TPEX:3086 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	153.62	150.48	141.43	147.27	248.36	115.95
Revenue Growth (YoY)	-4.97%	6.40%	-3.96%	-40.71%	114.20%	-6.04%
Cost of Revenue	83	73.8	48.5	49.52	60.39	41.4
Gross Profit	70.62	76.68	92.93	97.75	187.97	74.55
Selling, General & Admin	89.23	78.03	67.12	77.13	89.86	69.08
Research & Development	-	-	-	0.23	2.18	3.68
Operating Expenses	89.23	78.03	67.12	77.36	92.04	72.76
Operating Income	-18.61	-1.35	25.81	20.39	95.93	1.79
Interest Expense	-0.2	-0.18	-0.09	-0.1	-0.28	-2.06
Interest & Investment Income	5.15	6.95	6.06	1.65	0.28	0.96
Earnings From Equity Investments	-	-	-0.31	-1.06	-1.74	-1.21
Currency Exchange Gain (Loss)	-4.81	8.7	-0.03	12.58	-3.07	-2.35
Other Non Operating Income (Expenses)	1.46	3.2	1.59	1.6	1.43	2.59
EBT Excluding Unusual Items	-17.02	17.32	33.03	35.06	92.56	-0.28
Gain (Loss) on Sale of Investments	-	-	0.33	1.75	0.38	0.83
Gain (Loss) on Sale of Assets	0.01	0.01	-	0.01	0.01	0.02
Other Unusual Items	-	-	0.01	-	-	-
Pretax Income	-17.01	17.33	33.36	36.82	92.94	0.56
Income Tax Expense	-	-	0.17	0.18	-	-
Earnings From Continuing Operations	-17.01	17.33	33.19	36.64	92.94	0.56
Minority Interest in Earnings	1.81	0	-	-	-	-
Net Income	-15.21	17.33	33.19	36.64	92.94	0.56
Net Income to Common	-15.21	17.33	33.19	36.64	92.94	0.56
Net Income Growth	-	-47.78%	-9.41%	-60.58%	16379.43%	-
Shares Outstanding (Basic)	27	27	27	27	27	20
Shares Outstanding (Diluted)	27	27	27	27	27	20
Shares Change (YoY)	-0.00%	-0.01%	-0.01%	-0.02%	38.21%	4.49%
EPS (Basic)	-0.56	0.64	1.22	1.34	3.41	0.03
EPS (Diluted)	-0.56	0.64	1.22	1.34	3.41	0.03
EPS Growth	-	-47.78%	-9.30%	-60.60%	11892.95%	-
Free Cash Flow	-2.65	43.19	25.55	37.88	105.65	-26.67
Free Cash Flow Per Share	-0.10	1.58	0.94	1.39	3.87	-1.35
Dividend Per Share	0.143	0.143	0.433	0.490	1.421	-
Dividend Growth	-66.99%	-66.99%	-11.67%	-65.50%	-	-
Gross Margin	45.97%	50.95%	65.71%	66.37%	75.68%	64.30%
Operating Margin	-12.12%	-0.90%	18.25%	13.84%	38.62%	1.54%
Profit Margin	-9.90%	11.52%	23.47%	24.88%	37.42%	0.49%
Free Cash Flow Margin	-1.73%	28.70%	18.06%	25.72%	42.54%	-23.00%
EBITDA	-11.6	2.75	28.46	22.57	97.55	3.92
EBITDA Margin	-7.55%	1.83%	20.12%	15.32%	39.28%	3.38%
D&A For EBITDA	7.01	4.1	2.65	2.18	1.62	2.13
EBIT	-18.61	-1.35	25.81	20.39	95.93	1.79
EBIT Margin	-12.12%	-0.90%	18.25%	13.84%	38.62%	1.54%
Effective Tax Rate	-	-	0.50%	0.49%	-	-

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