Chia Yi Steel Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	1,036	1,008	1,160	1,238	985.47	720.95
Revenue Growth (YoY)	6.08%	-13.06%	-6.32%	25.64%	36.69%	-18.44%
Cost of Revenue	995.54	962.11	1,028	1,095	826.9	621.1
Gross Profit	40.71	46.24	131.82	143.54	158.57	99.84
Selling, General & Admin	152.62	153.43	157.81	176.47	140.65	119.13
Research & Development	17.43	21.27	21.2	40.61	43.06	25.38
Operating Expenses	171.76	176.41	179.01	216.46	184.35	151.55
Operating Income	-131.05	-130.17	-47.19	-72.93	-25.78	-51.71
Interest Expense	-39.69	-37.86	-33.15	-22.52	-14.26	-14.32
Interest & Investment Income	1.69	1.74	1.22	0.57	0.14	0.65
Currency Exchange Gain (Loss)	-5.14	5.03	-1.5	10.62	-10.27	-3.37
Other Non Operating Income (Expenses)	14.49	10.7	12.85	24.52	34.5	22.58
EBT Excluding Unusual Items	-159.71	-150.56	-67.76	-59.74	-15.67	-46.17
Gain (Loss) on Sale of Assets	-0.1	-	47.85	-0.01	0.36	-
Pretax Income	-159.81	-150.56	-19.91	-59.75	-15.31	-46.17
Income Tax Expense	3.39	-2.09	34.31	-14.16	-1	-4.08
Earnings From Continuing Operations	-163.2	-148.47	-54.22	-45.59	-14.31	-42.08
Minority Interest in Earnings	21.34	24.99	19.79	17.74	3.46	2.21
Net Income	-141.86	-123.48	-34.43	-27.85	-10.85	-39.87
Net Income to Common	-141.86	-123.48	-34.43	-27.85	-10.85	-39.87
Shares Outstanding (Basic)	45	45	45	45	45	45
Shares Outstanding (Diluted)	45	45	45	45	45	45
EPS (Basic)	-3.14	-2.74	-0.76	-0.62	-0.24	-0.88
EPS (Diluted)	-3.15	-2.74	-0.76	-0.62	-0.24	-0.88
Free Cash Flow	-4.13	-76.52	-68.22	-96.77	-190.52	-36.68
Free Cash Flow Per Share	-0.09	-1.70	-1.51	-2.14	-4.22	-0.81
Gross Margin	3.93%	4.59%	11.37%	11.59%	16.09%	13.85%
Operating Margin	-12.65%	-12.91%	-4.07%	-5.89%	-2.62%	-7.17%
Profit Margin	-13.69%	-12.25%	-2.97%	-2.25%	-1.10%	-5.53%
Free Cash Flow Margin	-0.40%	-7.59%	-5.88%	-7.81%	-19.33%	-5.09%
EBITDA	-32.39	-26.64	51.25	0.13	30.41	3.32
EBITDA Margin	-3.13%	-2.64%	4.42%	0.01%	3.09%	0.46%
D&A For EBITDA	98.66	103.52	98.44	73.06	56.19	55.03
EBIT	-131.05	-130.17	-47.19	-72.93	-25.78	-51.71
EBIT Margin	-12.65%	-12.91%	-4.07%	-5.89%	-2.62%	-7.17%
Revenue as Reported	-	-	-	-	-	720.95

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.