Chant Sincere Income Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,400	1,407	1,375	1,873	1,599	1,335
Revenue Growth (YoY)	0.42%	2.27%	-26.58%	17.11%	19.82%	13.43%
Cost of Revenue	842.06	820.11	857.73	1,195	1,131	876.52
Gross Profit	558.11	586.44	517.61	678.18	468.27	458.41
Selling, General & Admin	330.75	372.27	290.32	306.47	254.89	244.46
Research & Development	68.42	56.53	52.35	45.82	41.2	42.13
Operating Expenses	399.19	428.82	341.55	353.38	296.13	285.27
Operating Income	158.92	157.62	176.07	324.81	172.14	173.14
Interest Expense	-17.39	-17.39	-0.98	-1.72	-4.47	-1.89
Interest & Investment Income	35.73	35.78	28.14	17.37	18.33	20.57
Earnings From Equity Investments	22.75	16.03	7.32	25.61	1.63	7.28
Currency Exchange Gain (Loss)	-29.5	18.38	1.67	34.49	-14.76	-18
Other Non Operating Income (Expenses)	1.83	2.02	0.52	6.9	8.34	-2.44
EBT Excluding Unusual Items	172.34	212.43	212.75	407.45	181.21	178.65
Gain (Loss) on Sale of Investments	34.44	48.54	7.98	-2.28	-	-
Gain (Loss) on Sale of Assets	0.13	10.53	0.03	-	-0.17	-0.13
Pretax Income	206.91	271.5	220.76	405.18	181.04	178.53
Income Tax Expense	47.41	53.61	51.34	83.27	35.42	36.46
Earnings From Continuing Operations	159.5	217.89	169.42	321.9	145.61	142.06
Minority Interest in Earnings	-0.32	0.02	0.74	0.07	0.82	1.45
Net Income	159.19	217.92	170.15	321.97	146.44	143.51
Net Income to Common	159.19	217.92	170.15	321.97	146.44	143.51
Net Income Growth	-21.98%	28.07%	-47.15%	119.87%	2.04%	27.33%
Shares Outstanding (Basic)	82	82	81	79	72	72
Shares Outstanding (Diluted)	95	95	82	82	82	74
Shares Change (YoY)	3.24%	15.82%	-0.06%	0.77%	11.27%	1.82%
EPS (Basic)	1.95	2.65	2.10	4.06	2.02	2.01
EPS (Diluted)	1.82	2.42	2.07	3.92	1.82	1.96
EPS Growth	-21.84%	17.16%	-47.15%	114.70%	-6.87%	25.54%
Free Cash Flow	84.12	30.55	285.94	169.63	6.66	146.3
Free Cash Flow Per Share	0.88	0.32	3.47	2.06	0.08	1.99
Dividend Per Share	1.630	1.630	1.500	3.000	2.000	1.500
Dividend Growth	8.65%	8.65%	-50.00%	50.00%	33.33%	25.00%
Gross Margin	39.86%	41.69%	37.64%	36.20%	29.28%	34.34%
Operating Margin	11.35%	11.21%	12.80%	17.34%	10.76%	12.97%
Profit Margin	11.37%	15.49%	12.37%	17.19%	9.16%	10.75%
Free Cash Flow Margin	6.01%	2.17%	20.79%	9.06%	0.42%	10.96%
EBITDA	215.32	202.53	213.55	351.03	197.04	197.74
EBITDA Margin	15.38%	14.40%	15.53%	18.74%	12.32%	14.81%
D&A For EBITDA	56.41	44.91	37.48	26.22	24.9	24.6
EBIT	158.92	157.62	176.07	324.81	172.14	173.14
EBIT Margin	11.35%	11.21%	12.80%	17.34%	10.76%	12.97%
Effective Tax Rate	22.91%	19.74%	23.26%	20.55%	19.57%	20.42%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.