Airoha Technology 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	20,926	19,122	13,576	18,781	17,732
Revenue Growth (YoY)	9.43%	40.86%	-27.72%	5.92%	81.75%
Cost of Revenue	10,061	9,117	7,253	9,739	9,199
Gross Profit	10,865	10,005	6,322	9,042	8,533
Selling, General & Admin	1,552	1,218	867.87	893.22	824.54
Research & Development	6,406	5,911	4,444	4,796	4,009
Operating Expenses	7,958	7,129	5,312	5,689	4,833
Operating Income	2,907	2,876	1,011	3,353	3,700
Interest Expense	-	-5.14	-73.12	-13.51	-35.23
Interest & Investment Income	-	177.8	136.74	129.88	109.12
Earnings From Equity Investments	-	42.44	44.73	83.18	71.5
Currency Exchange Gain (Loss)	-	27.5	-48.76	132.17	70.51
Other Non Operating Income (Expenses)	377	62.74	55.59	69.97	51.8
EBT Excluding Unusual Items	3,284	3,181	1,126	3,755	3,968
Gain (Loss) on Sale of Investments	-	-33.15	69.36	-	-
Gain (Loss) on Sale of Assets	-	1.4	-1.37	-0.25	-0.39
Other Unusual Items	-	-0.22	-	-	-1,112
Pretax Income	3,284	3,149	1,194	3,755	2,856
Income Tax Expense	459	537.73	224.47	860.2	805.64
Earnings From Continuing Operations	2,825	2,611	969.31	2,894	2,050
Minority Interest in Earnings	76	80.47	-	-	-113.55
Net Income	2,901	2,692	969.31	2,894	1,937
Preferred Dividends & Other Adjustments	-	-	-	-	-1,112
Net Income to Common	2,901	2,692	969.31	2,894	3,048
Net Income Growth	7.77%	177.72%	-66.51%	49.45%	82.44%
Shares Outstanding (Basic)	168	167	150	145	142
Shares Outstanding (Diluted)	168	168	151	147	143
Shares Change (YoY)	-0.01%	10.88%	2.91%	2.91%	82.13%
EPS (Basic)	17.32	16.10	6.47	19.90	21.39
EPS (Diluted)	17.32	16.07	6.42	19.71	21.37
EPS Growth	7.77%	150.31%	-67.43%	-7.77%	57.71%
Free Cash Flow	-	3,901	2,129	1,792	1,666
Free Cash Flow Per Share	-	23.28	14.10	12.21	11.68
Dividend Per Share	-	12.500	5.000	15.000	-
Dividend Growth	-	150.00%	-66.67%	-	-
Gross Margin	51.92%	52.32%	46.57%	48.14%	48.12%
Operating Margin	13.89%	15.04%	7.44%	17.85%	20.87%
Profit Margin	13.86%	14.08%	7.14%	15.41%	17.19%
Free Cash Flow Margin	-	20.40%	15.69%	9.54%	9.40%
EBITDA	3,662	3,547	1,497	3,785	3,849
EBITDA Margin	17.50%	18.55%	11.02%	20.16%	21.71%
D&A For EBITDA	755.07	670.81	485.93	432.23	148.82
EBIT	2,907	2,876	1,011	3,353	3,700
EBIT Margin	13.89%	15.04%	7.44%	17.85%	20.87%
Effective Tax Rate	13.98%	17.08%	18.80%	22.91%	28.21%

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