Foxwell Power Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Revenue	1,887	879.89	362.25	157.25	95.23
Revenue Growth (YoY)	114.41%	142.90%	130.37%	65.13%	-
Selling, General & Admin	111.9	57.63	38.2	3.79	1.48
Depreciation & Amortization	-	-	-	1.13	0.01
Provision for Bad Debts	0.68	0.48	-	-	-
Other Operating Expenses	1,589	768.56	289.98	149.83	92.2
Total Operating Expenses	1,711	834.26	328.18	154.75	93.69
Operating Income	175.11	45.63	34.07	2.5	1.53
Interest Expense	-47.1	-0.96	-2.43	-0.04	-
Interest Income	2.78	2.07	0.63	0.13	0.01
Net Interest Expense	-44.31	1.11	-1.81	0.09	0.01
Income (Loss) on Equity Investments	-15.67	0.49	-	-	-
Currency Exchange Gain (Loss)	1.3	1.63	0.07	-	-
Other Non-Operating Income (Expenses)	5.32	21.45	0.03	0.01	0
EBT Excluding Unusual Items	121.75	70.3	32.36	2.6	1.54
Other Unusual Items	-9.31	0.71	-	-	-
Pretax Income	112.44	71	32.36	2.6	1.54
Income Tax Expense	27.88	14.8	6.47	0.52	0.12
Earnings From Continuing Ops.	84.55	56.2	25.88	2.08	1.43
Minority Interest in Earnings	0.38	-	-	-	-
Net Income	84.93	56.2	25.88	2.08	1.43
Net Income to Common	84.93	56.2	25.88	2.08	1.43
Net Income Growth	51.12%	117.13%	1143.18%	46.11%	-
Shares Outstanding (Basic)	60	60	41	10	2
Shares Outstanding (Diluted)	62	60	41	10	2
Shares Change (YoY)	2.86%	47.64%	306.14%	321.95%	-
EPS (Basic)	1.42	0.94	0.64	0.21	0.60
EPS (Diluted)	1.37	0.94	0.64	0.21	0.60
EPS Growth	46.26%	46.74%	206.59%	-65.30%	-
Free Cash Flow	-388.32	-616.67	-1,692	-64.12	-1.27
Free Cash Flow Per Share	-6.29	-10.27	-41.59	-6.40	-0.54
Dividend Per Share	1.000	0.500	-	-	-
Dividend Growth	100.00%	-	-	-	-
Profit Margin	4.50%	6.39%	7.14%	1.32%	1.50%
Free Cash Flow Margin	-20.58%	-70.08%	-467.06%	-40.77%	-1.34%
EBITDA	324.76	65.9	43.13	3.62	1.55
EBITDA Margin	17.21%	7.49%	11.91%	2.31%	1.62%
D&A For EBITDA	149.65	20.27	9.06	1.13	0.01
EBIT	175.11	45.63	34.07	2.5	1.53
EBIT Margin	9.28%	5.19%	9.40%	1.59%	1.61%
Effective Tax Rate	24.80%	20.85%	20.01%	20.02%	7.53%

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