Largan Precision Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	62,113	61,148	59,458	48,842	47,675	46,962
Revenue Growth (YoY)	-0.97%	2.84%	21.73%	2.45%	1.52%	-16.05%
Cost of Revenue	31,561	30,311	28,248	25,037	21,580	18,814
Gross Profit	30,552	30,837	31,209	23,806	26,096	28,149
Selling, General & Admin	1,985	1,985	1,930	1,795	1,545	1,400
Research & Development	5,293	5,293	5,247	4,191	4,154	3,602
Other Operating Expenses	-10.83	-	-	11.87	12.97	-1.02
Operating Expenses	7,268	7,279	7,177	5,998	5,712	5,001
Operating Income	23,284	23,558	24,033	17,807	20,384	23,148
Interest Expense	-1.51	-1.51	-1.25	-1.14	-1.77	-1.95
Interest & Investment Income	4,382	4,382	4,507	4,018	1,700	950.55
Earnings From Equity Investments	2.57	2.57	0.27	212.03	240.93	149.21
Currency Exchange Gain (Loss)	-2,314	-2,314	3,430	-185.37	5,232	-1,474
Other Non Operating Income (Expenses)	54.97	209.32	142.25	176.03	250.64	215.31
EBT Excluding Unusual Items	25,409	25,837	32,110	22,027	27,807	22,988
Gain (Loss) on Sale of Investments	87.04	87.04	58.74	34.92	20.26	34.14
Gain (Loss) on Sale of Assets	-24.03	-24.03	5.36	40.21	-0.07	3.99
Other Unusual Items	-	-	-	-	-	0.74
Pretax Income	25,472	25,900	32,174	22,102	27,827	23,027
Income Tax Expense	4,232	4,340	5,963	4,200	5,202	4,355
Earnings From Continuing Operations	21,240	21,560	26,211	17,902	22,625	18,671
Minority Interest in Earnings	-284.85	-284.85	-295.54	-	-	-
Net Income	20,955	21,275	25,915	17,902	22,625	18,671
Net Income to Common	20,955	21,275	25,915	17,902	22,625	18,671
Net Income Growth	-20.16%	-17.90%	44.76%	-20.87%	21.18%	-23.90%
Shares Outstanding (Basic)	133	133	133	133	133	134
Shares Outstanding (Diluted)	135	135	135	135	136	136
Shares Change (YoY)	-0.58%	-0.03%	0.28%	-0.42%	-0.17%	0.15%
EPS (Basic)	157.64	159.41	194.17	134.13	169.52	139.28
EPS (Diluted)	155.46	157.21	191.44	132.62	166.89	137.49
EPS Growth	-19.69%	-17.88%	44.35%	-20.53%	21.38%	-24.01%
Free Cash Flow	-	13,740	20,446	9,962	35,950	14,969
Free Cash Flow Per Share	-	101.53	151.04	73.80	265.18	110.23
Dividend Per Share	80.000	80.000	97.500	67.500	85.500	70.000
Dividend Growth	-17.95%	-17.95%	44.44%	-21.05%	22.14%	-23.50%
Gross Margin	49.19%	50.43%	52.49%	48.74%	54.74%	59.94%
Operating Margin	37.49%	38.53%	40.42%	36.46%	42.76%	49.29%
Profit Margin	33.74%	34.79%	43.59%	36.65%	47.46%	39.76%
Free Cash Flow Margin	-	22.47%	34.39%	20.40%	75.41%	31.87%
EBITDA	30,820	31,004	30,001	23,047	25,358	27,751
EBITDA Margin	49.62%	50.70%	50.46%	47.19%	53.19%	59.09%
D&A For EBITDA	7,536	7,446	5,968	5,240	4,974	4,602
EBIT	23,284	23,558	24,033	17,807	20,384	23,148
EBIT Margin	37.49%	38.53%	40.42%	36.46%	42.76%	49.29%
Effective Tax Rate	16.61%	16.76%	18.54%	19.00%	18.69%	18.92%

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.