Tainergy Tech 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	89.34	367.75	2,145	2,221	1,584
Revenue Growth (YoY)	-75.71%	-82.86%	-3.44%	40.20%	-27.77%
Cost of Revenue	220.43	506.67	1,894	2,062	1,822
Gross Profit	-131.09	-138.92	250.91	159.86	-237.94
Selling, General & Admin	168.31	181.74	195.84	176.08	226.97
Research & Development	126.78	175.53	192.93	156.92	92.04
Operating Expenses	295.15	357.1	388.98	333	319.01
Operating Income	-426.24	-496.02	-138.07	-173.14	-556.96
Interest Expense	-20.46	-10.05	-9.27	-23	-30.24
Interest & Investment Income	17.63	37.88	35.17	14.84	18.94
Earnings From Equity Investments	-4.02	-3.08	-8.9	-25.44	-27.89
Currency Exchange Gain (Loss)	-13.2	25.66	10.42	-0.38	9.68
Other Non Operating Income (Expenses)	65.81	65.24	65.58	100.77	7.37
EBT Excluding Unusual Items	-380.48	-380.37	-45.06	-106.34	-579.09
Gain (Loss) on Sale of Investments	-	-	-	-	-0.25
Gain (Loss) on Sale of Assets	4.35	-0.16	2.27	147.39	-0.15
Asset Writedown	-13.78	-249.34	-147.74	-77.79	-321.69
Pretax Income	-389.91	-629.87	-190.54	-36.75	-901.08
Income Tax Expense	-0.1	0.11	-0.19	-0.02	44.37
Earnings From Continuing Operations	-389.81	-629.98	-190.35	-36.74	-945.45
Minority Interest in Earnings	175.29	163.46	161.77	146.77	73.5
Net Income	-214.52	-466.52	-28.58	110.03	-871.95
Net Income to Common	-214.52	-466.52	-28.58	110.03	-871.95
Shares Outstanding (Basic)	225	225	225	225	206
Shares Outstanding (Diluted)	225	225	225	225	206
Shares Change (YoY)	-	-	-	9.31%	2.92%
EPS (Basic)	-0.95	-2.07	-0.13	0.49	-4.24
EPS (Diluted)	-0.95	-2.07	-0.13	0.49	-4.24
Free Cash Flow	-507.25	-493.72	268.91	-33.86	-1,709
Free Cash Flow Per Share	-2.25	-2.19	1.20	-0.15	-8.30
Gross Margin	-146.74%	-37.78%	11.70%	7.20%	-15.02%
Operating Margin	-477.12%	-134.88%	-6.44%	-7.79%	-35.15%
Profit Margin	-240.12%	-126.86%	-1.33%	4.95%	-55.03%
Free Cash Flow Margin	-567.80%	-134.25%	12.54%	-1.52%	-107.85%
EBITDA	-301.01	-346.96	85.96	38.08	-299.91
EBITDA Margin	-	-94.35%	4.01%	1.71%	-18.93%
D&A For EBITDA	125.23	149.06	224.03	211.22	257.05
EBIT	-426.24	-496.02	-138.07	-173.14	-556.96
EBIT Margin	-	-134.88%	-6.44%	-7.79%	-35.15%

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