Dafeng TV 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	2,158	2,119	2,069	2,013	2,006
Revenue Growth (YoY)	1.82%	2.45%	2.76%	0.35%	0.04%
Cost of Revenue	1,022	1,020	1,035	979.58	1,030
Gross Profit	1,136	1,099	1,034	1,033	975.64
Selling, General & Admin	518.15	457.11	405.79	401.14	379.91
Operating Expenses	518.15	457.11	405.79	401.14	381.67
Operating Income	617.92	641.85	627.91	632.35	593.97
Interest Expense	-40.87	-24.71	-23.44	-22.35	-19.35
Interest & Investment Income	47.14	34.57	34.5	24.54	8.96
Currency Exchange Gain (Loss)	-	-	-	-0.09	-0.04
Other Non Operating Income (Expenses)	-105.23	8.68	-4.21	-8.04	-12.42
EBT Excluding Unusual Items	518.96	660.4	634.76	626.41	571.11
Gain (Loss) on Sale of Investments	15.1	1.87	-	-	-
Gain (Loss) on Sale of Assets	0.23	0.08	2.42	0.22	0.09
Pretax Income	534.28	662.35	637.18	626.64	571.2
Income Tax Expense	122.65	130.45	115.64	110.88	50.78
Earnings From Continuing Operations	411.63	531.9	521.55	515.76	520.42
Minority Interest in Earnings	-26.09	-	-	-	-
Net Income	385.54	531.9	521.55	515.76	520.42
Net Income to Common	385.54	531.9	521.55	515.76	520.42
Net Income Growth	-27.52%	1.98%	1.12%	-0.90%	3.82%
Shares Outstanding (Basic)	150	148	148	148	148
Shares Outstanding (Diluted)	179	172	148	148	148
Shares Change (YoY)	3.97%	15.87%	0.01%	-0.00%	-0.00%
EPS (Basic)	2.57	3.59	3.52	3.48	3.51
EPS (Diluted)	2.28	3.17	3.51	3.48	3.51
EPS Growth	-28.19%	-9.57%	0.94%	-0.90%	3.82%
Free Cash Flow	446.28	588.35	234.83	885.75	259.38
Free Cash Flow Per Share	2.50	3.42	1.58	5.97	1.75
Dividend Per Share	3.000	3.200	3.000	3.000	3.000
Dividend Growth	-6.25%	6.67%	-	-	-
Gross Margin	52.65%	51.85%	49.97%	51.34%	48.63%
Operating Margin	28.63%	30.29%	30.35%	31.41%	29.61%
Profit Margin	17.87%	25.10%	25.21%	25.62%	25.94%
Free Cash Flow Margin	20.68%	27.76%	11.35%	44.00%	12.93%
EBITDA	999.47	1,056	1,031	1,024	1,028
EBITDA Margin	46.32%	49.82%	49.84%	50.88%	51.23%
D&A For EBITDA	381.56	414.04	403.19	391.96	433.73
EBIT	617.92	641.85	627.91	632.35	593.97
EBIT Margin	28.63%	30.29%	30.35%	31.41%	29.61%
Effective Tax Rate	22.96%	19.69%	18.15%	17.70%	8.89%

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