Aethertek technology co. 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	1,703	1,138	1,157	1,484	2,052
Revenue Growth (YoY)	49.68%	-1.68%	-22.03%	-27.65%	2181.39%
Cost of Revenue	592.45	476.39	542.17	692.8	907.58
Gross Profit	1,111	661.47	615.11	791.47	1,144
Selling, General & Admin	521.19	349.37	302.1	316.08	339.81
Research & Development	423.77	327.18	316.55	405.06	341.35
Operating Expenses	945.98	672.76	606.77	705.34	705.06
Operating Income	164.74	-11.3	8.33	86.14	439
Interest Expense	-9.42	-4.67	-3.92	-1.08	-0.53
Interest & Investment Income	12.07	26.48	9.21	1.9	0.64
Currency Exchange Gain (Loss)	-	30.02	2.83	67.99	-8.58
Other Non Operating Income (Expenses)	-0.18	21.25	13.84	22.06	39.29
EBT Excluding Unusual Items	167.2	61.78	30.29	177	469.82
Gain (Loss) on Sale of Investments	-	-	-	0.72	-6.28
Gain (Loss) on Sale of Assets	-	0.05	-0.31	41.53	-0.33
Other Unusual Items	-	0	0.04	-	0.02
Pretax Income	167.2	61.83	30.02	219.25	463.22
Income Tax Expense	15.59	8.02	-7.74	22.31	48.32
Earnings From Continuing Operations	151.61	53.82	37.76	196.94	414.91
Net Income to Company	151.61	53.82	37.76	196.94	414.91
Minority Interest in Earnings	-43.19	-32.84	-9.13	-44.19	29.99
Net Income	108.42	20.97	28.64	152.75	444.9
Net Income to Common	108.42	20.97	28.64	152.75	444.9
Net Income Growth	416.93%	-26.76%	-81.25%	-65.67%	1669.11%
Shares Outstanding (Basic)	71	71	70	70	70
Shares Outstanding (Diluted)	71	71	70	70	70
Shares Change (YoY)	0.85%	0.47%	0.06%	0.03%	113.10%
EPS (Basic)	1.52	0.30	0.41	2.17	6.33
EPS (Diluted)	1.52	0.30	0.41	2.17	6.33
EPS Growth	412.52%	-27.11%	-81.25%	-65.72%	732.89%
Free Cash Flow	57.03	66.97	-79.22	102.99	-13.77
Free Cash Flow Per Share	0.80	0.95	-1.13	1.46	-0.20
Dividend Per Share	-	0.265	0.365	1.030	2.500
Dividend Growth	-	-27.21%	-64.59%	-58.80%	-
Gross Margin	65.22%	58.13%	53.15%	53.32%	55.76%
Operating Margin	9.67%	-0.99%	0.72%	5.80%	21.40%
Profit Margin	6.37%	1.84%	2.48%	10.29%	21.68%
Free Cash Flow Margin	3.35%	5.88%	-6.84%	6.94%	-0.67%
EBITDA	259.56	51.82	68.39	163.73	524.24
EBITDA Margin	15.24%	4.55%	5.91%	11.03%	25.55%
D&A For EBITDA	94.82	63.12	60.05	77.59	85.25
EBIT	164.74	-11.3	8.33	86.14	439
EBIT Margin	9.67%	-0.99%	0.72%	5.80%	21.40%
Effective Tax Rate	9.32%	12.96%	-	10.17%	10.43%
Revenue as Reported	1,703	-	-	-	-

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