Taiwan Steel Union Co., Ltd. (TPE:6581)

Taiwan Steel Union Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,153	2,211	2,378	2,041	2,638	1,854
Revenue Growth (YoY)	-10.43%	-7.05%	16.51%	-22.60%	42.27%	14.28%
Cost of Revenue	1,055	1,083	1,109	1,168	1,125	840.5
Gross Profit	1,098	1,128	1,269	873.67	1,513	1,013
Selling, General & Admin	244.26	245.59	244.51	222.25	308.68	282.48
Research & Development	21.55	29.48	38.3	8.16	0.28	2.11
Operating Expenses	265.81	275.07	282.81	230.41	308.96	284.6
Operating Income	831.97	853.18	986.68	643.26	1,204	728.78
Interest Expense	-5.81	-3.96	-0.33	-2	-2.69	-3.99
Interest & Investment Income	5.82	6.26	6.15	8.48	3.38	0.43
Earnings From Equity Investments	-1.01	-1.15	-	-	-	-
Currency Exchange Gain (Loss)	-1.14	-0.4	12.01	-4.63	19.78	-0.73
Other Non Operating Income (Expenses)	18.15	18.92	9.03	1.68	1.28	5.43
EBT Excluding Unusual Items	847.98	872.85	1,014	646.79	1,225	729.92
Gain (Loss) on Sale of Assets	-2.39	-15.92	-3.38	-12.85	-4.1	-5.09
Pretax Income	845.59	856.92	1,010	633.93	1,221	724.83
Income Tax Expense	171.38	170.17	179.08	129.31	237.22	159.96
Net Income	674.21	686.75	831.09	504.62	984.16	564.87
Net Income to Common	674.21	686.75	831.09	504.62	984.16	564.87
Net Income Growth	-20.09%	-17.37%	64.70%	-48.73%	74.23%	38.61%
Shares Outstanding (Basic)	111	111	111	111	111	111
Shares Outstanding (Diluted)	112	112	112	112	112	112
Shares Change (YoY)	-0.06%	0.02%	0.04%	-0.09%	0.06%	0.03%
EPS (Basic)	6.06	6.17	7.47	4.54	8.84	5.08
EPS (Diluted)	6.04	6.15	7.45	4.52	8.81	5.06
EPS Growth	-20.09%	-17.45%	64.82%	-48.70%	74.11%	38.63%
Free Cash Flow	344	620.69	6.93	473.38	1,001	648.43
Free Cash Flow Per Share	3.08	5.56	0.06	4.24	8.96	5.81
Dividend Per Share	5.300	5.300	6.000	4.300	6.500	4.000
Dividend Growth	-11.67%	-11.67%	39.53%	-33.85%	62.50%	33.33%
Gross Margin	50.99%	51.03%	53.37%	42.80%	57.35%	54.66%
Operating Margin	38.64%	38.59%	41.48%	31.51%	45.64%	39.31%
Profit Margin	31.31%	31.06%	34.94%	24.72%	37.31%	30.47%
Free Cash Flow Margin	15.98%	28.08%	0.29%	23.19%	37.96%	34.98%
EBITDA	1,099	1,110	1,231	869.98	1,412	921.97
EBITDA Margin	51.02%	50.22%	51.74%	42.62%	53.53%	49.73%
D&A For EBITDA	266.63	257.16	244.02	226.72	208.07	193.19
EBIT	831.97	853.18	986.68	643.26	1,204	728.78
EBIT Margin	38.64%	38.59%	41.48%	31.51%	45.64%	39.31%
Effective Tax Rate	20.27%	19.86%	17.73%	20.40%	19.42%	22.07%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.