Microcosm Technology Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	101.06	98.66	127.69	109.84	155.44	199.6
Revenue Growth (YoY)	-17.17%	-22.74%	16.25%	-29.34%	-22.12%	-31.11%
Cost of Revenue	83.97	86.52	114.47	124.57	144.09	161.13
Gross Profit	17.09	12.14	13.22	-14.73	11.35	38.47
Selling, General & Admin	40.19	39.82	39.78	37.54	40.72	47.93
Research & Development	60.06	63.09	76.77	80.26	69.73	71.61
Operating Expenses	100.09	102.94	116.48	117.78	110.44	119.72
Operating Income	-83	-90.79	-103.26	-132.51	-99.09	-81.25
Interest Expense	-1.91	-2.09	-3.52	-4.79	-4.66	-4.35
Interest & Investment Income	8.35	9.07	18.7	25.45	11.42	6.42
Currency Exchange Gain (Loss)	-7.1	-7.1	24.11	-0.39	59.47	-3.1
Other Non Operating Income (Expenses)	6.5	13.69	16.78	19.01	16.94	21.25
EBT Excluding Unusual Items	-77.17	-77.23	-47.2	-93.23	-15.91	-61.04
Gain (Loss) on Sale of Investments	2.23	2.23	6.18	-0.77	-2.86	-2.6
Gain (Loss) on Sale of Assets	-0.2	-0.2	19.85	-	0.02	0.03
Other Unusual Items	-	-	-	-	-	4.62
Pretax Income	-75.15	-75.21	-21.16	-94	-18.74	-58.99
Income Tax Expense	-15.05	-16.5	2.39	-10.3	2.45	-7.47
Net Income	-60.09	-58.71	-23.55	-83.7	-21.2	-51.53
Net Income to Common	-60.09	-58.71	-23.55	-83.7	-21.2	-51.53
Shares Outstanding (Basic)	70	70	70	70	70	70
Shares Outstanding (Diluted)	70	70	70	70	70	70
Shares Change (YoY)	0.02%	0.03%	0.00%	-	-	-0.01%
EPS (Basic)	-0.86	-0.84	-0.34	-1.19	-0.30	-0.74
EPS (Diluted)	-0.86	-0.84	-0.34	-1.19	-0.30	-0.74
Free Cash Flow	-74.25	-82.29	-69.72	-57.69	59.81	218.55
Free Cash Flow Per Share	-1.06	-1.17	-0.99	-0.82	0.85	3.12
Dividend Per Share	-	-	0.200	0.200	0.200	0.300
Dividend Growth	-	-	-	-	-33.33%	-
Gross Margin	16.91%	12.31%	10.35%	-13.41%	7.30%	19.28%
Operating Margin	-82.12%	-92.03%	-80.86%	-120.64%	-63.74%	-40.71%
Profit Margin	-59.46%	-59.50%	-18.44%	-76.20%	-13.63%	-25.82%
Free Cash Flow Margin	-73.47%	-83.41%	-54.60%	-52.52%	38.47%	109.50%
EBITDA	-48.81	-56.59	-64.65	-90.12	-57.22	-37.9
EBITDA Margin	-48.29%	-57.36%	-50.63%	-82.05%	-36.81%	-18.99%
D&A For EBITDA	34.19	34.2	38.61	42.39	41.87	43.36
EBIT	-83	-90.79	-103.26	-132.51	-99.09	-81.25
EBIT Margin	-82.12%	-92.03%	-80.86%	-120.64%	-63.74%	-40.71%

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