Scientech 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
Operating Revenue	11,609	11,329	9,678	6,905	5,601	4,669
Other Revenue	70.29	42.64	10.51	7.29	49.42	14.81
Revenue	11,679	11,371	9,688	6,912	5,650	4,684
Revenue Growth (YoY)	13.88%	17.37%	40.17%	22.34%	20.63%	30.83%
Cost of Revenue	7,715	7,563	6,788	4,706	3,560	2,977
Gross Profit	3,964	3,808	2,901	2,206	2,090	1,707
Selling, General & Admin	2,272	2,233	1,795	1,142	1,053	857.62
Research & Development	39.2	-	-	341.44	320.62	280.11
Other Operating Expenses	16.05	-5.47	-5.15	4.79	5.97	40.19
Operating Expenses	2,333	2,233	1,785	1,488	1,380	1,152
Operating Income	1,631	1,576	1,116	717.72	710.3	555.25
Interest Expense	-28.12	-28.46	-17.84	-4.59	-3.4	-3.11
Interest & Investment Income	135.64	142.97	166.68	121.27	10.22	0.95
Earnings From Equity Investments	-17.47	-24.32	-22.72	-30.65	-65.67	-35.92
Currency Exchange Gain (Loss)	-170.81	-170.81	14.88	-54.7	77.88	-42.83
Other Non Operating Income (Expenses)	66.34	46.93	17.36	31.57	-0.14	23.01
EBT Excluding Unusual Items	1,617	1,542	1,274	780.63	729.18	497.34
Gain (Loss) on Sale of Investments	-2.02	-2.02	2.79	80.63	6.71	0.91
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.1
Asset Writedown	-	-	-	-0.92	-	25.8
Pretax Income	1,615	1,540	1,277	860.34	735.89	523.95
Income Tax Expense	399.01	397.81	349.72	210.04	167.3	104.04
Earnings From Continuing Operations	1,216	1,142	926.98	650.3	568.58	419.91
Minority Interest in Earnings	-30.11	-32.24	-	-	-	-
Net Income	1,185	1,110	926.98	650.3	568.58	419.91
Net Income to Common	1,185	1,110	926.98	650.3	568.58	419.91
Net Income Growth	21.63%	19.72%	42.55%	14.37%	35.41%	37.46%
Shares Outstanding (Basic)	80	80	80	80	80	80
Shares Outstanding (Diluted)	84	84	83	81	81	81
Shares Change (YoY)	0.30%	2.14%	2.14%	-0.53%	0.40%	-0.23%
EPS (Basic)	14.87	13.82	11.54	8.10	7.08	5.23
EPS (Diluted)	14.38	13.38	11.36	8.05	7.00	5.19
EPS Growth	21.25%	17.79%	41.07%	15.00%	34.88%	37.67%
Free Cash Flow	1,589	226.48	1,179	944.9	1,918	1,504
Free Cash Flow Per Share	19.00	2.69	14.28	11.70	23.62	18.59
Dividend Per Share	6.000	6.000	4.500	4.000	3.600	2.500
Dividend Growth	33.33%	33.33%	12.50%	11.11%	44.00%	35.13%
Gross Margin	33.94%	33.49%	29.94%	31.92%	37.00%	36.45%
Operating Margin	13.96%	13.86%	11.51%	10.38%	12.57%	11.86%
Profit Margin	10.15%	9.76%	9.57%	9.41%	10.06%	8.96%
Free Cash Flow Margin	13.61%	1.99%	12.17%	13.67%	33.95%	32.10%
EBITDA	1,842	1,763	1,233	828.16	810.97	651.86
EBITDA Margin	15.77%	15.50%	12.73%	11.98%	14.35%	13.92%
D&A For EBITDA	211.18	186.94	117.64	110.44	100.67	96.62
EBIT	1,631	1,576	1,116	717.72	710.3	555.25
EBIT Margin	13.96%	13.86%	11.51%	10.38%	12.57%	11.86%
Effective Tax Rate	24.71%	25.83%	27.39%	24.41%	22.73%	19.86%
Revenue as Reported	11,679	11,371	9,688	6,912	5,650	4,684

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