Faraday Technology 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	18,138	11,065	11,966	13,065	8,085	5,495
Revenue Growth (YoY)	65.86%	-7.53%	-8.42%	61.59%	47.13%	3.56%
Cost of Revenue	13,199	6,013	6,658	6,690	3,995	2,896
Gross Profit	4,939	5,051	5,307	6,375	4,090	2,600
Selling, General & Admin	1,045	989.25	982.82	1,018	726.3	566.96
Research & Development	3,266	2,957	2,362	2,422	2,037	1,854
Operating Expenses	4,279	3,981	3,351	3,454	2,688	2,451
Operating Income	660.38	1,071	1,956	2,921	1,402	149.11
Interest Expense	-10.87	-11.27	-13.31	-6.37	-5.86	-6.59
Interest & Investment Income	172	183.35	137.39	123.5	82.35	10.82
Earnings From Equity Investments	-	-	-	-	-	-23.59
Currency Exchange Gain (Loss)	-18.49	46.48	-15.42	11.74	9.43	-9.12
Other Non Operating Income (Expenses)	204.38	53.82	5.93	10.18	12.83	18.99
EBT Excluding Unusual Items	1,007	1,343	2,070	3,060	1,501	139.63
Gain (Loss) on Sale of Investments	-	-	-	-2.98	1.38	174.17
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.56
Pretax Income	1,007	1,343	2,070	3,057	1,502	313.24
Income Tax Expense	206.92	271.16	509.06	547	212.13	57.24
Earnings From Continuing Operations	800.48	1,072	1,561	2,510	1,290	256
Net Income to Company	800.48	1,072	1,561	2,510	1,290	256
Minority Interest in Earnings	-40.53	-30.43	28.19	-55.87	-134.12	12.45
Net Income	759.95	1,041	1,589	2,455	1,156	268.45
Net Income to Common	759.95	1,041	1,589	2,455	1,156	268.45
Net Income Growth	-32.45%	-34.48%	-35.24%	112.35%	330.60%	-22.83%
Shares Outstanding (Basic)	261	258	249	249	249	249
Shares Outstanding (Diluted)	261	258	249	251	249	249
Shares Change (YoY)	2.26%	3.40%	-0.70%	0.74%	-0.02%	0.16%
EPS (Basic)	2.92	4.04	6.39	9.88	4.65	1.08
EPS (Diluted)	2.92	4.04	6.37	9.77	4.64	1.08
EPS Growth	-33.78%	-36.58%	-34.80%	110.56%	329.63%	-22.84%
Free Cash Flow	1,709	2,752	2,958	1,114	2,465	667.59
Free Cash Flow Per Share	6.55	10.67	11.86	4.43	9.89	2.68
Dividend Per Share	3.000	3.000	4.300	5.000	3.300	1.000
Dividend Growth	-30.23%	-30.23%	-14.00%	51.52%	230.00%	-9.09%
Gross Margin	27.23%	45.65%	44.35%	48.80%	50.59%	47.31%
Operating Margin	3.64%	9.68%	16.35%	22.36%	17.34%	2.71%
Profit Margin	4.19%	9.41%	13.28%	18.79%	14.30%	4.88%
Free Cash Flow Margin	9.42%	24.88%	24.72%	8.53%	30.49%	12.15%
EBITDA	774.76	1,163	2,027	2,995	1,464	215.24
EBITDA Margin	4.27%	10.51%	16.94%	22.93%	18.10%	3.92%
D&A For EBITDA	114.37	92.54	71.12	73.82	61.64	66.12
EBIT	660.38	1,071	1,956	2,921	1,402	149.11
EBIT Margin	3.64%	9.68%	16.35%	22.36%	17.34%	2.71%
Effective Tax Rate	20.54%	20.19%	24.59%	17.89%	14.12%	18.27%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.