Foxwell Power 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	4,990	1,887	879.89	362.25	157.25
Revenue Growth (YoY)	164.50%	114.41%	142.90%	130.37%	65.13%
Selling, General & Admin	228.78	111.9	57.63	38.2	3.79
Depreciation & Amortization	-	-	-	-	1.13
Provision for Bad Debts	2.63	0.68	0.48	-	-
Other Operating Expenses	3,778	1,589	768.56	289.98	149.83
Total Operating Expenses	4,029	1,711	834.26	328.18	154.75
Operating Income	960.78	175.11	45.63	34.07	2.5
Interest Expense	-64.92	-47.1	-0.96	-2.43	-0.04
Interest Income	5.92	2.78	2.07	0.63	0.13
Net Interest Expense	-58.99	-44.31	1.11	-1.81	0.09
Income (Loss) on Equity Investments	-4.16	-15.67	0.49	-	-
Currency Exchange Gain (Loss)	-	1.3	1.63	0.07	-
Other Non-Operating Income (Expenses)	-7.2	5.32	21.45	0.03	0.01
EBT Excluding Unusual Items	890.43	121.75	70.3	32.36	2.6
Gain (Loss) on Sale of Assets	-255.9	-	-	-	-
Other Unusual Items	-	-9.31	0.71	-	-
Pretax Income	634.53	112.44	71	32.36	2.6
Income Tax Expense	180.19	27.88	14.8	6.47	0.52
Earnings From Continuing Ops.	454.34	84.55	56.2	25.88	2.08
Minority Interest in Earnings	-4.45	0.38	-	-	-
Net Income	449.89	84.93	56.2	25.88	2.08
Net Income to Common	449.89	84.93	56.2	25.88	2.08
Net Income Growth	429.73%	51.12%	117.13%	1143.18%	46.11%
Shares Outstanding (Basic)	71	60	60	41	10
Shares Outstanding (Diluted)	73	62	60	41	10
Shares Change (YoY)	17.64%	2.86%	47.64%	306.14%	321.95%
EPS (Basic)	6.34	1.42	0.94	0.64	0.21
EPS (Diluted)	6.19	1.37	0.94	0.64	0.21
EPS Growth	351.82%	46.26%	46.74%	206.59%	-65.30%
Free Cash Flow	-5.85	-388.32	-616.67	-1,692	-64.12
Free Cash Flow Per Share	-0.08	-6.29	-10.27	-41.59	-6.40
Dividend Per Share	-	0.955	0.500	-	-
Dividend Growth	-	90.98%	-	-	-
Profit Margin	9.02%	4.50%	6.39%	7.14%	1.32%
Free Cash Flow Margin	-0.12%	-20.58%	-70.08%	-467.06%	-40.77%
EBITDA	1,187	324.76	65.9	43.13	3.62
EBITDA Margin	23.79%	17.21%	7.49%	11.91%	2.31%
D&A For EBITDA	226.12	149.65	20.27	9.06	1.13
EBIT	960.78	175.11	45.63	34.07	2.5
EBIT Margin	19.25%	9.28%	5.19%	9.40%	1.59%
Effective Tax Rate	28.40%	24.80%	20.85%	20.01%	20.02%

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