Mega Union 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	16,913	10,300	9,013	10,033	7,670
Revenue Growth (YoY)	64.20%	14.28%	-10.17%	30.81%	69.82%
Cost of Revenue	13,090	7,952	7,192	9,077	7,029
Gross Profit	3,823	2,349	1,821	956.45	641.29
Selling, General & Admin	650.28	365.16	328.06	288.55	305.34
Research & Development	70.86	62.03	57.25	45.54	32.33
Operating Expenses	708.26	422.44	399.46	349.57	337.67
Operating Income	3,115	1,926	1,422	606.88	303.62
Interest Expense	-33.93	-11.18	-25.91	-64.23	-55.9
Interest & Investment Income	51.05	28.91	19.39	3.15	1.41
Currency Exchange Gain (Loss)	16.93	16.11	11.38	-19.53	17.92
Other Non Operating Income (Expenses)	5.67	9.21	7.07	4.73	4.53
EBT Excluding Unusual Items	3,155	1,969	1,434	531	271.58
Gain (Loss) on Sale of Assets	-	0.47	5.62	2.78	-
Asset Writedown	-	-	-	-	-3.92
Legal Settlements	-	-	3.06	-19.47	-
Other Unusual Items	0.01	0.17	0.05	0.01	-
Pretax Income	3,155	1,970	1,442	514.33	267.66
Income Tax Expense	783.34	457.68	372.34	118.97	69.32
Net Income	2,372	1,512	1,070	395.35	198.34
Net Income to Common	2,372	1,512	1,070	395.35	198.34
Net Income Growth	56.84%	41.33%	170.62%	99.33%	-
Shares Outstanding (Basic)	73	68	67	61	46
Shares Outstanding (Diluted)	75	70	72	65	48
Shares Change (YoY)	7.07%	-2.80%	10.78%	35.04%	34.74%
EPS (Basic)	32.29	22.33	15.97	6.53	4.33
EPS (Diluted)	31.44	21.46	14.76	6.05	4.09
EPS Growth	46.51%	45.39%	144.15%	47.78%	-
Free Cash Flow	2,450	1,360	1,937	1,199	-853.73
Free Cash Flow Per Share	32.48	19.31	26.73	18.33	-17.62
Dividend Per Share	17.000	14.000	7.273	1.818	0.455
Dividend Growth	21.43%	92.50%	300.00%	300.04%	66.67%
Gross Margin	22.61%	22.80%	20.21%	9.53%	8.36%
Operating Margin	18.42%	18.70%	15.77%	6.05%	3.96%
Profit Margin	14.02%	14.68%	11.87%	3.94%	2.59%
Free Cash Flow Margin	14.49%	13.21%	21.49%	11.95%	-11.13%
EBITDA	3,178	1,980	1,478	657.76	346.63
EBITDA Margin	18.79%	19.23%	16.40%	6.56%	4.52%
D&A For EBITDA	62.68	54.16	56.53	50.88	43.01
EBIT	3,115	1,926	1,422	606.88	303.62
EBIT Margin	18.42%	18.70%	15.77%	6.05%	3.96%
Effective Tax Rate	24.83%	23.23%	25.82%	23.13%	25.90%

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