King Core Electronics 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	631.75	569.8	544.6	770.15	799.57
Revenue Growth (YoY)	10.87%	4.63%	-29.29%	-3.68%	31.78%
Cost of Revenue	477.37	439.26	427.65	565.13	548.9
Gross Profit	154.38	130.54	116.96	205.01	250.67
Selling, General & Admin	108.02	107.31	97.04	120.58	107.8
Research & Development	15.41	15.34	13.78	14.32	15.19
Operating Expenses	123.43	122.65	109.9	134.9	123.02
Operating Income	30.96	7.89	7.06	70.12	127.65
Interest Expense	-8.15	-7.39	-7.48	-7.69	-7.91
Interest & Investment Income	22.34	41.4	43.1	23.98	12.49
Earnings From Equity Investments	10.48	4.83	4.39	18.68	-1.93
Currency Exchange Gain (Loss)	-	43.12	20.05	129.51	-54.64
Other Non Operating Income (Expenses)	20.3	9.63	5.56	8.13	28.35
EBT Excluding Unusual Items	75.93	99.48	72.68	242.72	104.01
Gain (Loss) on Sale of Investments	-	2.09	15.36	-9.81	3.76
Gain (Loss) on Sale of Assets	-	-	-0.04	0.54	-
Other Unusual Items	-	0.02	-	-	-
Pretax Income	75.93	101.59	87.99	233.45	107.77
Income Tax Expense	11.17	16.81	13.2	42.84	26.98
Net Income	64.76	84.77	74.8	190.62	80.8
Net Income to Common	64.76	84.77	74.8	190.62	80.8
Net Income Growth	-23.60%	13.34%	-60.76%	135.92%	137.13%
Shares Outstanding (Basic)	88	88	88	87	87
Shares Outstanding (Diluted)	89	88	88	88	87
Shares Change (YoY)	0.80%	0.23%	0.18%	0.60%	0.25%
EPS (Basic)	0.74	0.97	0.85	2.19	0.93
EPS (Diluted)	0.73	0.96	0.85	2.17	0.93
EPS Growth	-23.96%	12.94%	-60.83%	133.41%	138.38%
Free Cash Flow	14.18	104.52	17.35	248.64	36.6
Free Cash Flow Per Share	0.16	1.19	0.20	2.84	0.42
Dividend Per Share	-	1.000	0.850	1.500	0.850
Dividend Growth	-	17.65%	-43.33%	76.47%	13.33%
Gross Margin	24.44%	22.91%	21.48%	26.62%	31.35%
Operating Margin	4.90%	1.39%	1.30%	9.10%	15.96%
Profit Margin	10.25%	14.88%	13.73%	24.75%	10.11%
Free Cash Flow Margin	2.24%	18.34%	3.19%	32.29%	4.58%
EBITDA	60.4	35.05	35.78	106.06	163.72
EBITDA Margin	9.56%	6.15%	6.57%	13.77%	20.48%
D&A For EBITDA	29.44	27.15	28.72	35.95	36.07
EBIT	30.96	7.89	7.06	70.12	127.65
EBIT Margin	4.90%	1.39%	1.30%	9.10%	15.96%
Effective Tax Rate	14.71%	16.55%	15.00%	18.35%	25.03%

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