Jess-link Products 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	7,579	6,765	4,962	4,339	3,867
Revenue Growth (YoY)	12.03%	36.33%	14.35%	12.22%	7.94%
Cost of Revenue	4,977	4,523	3,526	3,239	2,814
Gross Profit	2,602	2,242	1,437	1,100	1,053
Selling, General & Admin	881.38	847.13	630.08	554.82	543.1
Research & Development	200.51	192.34	163.89	151.24	133.03
Operating Expenses	1,086	1,039	795.32	721.76	693.8
Operating Income	1,516	1,204	641.21	378.34	358.85
Interest Expense	-26.3	-39.55	-13.46	-3.41	-4.03
Interest & Investment Income	33.73	61.44	59.94	49.21	34.23
Earnings From Equity Investments	-1.79	-0.62	0.6	-0.36	1.98
Currency Exchange Gain (Loss)	-	40.98	40.82	155.49	6.13
Other Non Operating Income (Expenses)	-87.69	35.7	58.55	14.72	31.99
EBT Excluding Unusual Items	1,434	1,302	787.66	594	429.15
Gain (Loss) on Sale of Investments	-	50.56	21.6	-52.8	34.91
Gain (Loss) on Sale of Assets	-	58.36	1.15	3.8	2.35
Pretax Income	1,434	1,411	810.41	545	466.4
Income Tax Expense	305.49	270.7	150.09	99.67	81.38
Earnings From Continuing Operations	1,129	1,140	660.32	445.34	385.03
Minority Interest in Earnings	-70.2	-79.37	-24.92	-5.52	-11.55
Net Income	1,059	1,061	635.4	439.82	373.48
Net Income to Common	1,059	1,061	635.4	439.82	373.48
Net Income Growth	-0.18%	66.93%	44.47%	17.76%	43.42%
Shares Outstanding (Basic)	122	122	122	122	122
Shares Outstanding (Diluted)	128	124	123	124	123
Shares Change (YoY)	2.47%	0.92%	-0.21%	0.47%	0.01%
EPS (Basic)	8.67	8.69	5.20	3.60	3.06
EPS (Diluted)	8.30	8.55	5.15	3.56	3.04
EPS Growth	-2.91%	66.00%	44.66%	17.11%	43.40%
Free Cash Flow	633.05	989.56	564.01	641.04	301.66
Free Cash Flow Per Share	4.96	7.95	4.57	5.19	2.45
Dividend Per Share	-	7.000	4.200	3.200	3.000
Dividend Growth	-	66.67%	31.25%	6.67%	3.45%
Gross Margin	34.34%	33.15%	28.95%	25.35%	27.22%
Operating Margin	20.01%	17.79%	12.92%	8.72%	9.28%
Profit Margin	13.97%	15.68%	12.80%	10.13%	9.66%
Free Cash Flow Margin	8.35%	14.63%	11.37%	14.77%	7.80%
EBITDA	1,688	1,300	719.91	461.23	432.08
EBITDA Margin	22.28%	19.21%	14.51%	10.63%	11.17%
D&A For EBITDA	171.84	95.87	78.7	82.89	73.23
EBIT	1,516	1,204	641.21	378.34	358.85
EBIT Margin	20.01%	17.79%	12.92%	8.72%	9.28%
Effective Tax Rate	21.30%	19.19%	18.52%	18.29%	17.45%

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