Chant Sincere 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	1,364	1,407	1,375	1,873	1,599
Revenue Growth (YoY)	-3.02%	2.27%	-26.58%	17.11%	19.82%
Cost of Revenue	819.58	820.11	857.73	1,195	1,131
Gross Profit	544.46	586.44	517.61	678.18	468.27
Selling, General & Admin	310.5	372.27	290.32	306.47	254.89
Research & Development	67.25	56.53	52.35	45.82	41.2
Operating Expenses	377.75	428.82	341.55	353.38	296.13
Operating Income	166.71	157.62	176.07	324.81	172.14
Interest Expense	-17.36	-17.39	-0.98	-1.72	-4.47
Interest & Investment Income	35.55	35.78	28.14	17.37	18.33
Earnings From Equity Investments	27.11	16.03	7.32	25.61	1.63
Currency Exchange Gain (Loss)	-25.61	18.38	1.67	34.49	-14.76
Other Non Operating Income (Expenses)	1.17	2.02	0.52	6.9	8.34
EBT Excluding Unusual Items	187.57	212.43	212.75	407.45	181.21
Gain (Loss) on Sale of Investments	24.53	48.54	7.98	-2.28	-
Gain (Loss) on Sale of Assets	-	10.53	0.03	-	-0.17
Pretax Income	212.1	271.5	220.76	405.18	181.04
Income Tax Expense	49.57	53.61	51.34	83.27	35.42
Earnings From Continuing Operations	162.53	217.89	169.42	321.9	145.61
Minority Interest in Earnings	-0.17	0.02	0.74	0.07	0.82
Net Income	162.36	217.92	170.15	321.97	146.44
Net Income to Common	162.36	217.92	170.15	321.97	146.44
Net Income Growth	-25.49%	28.07%	-47.15%	119.87%	2.04%
Shares Outstanding (Basic)	81	82	81	79	72
Shares Outstanding (Diluted)	95	95	82	82	82
Shares Change (YoY)	-0.57%	15.82%	-0.06%	0.77%	11.27%
EPS (Basic)	2.00	2.65	2.10	4.06	2.02
EPS (Diluted)	1.85	2.42	2.07	3.92	1.82
EPS Growth	-23.51%	17.16%	-47.15%	114.70%	-6.87%
Free Cash Flow	187.18	30.55	285.94	169.63	6.66
Free Cash Flow Per Share	1.97	0.32	3.47	2.06	0.08
Dividend Per Share	1.500	1.630	1.500	3.000	2.000
Dividend Growth	-7.96%	8.65%	-50.00%	50.00%	33.33%
Gross Margin	39.91%	41.69%	37.64%	36.20%	29.28%
Operating Margin	12.22%	11.21%	12.80%	17.34%	10.76%
Profit Margin	11.90%	15.49%	12.37%	17.19%	9.16%
Free Cash Flow Margin	13.72%	2.17%	20.79%	9.06%	0.42%
EBITDA	227.74	202.53	213.55	351.03	197.04
EBITDA Margin	16.70%	14.40%	15.53%	18.74%	12.32%
D&A For EBITDA	61.03	44.91	37.48	26.22	24.9
EBIT	166.71	157.62	176.07	324.81	172.14
EBIT Margin	12.22%	11.21%	12.80%	17.34%	10.76%
Effective Tax Rate	23.37%	19.74%	23.26%	20.55%	19.57%

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