EDIMAX Technology 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	3,651	6,815	4,260	5,963	5,248
Revenue Growth (YoY)	-46.43%	59.97%	-28.55%	13.64%	-16.88%
Cost of Revenue	2,644	4,949	3,205	4,510	4,070
Gross Profit	1,007	1,866	1,055	1,453	1,178
Selling, General & Admin	856.87	1,022	854.26	847.61	784.82
Research & Development	437.26	469.36	448.92	442.02	422.09
Operating Expenses	1,279	1,513	1,296	1,298	1,216
Operating Income	-272.33	353.76	-240.99	155.1	-37.64
Interest Expense	-35.07	-44.12	-38.32	-37.79	-26.57
Interest & Investment Income	30.06	36.14	28.46	8.54	6.43
Earnings From Equity Investments	20.76	12.73	13.91	25.5	13.76
Currency Exchange Gain (Loss)	-81	90.3	-3.23	130.16	-27.78
Other Non Operating Income (Expenses)	45.05	101.22	11.19	16.23	17.53
EBT Excluding Unusual Items	-292.53	550.02	-228.99	297.74	-54.27
Gain (Loss) on Sale of Assets	-1.59	-0.97	-0.05	0	0.14
Pretax Income	-294.11	549.05	-229.04	297.74	-54.14
Income Tax Expense	42.84	112.82	31.93	38.76	18.05
Earnings From Continuing Operations	-336.95	436.23	-260.96	258.98	-72.18
Net Income to Company	-336.95	436.23	-260.96	258.98	-72.18
Minority Interest in Earnings	136.11	-323.34	230.01	-6.32	17.16
Net Income	-200.84	112.89	-30.96	252.66	-55.03
Net Income to Common	-200.84	112.89	-30.96	252.66	-55.03
Shares Outstanding (Basic)	222	220	210	194	188
Shares Outstanding (Diluted)	222	226	210	225	188
Shares Change (YoY)	-1.74%	7.95%	-6.83%	19.89%	0.90%
EPS (Basic)	-0.90	0.51	-0.15	1.30	-0.29
EPS (Diluted)	-0.90	0.50	-0.15	1.14	-0.29
Free Cash Flow	-88.87	860.01	227.06	250.12	-832.73
Free Cash Flow Per Share	-0.40	3.80	1.08	1.11	-4.44
Dividend Per Share	-	0.300	-	1.000	-
Gross Margin	27.57%	27.38%	24.77%	24.37%	22.45%
Operating Margin	-7.46%	5.19%	-5.66%	2.60%	-0.72%
Profit Margin	-5.50%	1.66%	-0.73%	4.24%	-1.05%
Free Cash Flow Margin	-2.43%	12.62%	5.33%	4.19%	-15.87%
EBITDA	-195.95	460.62	-155.01	245.98	59.14
EBITDA Margin	-5.37%	6.76%	-3.64%	4.13%	1.13%
D&A For EBITDA	76.38	106.86	85.98	90.88	96.79
EBIT	-272.33	353.76	-240.99	155.1	-37.64
EBIT Margin	-7.46%	5.19%	-5.66%	2.60%	-0.72%
Effective Tax Rate	-	20.55%	-	13.02%	-

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