EVA Airways 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	220,333	221,009	200,357	138,069	103,872
Revenue Growth (YoY)	-0.31%	10.31%	45.11%	32.92%	16.65%
Cost of Revenue	168,702	166,987	157,080	118,357	84,548
Gross Profit	51,631	54,022	43,277	19,712	19,325
Selling, General & Admin	14,430	14,351	12,589	8,684	7,664
Amortization of Goodwill & Intangibles	114.95	130.38	188.92	214.5	242.56
Operating Expenses	15,399	15,340	13,711	9,914	8,967
Operating Income	36,232	38,682	29,566	9,798	10,358
Interest Expense	-4,285	-3,650	-3,469	-3,795	-4,000
Interest & Investment Income	2,539	2,695	2,406	1,105	298.59
Earnings From Equity Investments	-8.76	-201.4	345.52	205.64	80.79
Currency Exchange Gain (Loss)	-614.03	-84.83	-251.32	1,668	790.63
Other Non Operating Income (Expenses)	162.63	215.06	239.95	284.48	285.34
EBT Excluding Unusual Items	34,026	37,656	28,837	9,266	7,814
Gain (Loss) on Sale of Investments	12.86	11.99	7.99	76.93	-
Gain (Loss) on Sale of Assets	-21.89	720.5	-4.88	125.69	-11.02
Pretax Income	34,017	38,388	28,840	9,469	7,802
Income Tax Expense	6,498	7,972	5,737	1,645	1,122
Earnings From Continuing Operations	27,519	30,416	23,103	7,824	6,680
Minority Interest in Earnings	-1,373	-1,409	-1,509	-732.32	-71.77
Net Income	26,146	29,007	21,594	7,091	6,608
Net Income to Common	26,146	29,007	21,594	7,091	6,608
Net Income Growth	-9.86%	34.33%	204.52%	7.31%	-
Shares Outstanding (Basic)	5,400	5,400	5,381	5,308	5,047
Shares Outstanding (Diluted)	5,446	5,450	5,418	5,361	5,134
Shares Change (YoY)	-0.07%	0.58%	1.08%	4.40%	5.79%
EPS (Basic)	4.84	5.37	4.01	1.34	1.31
EPS (Diluted)	4.80	5.32	3.99	1.32	1.29
EPS Growth	-9.77%	33.33%	201.13%	3.11%	-
Free Cash Flow	27,752	31,013	45,202	59,547	22,148
Free Cash Flow Per Share	5.10	5.69	8.34	11.11	4.31
Dividend Per Share	2.000	2.400	1.800	0.799	0.592
Dividend Growth	-16.67%	33.33%	125.26%	35.05%	-
Gross Margin	23.43%	24.44%	21.60%	14.28%	18.60%
Operating Margin	16.44%	17.50%	14.76%	7.10%	9.97%
Profit Margin	11.87%	13.13%	10.78%	5.14%	6.36%
Free Cash Flow Margin	12.60%	14.03%	22.56%	43.13%	21.32%
EBITDA	50,986	52,444	42,498	22,563	38,534
EBITDA Margin	23.14%	23.73%	21.21%	16.34%	37.10%
D&A For EBITDA	14,754	13,762	12,932	12,765	28,177
EBIT	36,232	38,682	29,566	9,798	10,358
EBIT Margin	16.44%	17.50%	14.76%	7.10%	9.97%
Effective Tax Rate	19.10%	20.77%	19.89%	17.37%	14.38%

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