TPEX:1586 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	2,301	2,573	2,311	2,540	2,640
Revenue Growth (YoY)	-10.57%	11.34%	-9.02%	-3.79%	14.99%
Cost of Revenue	2,018	2,171	2,055	2,211	2,128
Gross Profit	282.29	401.78	256.01	328.64	511.62
Selling, General & Admin	234.35	245.12	220.15	253.98	252.5
Research & Development	113.63	124.9	104.8	94.23	88.13
Operating Expenses	351.11	369.03	323.62	349.43	326.38
Operating Income	-68.82	32.75	-67.61	-20.79	185.24
Interest Expense	-23.29	-36.47	-47.21	-39.08	-23.57
Interest & Investment Income	4.98	2.84	2.21	0.91	0.88
Currency Exchange Gain (Loss)	-	14.97	14.79	47.94	-12.28
Other Non Operating Income (Expenses)	44.4	27.25	27.35	36.23	38.54
EBT Excluding Unusual Items	-42.73	41.33	-70.46	25.2	188.8
Gain (Loss) on Sale of Assets	-	-0.16	-2.95	-1.31	-8.31
Pretax Income	-42.73	41.17	-73.41	23.89	180.5
Income Tax Expense	-8.6	5.89	-19.09	-19.24	72.83
Net Income	-34.13	35.28	-54.31	43.13	107.66
Net Income to Common	-34.13	35.28	-54.31	43.13	107.66
Net Income Growth	-	-	-	-59.94%	-21.77%
Shares Outstanding (Basic)	98	81	81	83	84
Shares Outstanding (Diluted)	98	97	81	92	94
Shares Change (YoY)	0.90%	18.60%	-11.60%	-1.54%	0.34%
EPS (Basic)	-0.35	0.43	-0.67	0.52	1.28
EPS (Diluted)	-0.35	0.42	-0.67	0.52	1.20
EPS Growth	-	-	-	-56.90%	-19.74%
Free Cash Flow	203.52	268.77	287.02	-15.14	101.4
Free Cash Flow Per Share	2.09	2.78	3.52	-0.16	1.08
Dividend Per Share	-	0.300	0.100	0.198	0.645
Dividend Growth	-	200.00%	-49.60%	-69.23%	-17.12%
Gross Margin	12.27%	15.62%	11.08%	12.94%	19.38%
Operating Margin	-2.99%	1.27%	-2.93%	-0.82%	7.02%
Profit Margin	-1.48%	1.37%	-2.35%	1.70%	4.08%
Free Cash Flow Margin	8.85%	10.45%	12.42%	-0.60%	3.84%
EBITDA	116.14	231.92	133.99	185.55	368.71
EBITDA Margin	5.05%	9.01%	5.80%	7.31%	13.97%
D&A For EBITDA	184.97	199.17	201.6	206.35	183.47
EBIT	-68.82	32.75	-67.61	-20.79	185.24
EBIT Margin	-2.99%	1.27%	-2.93%	-0.82%	7.02%
Effective Tax Rate	-	14.29%	-	-	40.35%

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