Darwin Precisions 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	17,106	20,873	17,770	14,466	20,284
Revenue Growth (YoY)	-18.05%	17.46%	22.84%	-28.69%	41.95%
Cost of Revenue	16,245	19,807	16,918	14,493	20,288
Gross Profit	860.88	1,066	852.21	-27.72	-3.71
Selling, General & Admin	779.36	814.98	778.29	765.96	952.16
Research & Development	327.08	398.48	351.35	355.67	321
Operating Expenses	1,106	1,213	1,130	1,122	1,273
Operating Income	-245.57	-147.66	-277.42	-1,149	-1,277
Interest Expense	-24.55	-39.71	-57.2	-45.32	-37.05
Interest & Investment Income	127.03	196.72	204.05	121.3	86.08
Earnings From Equity Investments	-10.43	-6.56	0.82	-12.53	-107.15
Currency Exchange Gain (Loss)	-23.48	82.94	-53.66	146.51	26.41
Other Non Operating Income (Expenses)	150.25	160.03	110.75	142.96	103.95
EBT Excluding Unusual Items	-26.75	245.77	-72.67	-796.43	-1,205
Gain (Loss) on Sale of Investments	-	-	41.57	148.62	-
Gain (Loss) on Sale of Assets	12.75	232.35	8.96	1,037	722.85
Pretax Income	-14	478.12	-22.14	389.11	-481.78
Income Tax Expense	106.69	291.1	-136.79	263.44	167.45
Net Income	-120.69	187.02	114.66	125.66	-649.23
Net Income to Common	-120.69	187.02	114.66	125.66	-649.23
Net Income Growth	-	63.11%	-8.76%	-	-
Shares Outstanding (Basic)	639	599	599	599	599
Shares Outstanding (Diluted)	639	600	600	601	599
Shares Change (YoY)	6.39%	0.07%	-0.14%	0.27%	-
EPS (Basic)	-0.19	0.31	0.19	0.21	-1.08
EPS (Diluted)	-0.19	0.31	0.19	0.21	-1.09
EPS Growth	-	64.69%	-9.96%	-	-
Free Cash Flow	40.79	1,532	-99.64	-1,330	-85.48
Free Cash Flow Per Share	0.06	2.55	-0.17	-2.21	-0.14
Dividend Per Share	-	0.278	0.111	0.170	-
Dividend Growth	-	150.05%	-34.72%	-	-
Gross Margin	5.03%	5.11%	4.80%	-0.19%	-0.02%
Operating Margin	-1.44%	-0.71%	-1.56%	-7.95%	-6.30%
Profit Margin	-0.71%	0.90%	0.65%	0.87%	-3.20%
Free Cash Flow Margin	0.24%	7.34%	-0.56%	-9.20%	-0.42%
EBITDA	651.27	742.63	642.13	-190.68	-197.93
EBITDA Margin	3.81%	3.56%	3.61%	-1.32%	-0.98%
D&A For EBITDA	896.84	890.29	919.55	958.67	1,079
EBIT	-245.57	-147.66	-277.42	-1,149	-1,277
EBIT Margin	-1.44%	-0.71%	-1.56%	-7.95%	-6.30%
Effective Tax Rate	-	60.88%	-	67.70%	-

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