%	-4.42%
Effective Tax Rate	-	-	-	20.53%	9.10%	-

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