Global Unichip 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	34,141	25,044	26,241	24,040	15,108
Revenue Growth (YoY)	36.32%	-4.56%	9.16%	59.12%	11.34%
Cost of Revenue	25,687	16,937	18,265	15,705	9,878
Gross Profit	8,454	8,108	7,976	8,335	5,230
Selling, General & Admin	920.12	935.28	890.52	946.33	758.08
Research & Development	3,330	3,223	3,116	3,290	2,818
Operating Expenses	4,104	4,305	4,007	4,236	3,556
Operating Income	4,350	3,803	3,969	4,099	1,674
Interest Expense	-4.17	-4.19	-5.5	-4.41	-4.62
Interest & Investment Income	181.61	153.86	98.17	42.2	14.08
Currency Exchange Gain (Loss)	-150.24	47.59	-3.13	118.93	-36.81
Other Non Operating Income (Expenses)	29.54	11.99	74.31	78.24	90.51
EBT Excluding Unusual Items	4,406	4,012	4,133	4,334	1,737
Gain (Loss) on Sale of Investments	39.91	50.27	22.55	10.88	3.79
Gain (Loss) on Sale of Assets	-3.69	-	0.11	-	-
Other Unusual Items	0.09	-	-	0.01	0.46
Pretax Income	4,443	4,062	4,155	4,345	1,741
Income Tax Expense	673.1	611.82	647.4	634.33	281.16
Net Income	3,770	3,451	3,508	3,710	1,460
Net Income to Common	3,770	3,451	3,508	3,710	1,460
Net Income Growth	9.24%	-1.63%	-5.46%	154.11%	71.78%
Shares Outstanding (Basic)	134	134	134	134	134
Shares Outstanding (Diluted)	135	135	135	135	134
Shares Change (YoY)	-0.30%	0.13%	-0.21%	0.44%	0.05%
EPS (Basic)	28.13	25.75	26.18	27.69	10.90
EPS (Diluted)	28.01	25.56	26.02	27.47	10.86
EPS Growth	9.59%	-1.77%	-5.28%	152.95%	71.84%
Free Cash Flow	-1,982	5,772	4,407	1,274	4,139
Free Cash Flow Per Share	-14.72	42.76	32.69	9.43	30.77
Dividend Per Share	20.000	16.000	14.000	14.000	7.000
Dividend Growth	25.00%	14.29%	-	100.00%	40.00%
Gross Margin	24.76%	32.37%	30.39%	34.67%	34.62%
Operating Margin	12.74%	15.19%	15.12%	17.05%	11.08%
Profit Margin	11.04%	13.78%	13.37%	15.43%	9.66%
Free Cash Flow Margin	-5.80%	23.05%	16.79%	5.30%	27.40%
EBITDA	4,535	3,969	4,156	4,350	1,978
EBITDA Margin	13.28%	15.85%	15.84%	18.09%	13.10%
D&A For EBITDA	185.53	166.37	187.03	250.99	304.49
EBIT	4,350	3,803	3,969	4,099	1,674
EBIT Margin	12.74%	15.19%	15.12%	17.05%	11.08%
Effective Tax Rate	15.15%	15.06%	15.58%	14.60%	16.15%

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