Champion Microelectronic 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	1,055	816.03	1,074	542.23	1,296
Revenue Growth (YoY)	29.32%	-24.01%	98.05%	-58.16%	20.96%
Cost of Revenue	526.44	413.45	560.21	269.72	594.67
Gross Profit	528.87	402.58	513.68	272.51	701.38
Selling, General & Admin	88.77	75.97	75.3	52.37	69.79
Research & Development	152.3	150.16	158.81	142.83	165.78
Operating Expenses	241.07	226.13	234.12	195.2	235.57
Operating Income	287.8	176.45	279.56	77.31	465.8
Interest Expense	-14.76	-5.07	-0.24	-0.29	-0.37
Interest & Investment Income	29.55	12.06	19.06	7.19	5.71
Earnings From Equity Investments	-0.79	-1.72	-0.23	-	-
Currency Exchange Gain (Loss)	-14.89	23.62	-6.98	32.95	-15.39
Other Non Operating Income (Expenses)	19.35	2.89	10.87	7.18	16.16
EBT Excluding Unusual Items	306.26	208.22	302.04	124.33	471.91
Gain (Loss) on Sale of Investments	43.19	29.25	-7.86	-	-
Gain (Loss) on Sale of Assets	-	-	-0.25	-	2.6
Other Unusual Items	-	-	0.18	0.05	-
Pretax Income	349.45	237.47	294.11	124.38	474.51
Income Tax Expense	77	41.67	44.7	12.08	73.36
Net Income	272.45	195.8	249.41	112.3	401.15
Net Income to Common	272.45	195.8	249.41	112.3	401.15
Net Income Growth	39.15%	-21.50%	122.08%	-72.00%	67.32%
Shares Outstanding (Basic)	80	80	80	80	80
Shares Outstanding (Diluted)	87	87	80	80	80
Shares Change (YoY)	0.25%	8.36%	0.05%	-0.32%	1.14%
EPS (Basic)	3.42	2.45	3.12	1.41	5.03
EPS (Diluted)	3.17	2.36	3.11	1.40	4.98
EPS Growth	34.74%	-24.27%	122.14%	-71.89%	65.45%
Free Cash Flow	18.53	-284.61	358.83	35.34	356.66
Free Cash Flow Per Share	0.21	-3.27	4.47	0.44	4.43
Dividend Per Share	2.800	2.000	3.000	1.000	-
Dividend Growth	40.00%	-33.33%	200.00%	-	-
Gross Margin	50.11%	49.33%	47.83%	50.26%	54.12%
Operating Margin	27.27%	21.62%	26.03%	14.26%	35.94%
Profit Margin	25.82%	23.99%	23.23%	20.71%	30.95%
Free Cash Flow Margin	1.76%	-34.88%	33.41%	6.52%	27.52%
EBITDA	306.4	194.61	299.53	97.79	486.9
EBITDA Margin	29.03%	23.85%	27.89%	18.04%	37.57%
D&A For EBITDA	18.59	18.16	19.97	20.49	21.09
EBIT	287.8	176.45	279.56	77.31	465.8
EBIT Margin	27.27%	21.62%	26.03%	14.26%	35.94%
Effective Tax Rate	22.03%	17.55%	15.20%	9.71%	15.46%

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