Msscorps 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	2,179	1,967	1,881	1,726	1,470
Revenue Growth (YoY)	10.78%	4.58%	8.93%	17.45%	32.04%
Cost of Revenue	1,662	1,442	1,184	1,032	914.78
Gross Profit	516.26	524.26	697	694.93	555.11
Selling, General & Admin	374.1	304.73	266.69	247.41	207.61
Research & Development	86.27	81.74	84.87	68.72	51.72
Operating Expenses	460.37	389.63	352.76	317.6	259.33
Operating Income	55.89	134.63	344.24	377.33	295.78
Interest Expense	-49.7	-38.03	-16.05	-12.03	-8.75
Interest & Investment Income	8.87	10.75	5.19	1.45	0.47
Currency Exchange Gain (Loss)	-	-7.3	-17.89	-1.25	3.5
Other Non Operating Income (Expenses)	-3.53	10.12	21.71	6.56	3
EBT Excluding Unusual Items	11.52	110.17	337.2	372.06	294
Gain (Loss) on Sale of Investments	-	0.15	-	-	-
Gain (Loss) on Sale of Assets	-	2.16	1.58	-0.01	-
Other Unusual Items	-	-	-	-	0.74
Pretax Income	11.52	112.49	338.77	372.05	294.74
Income Tax Expense	48.19	47.53	77.49	84.05	42.25
Net Income	-36.67	64.96	261.28	288	252.49
Net Income to Common	-36.67	64.96	261.28	288	252.49
Net Income Growth	-	-75.14%	-9.28%	14.06%	58.70%
Shares Outstanding (Basic)	52	48	47	43	41
Shares Outstanding (Diluted)	52	49	47	44	41
Shares Change (YoY)	6.32%	3.18%	7.99%	6.56%	2.44%
EPS (Basic)	-0.71	1.34	5.59	6.67	6.21
EPS (Diluted)	-0.71	1.34	5.55	6.61	6.17
EPS Growth	-	-75.86%	-16.04%	7.13%	55.02%
Free Cash Flow	-438.79	-933.38	-368.29	73.65	-6.43
Free Cash Flow Per Share	-8.49	-19.21	-7.82	1.69	-0.16
Dividend Per Share	-	1.000	4.500	5.500	4.500
Dividend Growth	-	-77.78%	-18.18%	22.22%	80.00%
Gross Margin	23.70%	26.66%	37.06%	40.25%	37.77%
Operating Margin	2.56%	6.84%	18.30%	21.86%	20.12%
Profit Margin	-1.68%	3.30%	13.89%	16.68%	17.18%
Free Cash Flow Margin	-20.14%	-47.46%	-19.58%	4.27%	-0.44%
EBITDA	838.81	766.24	791.57	812.89	673.95
EBITDA Margin	38.50%	38.96%	42.09%	47.09%	45.85%
D&A For EBITDA	782.92	631.61	447.34	435.56	378.17
EBIT	55.89	134.63	344.24	377.33	295.78
EBIT Margin	2.56%	6.84%	18.30%	21.86%	20.12%
Effective Tax Rate	418.38%	42.25%	22.87%	22.59%	14.33%
Revenue as Reported	2,179	-	-	-	-

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