United Alloy-Tech Company 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	7,699	4,653	3,593	2,432	1,345
Revenue Growth (YoY)	65.48%	29.49%	47.72%	80.82%	53.86%
Cost of Revenue	6,736	4,093	3,198	2,149	1,128
Gross Profit	963.31	559.51	394.58	283.72	217.4
Selling, General & Admin	560.05	391.95	365.09	353.57	137.92
Research & Development	175.29	94.87	106.35	135.73	9.52
Operating Expenses	736.42	501.12	471.44	489.3	140.72
Operating Income	226.9	58.4	-76.87	-205.58	76.68
Interest Expense	-97.26	-95.1	-81.75	-51.63	-22.77
Interest & Investment Income	4.79	5.7	1.39	5.07	1.69
Currency Exchange Gain (Loss)	54.89	20.48	20.08	-0.14	4.88
Other Non Operating Income (Expenses)	27.91	67.89	284.57	39.4	63.46
EBT Excluding Unusual Items	217.22	57.36	147.43	-212.88	123.94
Gain (Loss) on Sale of Assets	0.56	-1.54	-1.12	-1.09	-10.25
Asset Writedown	-	-	-5.14	-	-15.37
Other Unusual Items	0.11	-	-	-	4.41
Pretax Income	217.88	55.82	141.17	-213.97	102.73
Income Tax Expense	-2.11	-15.44	9.03	-2.78	20.54
Earnings From Continuing Operations	219.99	71.26	132.14	-211.19	82.19
Minority Interest in Earnings	2.42	-1.01	-0.75	-0.12	-1.63
Net Income	222.41	70.26	131.39	-211.31	80.57
Net Income to Common	222.41	70.26	131.39	-211.31	80.57
Net Income Growth	216.58%	-46.53%	-	-	767.88%
Shares Outstanding (Basic)	131	130	130	114	99
Shares Outstanding (Diluted)	131	131	130	114	99
Shares Change (YoY)	0.34%	0.77%	13.78%	15.40%	28.97%
EPS (Basic)	1.70	0.54	1.01	-1.86	0.82
EPS (Diluted)	1.70	0.54	1.01	-1.86	0.82
EPS Growth	215.77%	-46.70%	-	-	580.23%
Free Cash Flow	-414.6	-424.53	-556.07	-3,138	-152.59
Free Cash Flow Per Share	-3.16	-3.25	-4.29	-27.55	-1.55
Dividend Per Share	1.000	0.501	-	-	-
Dividend Growth	99.64%	-	-	-	-
Gross Margin	12.51%	12.03%	10.98%	11.67%	16.16%
Operating Margin	2.95%	1.26%	-2.14%	-8.45%	5.70%
Profit Margin	2.89%	1.51%	3.66%	-8.69%	5.99%
Free Cash Flow Margin	-5.38%	-9.13%	-15.48%	-129.02%	-11.34%
EBITDA	623.03	345.04	142.9	-160.32	99.34
EBITDA Margin	8.09%	7.42%	3.98%	-6.59%	7.38%
D&A For EBITDA	396.14	286.64	219.77	45.26	22.66
EBIT	226.9	58.4	-76.87	-205.58	76.68
EBIT Margin	2.95%	1.26%	-2.14%	-8.45%	5.70%
Effective Tax Rate	-	-	6.40%	-	19.99%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.