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	2015 - 2019
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	2015 - 2019
Revenue	1,400	1,407	1,375	1,873	1,599	1,335	Upgrade
Revenue Growth (YoY)	0.42%	2.27%	-26.58%	17.11%	19.82%	13.43%	Upgrade
Cost of Revenue	842.06	820.11	857.73	1,195	1,131	876.52	Upgrade
Gross Profit	558.11	586.44	517.61	678.18	468.27	458.41	Upgrade
Selling, General & Admin	330.75	372.27	290.32	306.47	254.89	244.46	Upgrade
Research & Development	68.42	56.53	52.35	45.82	41.2	42.13	Upgrade
Operating Expenses	399.19	428.82	341.55	353.38	296.13	285.27	Upgrade
Operating Income	158.92	157.62	176.07	324.81	172.14	173.14	Upgrade
Interest Expense	-17.39	-17.39	-0.98	-1.72	-4.47	-1.89	Upgrade
Interest & Investment Income	35.73	35.78	28.14	17.37	18.33	20.57	Upgrade
Earnings From Equity Investments	22.75	16.03	7.32	25.61	1.63	7.28	Upgrade
Currency Exchange Gain (Loss)	-29.5	18.38	1.67	34.49	-14.76	-18	Upgrade
Other Non Operating Income (Expenses)	1.83	2.02	0.52	6.9	8.34	-2.44	Upgrade
EBT Excluding Unusual Items	172.34	212.43	212.75	407.45	181.21	178.65	Upgrade
Gain (Loss) on Sale of Investments	34.44	48.54	7.98	-2.28	-	-	Upgrade
Gain (Loss) on Sale of Assets	0.13	10.53	0.03	-	-0.17	-0.13	Upgrade
Pretax Income	206.91	271.5	220.76	405.18	181.04	178.53	Upgrade
Income Tax Expense	47.41	53.61	51.34	83.27	35.42	36.46	Upgrade
Earnings From Continuing Operations	159.5	217.89	169.42	321.9	145.61	142.06	Upgrade
Minority Interest in Earnings	-0.32	0.02	0.74	0.07	0.82	1.45	Upgrade
Net Income	159.19	217.92	170.15	321.97	146.44	143.51	Upgrade
Net Income to Common	159.19	217.92	170.15	321.97	146.44	143.51	Upgrade
Net Income Growth	-21.98%	28.07%	-47.15%	119.87%	2.04%	27.33%	Upgrade
Shares Outstanding (Basic)	82	82	81	79	72	72	Upgrade
Shares Outstanding (Diluted)	95	95	82	82	82	74	Upgrade
Shares Change (YoY)	3.24%	15.82%	-0.06%	0.77%	11.27%	1.82%	Upgrade
EPS (Basic)	1.95	2.65	2.10	4.06	2.02	2.01	Upgrade
EPS (Diluted)	1.82	2.42	2.07	3.92	1.82	1.96	Upgrade
EPS Growth	-21.84%	17.16%	-47.15%	114.70%	-6.87%	25.54%	Upgrade
Free Cash Flow	84.12	30.55	285.94	169.63	6.66	146.3	Upgrade
Free Cash Flow Per Share	0.88	0.32	3.47	2.06	0.08	1.99	Upgrade
Dividend Per Share	1.630	1.630	1.500	3.000	2.000	1.500	Upgrade
Dividend Growth	8.65%	8.65%	-50.00%	50.00%	33.33%	25.00%	Upgrade
Gross Margin	39.86%	41.69%	37.64%	36.20%	29.28%	34.34%	Upgrade
Operating Margin	11.35%	11.21%	12.80%	17.34%	10.76%	12.97%	Upgrade
Profit Margin	11.37%	15.49%	12.37%	17.19%	9.16%	10.75%	Upgrade
Free Cash Flow Margin	6.01%	2.17%	20.79%	9.06%	0.42%	10.96%	Upgrade
EBITDA	215.32	202.53	213.55	351.03	197.04	197.74	Upgrade
EBITDA Margin	15.38%	14.40%	15.53%	18.74%	12.32%	14.81%	Upgrade
D&A For EBITDA	56.41	44.91	37.48	26.22	24.9	24.6	Upgrade
EBIT	158.92	157.62	176.07	324.81	172.14	173.14	Upgrade
EBIT Margin	11.35%	11.21%	12.80%	17.34%	10.76%	12.97%	Upgrade
Effective Tax Rate	22.91%	19.74%	23.26%	20.55%	19.57%	20.42%	Upgrade

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