Marketech International 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	51,567	60,675	56,280	50,367	34,459
Revenue Growth (YoY)	-15.01%	7.81%	11.74%	46.17%	37.18%
Cost of Revenue	45,916	55,399	51,032	44,981	30,839
Gross Profit	5,652	5,276	5,248	5,386	3,620
Selling, General & Admin	3,064	2,515	2,361	2,067	1,757
Research & Development	288.49	277.65	284.76	277.87	226.16
Operating Expenses	3,374	3,094	2,813	2,520	1,977
Operating Income	2,278	2,182	2,434	2,866	1,643
Interest Expense	-203.23	-467.04	-341.76	-95.99	-58.38
Interest & Investment Income	144.02	152.68	121.82	40.61	21.35
Earnings From Equity Investments	-28.75	-27.24	5.04	7.39	-2.69
Currency Exchange Gain (Loss)	-102.07	338.31	27.03	287.77	-92.02
Other Non Operating Income (Expenses)	99.51	128.67	73.66	26.44	29.7
EBT Excluding Unusual Items	2,187	2,308	2,320	3,132	1,541
Gain (Loss) on Sale of Investments	1,698	331.82	491.65	-150.86	447.49
Gain (Loss) on Sale of Assets	-0.1	-2.18	25.34	27.34	-0.84
Asset Writedown	-	-	-	-12.51	-47.31
Pretax Income	3,885	2,637	2,837	2,996	1,940
Income Tax Expense	718.74	880.12	735.93	842.15	431.96
Earnings From Continuing Operations	3,166	1,757	2,101	2,154	1,508
Minority Interest in Earnings	69.63	42.84	60.6	60.9	39.06
Net Income	3,236	1,800	2,162	2,215	1,547
Net Income to Common	3,236	1,800	2,162	2,215	1,547
Net Income Growth	79.75%	-16.73%	-2.41%	43.15%	69.36%
Shares Outstanding (Basic)	209	201	197	195	188
Shares Outstanding (Diluted)	222	222	208	204	200
Shares Change (YoY)	0.13%	6.41%	2.22%	2.01%	5.98%
EPS (Basic)	15.50	8.94	10.96	11.36	8.24
EPS (Diluted)	14.66	8.27	10.47	10.89	7.80
EPS Growth	77.24%	-21.01%	-3.84%	39.65%	60.87%
Free Cash Flow	4,522	9,603	-4,409	1,023	-34.69
Free Cash Flow Per Share	20.37	43.31	-21.16	5.02	-0.17
Dividend Per Share	6.500	6.000	6.000	5.670	4.500
Dividend Growth	8.33%	-	5.82%	26.00%	28.57%
Gross Margin	10.96%	8.70%	9.32%	10.69%	10.51%
Operating Margin	4.42%	3.60%	4.32%	5.69%	4.77%
Profit Margin	6.28%	2.97%	3.84%	4.40%	4.49%
Free Cash Flow Margin	8.77%	15.83%	-7.83%	2.03%	-0.10%
EBITDA	2,604	2,498	2,729	3,132	1,893
EBITDA Margin	5.05%	4.12%	4.85%	6.22%	5.49%
D&A For EBITDA	326.32	315.64	294.16	266.1	249.49
EBIT	2,278	2,182	2,434	2,866	1,643
EBIT Margin	4.42%	3.60%	4.32%	5.69%	4.77%
Effective Tax Rate	18.50%	33.37%	25.94%	28.11%	22.26%

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