Mr. Onion International 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	162.33	236.29	163.61	88.08	109.73	158.09
Revenue Growth (YoY)	-27.89%	44.42%	85.76%	-19.73%	-30.59%	-7.72%
Cost of Revenue	99.84	151.83	96.08	54.46	63.09	91.37
Gross Profit	62.49	84.45	67.53	33.62	46.64	66.72
Selling, General & Admin	92.99	135.48	115.47	87.59	89.23	114.82
Research & Development	0.04	0.33	0.32	0.15	0.59	0.15
Operating Expenses	93.03	135.81	115.78	87.74	89.82	114.97
Operating Income	-30.54	-51.35	-48.25	-54.12	-43.18	-48.26
Interest Expense	-1	-1.62	-0.7	-0.85	-1.26	-1.06
Interest & Investment Income	0.31	0.73	1.65	0.26	0.02	0.09
Currency Exchange Gain (Loss)	-0.11	-	-	-	-0.01	-0.07
Other Non Operating Income (Expenses)	0.78	2.78	2.3	1.11	5.19	7.49
EBT Excluding Unusual Items	-30.56	-49.47	-45.01	-53.6	-39.24	-41.81
Gain (Loss) on Sale of Investments	-	-	-	-	-1.34	-
Gain (Loss) on Sale of Assets	-15.68	-8.7	-	-7.99	5.69	1.37
Asset Writedown	-	-1.17	-2.99	-	-	-
Other Unusual Items	0.41	-	-	0.58	-0.05	-
Pretax Income	-45.84	-59.33	-48	-61.01	-34.93	-40.44
Income Tax Expense	-	-	1.77	-	-	-
Earnings From Continuing Operations	-45.84	-59.33	-49.76	-61.01	-34.93	-40.44
Net Income	-45.84	-59.33	-49.76	-61.01	-34.93	-40.44
Net Income to Common	-45.84	-59.33	-49.76	-61.01	-34.93	-40.44
Shares Outstanding (Basic)	5	13	13	10	7	7
Shares Outstanding (Diluted)	5	13	13	10	7	7
Shares Change (YoY)	-73.83%	-	26.75%	38.72%	9.41%	31.69%
EPS (Basic)	-8.51	-4.65	-3.90	-6.06	-4.82	-6.10
EPS (Diluted)	-8.51	-4.65	-3.90	-6.06	-4.82	-6.10
Free Cash Flow	20.89	-94.47	-36.82	-21.93	-28.14	-40.98
Free Cash Flow Per Share	3.88	-7.41	-2.89	-2.18	-3.88	-6.18
Gross Margin	38.49%	35.74%	41.28%	38.17%	42.50%	42.20%
Operating Margin	-18.81%	-21.73%	-29.49%	-61.45%	-39.36%	-30.52%
Profit Margin	-28.24%	-25.11%	-30.42%	-69.27%	-31.84%	-25.58%
Free Cash Flow Margin	12.87%	-39.98%	-22.50%	-24.90%	-25.64%	-25.92%
EBITDA	-19.91	-36.97	-36.2	-43.46	-30.71	-36.01
EBITDA Margin	-12.27%	-15.65%	-22.13%	-49.34%	-27.98%	-22.78%
D&A For EBITDA	10.63	14.39	12.05	10.66	12.48	12.24
EBIT	-30.54	-51.35	-48.25	-54.12	-43.18	-48.26
EBIT Margin	-18.81%	-21.73%	-29.49%	-61.45%	-39.36%	-30.52%

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