eMemory Technology 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	3,849	3,606	3,050	3,217	2,364
Revenue Growth (YoY)	6.74%	18.22%	-5.17%	36.08%	33.05%
Gross Profit	3,849	3,606	3,050	3,217	2,364
Selling, General & Admin	588.69	610.04	511.31	517.71	423.67
Research & Development	1,008	1,006	846.47	846.92	681.87
Operating Expenses	1,597	1,619	1,358	1,363	1,095
Operating Income	2,252	1,987	1,693	1,853	1,269
Interest Expense	-0.59	-0.58	-0.44	-0.14	-0.11
Interest & Investment Income	54.59	71.48	65.62	16.35	7.31
Earnings From Equity Investments	-3.09	-3.47	-3.32	-2.08	-2.56
Currency Exchange Gain (Loss)	-	91.36	-21.4	34.42	-8.85
Other Non Operating Income (Expenses)	-18.72	9.19	17.94	6.96	18.49
EBT Excluding Unusual Items	2,285	2,155	1,751	1,909	1,283
Pretax Income	2,285	2,155	1,751	1,909	1,283
Income Tax Expense	365.92	332.38	288.34	304.78	189.44
Earnings From Continuing Operations	1,919	1,822	1,463	1,604	1,094
Minority Interest in Earnings	-6.76	11.99	11.79	7.77	7.5
Net Income	1,912	1,834	1,474	1,612	1,101
Net Income to Common	1,912	1,834	1,474	1,612	1,101
Net Income Growth	4.23%	24.40%	-8.53%	46.38%	55.53%
Shares Outstanding (Basic)	75	75	75	75	75
Shares Outstanding (Diluted)	75	75	75	75	75
Shares Change (YoY)	0.18%	-0.02%	-0.15%	0.25%	0.04%
EPS (Basic)	25.60	24.57	19.76	21.61	14.78
EPS (Diluted)	25.51	24.52	19.70	21.51	14.73
EPS Growth	4.04%	24.47%	-8.42%	46.03%	55.54%
Free Cash Flow	2,009	1,938	1,254	1,643	1,321
Free Cash Flow Per Share	26.81	25.90	16.75	21.93	17.67
Dividend Per Share	-	21.997	17.500	20.499	14.000
Dividend Growth	-	25.70%	-14.63%	46.42%	55.57%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	58.52%	55.09%	55.49%	57.62%	53.68%
Profit Margin	49.67%	50.87%	48.34%	50.11%	46.58%
Free Cash Flow Margin	52.20%	53.73%	41.09%	51.08%	55.87%
EBITDA	2,429	2,045	1,746	1,906	1,324
EBITDA Margin	63.10%	56.71%	57.23%	59.27%	55.99%
D&A For EBITDA	176.38	58.45	53.17	53.06	54.81
EBIT	2,252	1,987	1,693	1,853	1,269
EBIT Margin	58.52%	55.09%	55.49%	57.62%	53.68%
Effective Tax Rate	16.02%	15.43%	16.47%	15.97%	14.77%

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