UnicoCell Biomed 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	2017 - 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	2017 - 2019
Revenue	34.58	31.88	24.59	14.4	8.18	3.98	Upgrade
Revenue Growth (YoY)	18.92%	29.66%	70.79%	76.07%	105.35%	-74.70%	Upgrade
Cost of Revenue	11.19	11.31	6.69	6.2	2.35	1.64	Upgrade
Gross Profit	23.39	20.57	17.9	8.2	5.83	2.34	Upgrade
Selling, General & Admin	38.08	34.85	31.4	25.4	23.3	21.94	Upgrade
Research & Development	102.02	88.64	82.78	74.91	69.87	91.76	Upgrade
Operating Expenses	140.24	123.49	114.18	100.31	93.17	113.69	Upgrade
Operating Income	-116.84	-102.92	-96.28	-92.11	-87.34	-111.35	Upgrade
Interest Expense	-1.37	-1.47	-1.45	-1.26	-0.66	-0.94	Upgrade
Interest & Investment Income	9.39	7.54	5.79	0.84	0.08	0.36	Upgrade
Currency Exchange Gain (Loss)	0.04	0.02	0.01	0.05	-	-	Upgrade
Other Non Operating Income (Expenses)	4.1	5.13	3.04	1.18	1.54	2.73	Upgrade
EBT Excluding Unusual Items	-104.7	-91.7	-88.9	-91.3	-86.37	-109.21	Upgrade
Gain (Loss) on Sale of Investments	-2.35	-1.79	-	0.1	-	-	Upgrade
Gain (Loss) on Sale of Assets	-	0.41	4.79	-	-	-	Upgrade
Other Unusual Items	-	-	-	0.05	-	-	Upgrade
Pretax Income	-107.04	-93.07	-84.11	-91.16	-86.37	-109.21	Upgrade
Net Income	-107.04	-93.07	-84.11	-91.16	-86.37	-109.21	Upgrade
Net Income to Common	-107.04	-93.07	-84.11	-91.16	-86.37	-109.21	Upgrade
Shares Outstanding (Basic)	60	57	54	41	38	36	Upgrade
Shares Outstanding (Diluted)	60	57	54	41	38	36	Upgrade
Shares Change (YoY)	5.35%	6.68%	29.61%	10.12%	6.10%	17.04%	Upgrade
EPS (Basic)	-1.79	-1.62	-1.56	-2.20	-2.29	-3.07	Upgrade
EPS (Diluted)	-1.79	-1.62	-1.56	-2.20	-2.29	-3.07	Upgrade
Free Cash Flow	-90.54	-66.84	-81.35	-78.05	-85.34	-148.85	Upgrade
Free Cash Flow Per Share	-1.52	-1.17	-1.51	-1.88	-2.27	-4.19	Upgrade
Gross Margin	67.65%	64.52%	72.78%	56.93%	71.32%	58.71%	Upgrade
Operating Margin	-337.89%	-322.83%	-391.56%	-639.78%	-1068.08%	-2796.43%	Upgrade
Profit Margin	-309.55%	-291.94%	-342.06%	-633.15%	-1056.30%	-2742.57%	Upgrade
Free Cash Flow Margin	-261.83%	-209.66%	-330.82%	-542.15%	-1043.70%	-3737.95%	Upgrade
EBITDA	-102.74	-82.37	-76.71	-76.25	-71.24	-98.68	Upgrade
EBITDA Margin	-297.11%	-258.35%	-	-	-	-	Upgrade
D&A For EBITDA	14.1	20.56	19.57	15.86	16.1	12.67	Upgrade
EBIT	-116.84	-102.92	-96.28	-92.11	-87.34	-111.35	Upgrade

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