AEWIN Technologies 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	2,467	2,285	1,969	2,463	2,017	1,761
Revenue Growth (YoY)	14.38%	16.05%	-20.05%	22.14%	14.49%	16.09%
Cost of Revenue	1,876	1,695	1,448	1,794	1,546	1,297
Gross Profit	590.64	590.94	521.71	669.67	470.76	464.15
Selling, General & Admin	280.68	285.77	282.33	284.97	242.18	238
Research & Development	224.99	198.78	178.66	173.2	148.85	148.82
Operating Expenses	511.65	495.77	463.68	457.34	391.28	382.9
Operating Income	78.99	95.16	58.02	212.33	79.47	81.25
Interest Expense	-22.16	-22.13	-20.3	-17.4	-5.96	-1.46
Interest & Investment Income	3.35	3.57	2.9	1.3	0.3	0.51
Currency Exchange Gain (Loss)	-30.02	29.28	-12.95	11.53	-5.18	-13.44
Other Non Operating Income (Expenses)	25.71	-39.51	-3.22	-18.31	0.78	0.35
EBT Excluding Unusual Items	55.87	66.37	24.45	189.45	69.41	67.21
Gain (Loss) on Sale of Assets	-0.02	-	0.01	-0.03	0.15	-
Other Unusual Items	3.74	-	0.13	0.53	-	-
Pretax Income	59.59	66.37	24.59	189.94	69.56	67.21
Income Tax Expense	15.41	13.5	-2.03	36.2	24.94	14.06
Net Income	44.19	52.87	26.62	153.74	44.62	53.15
Net Income to Common	44.19	52.87	26.62	153.74	44.62	53.15
Net Income Growth	-23.43%	98.66%	-82.69%	244.58%	-16.05%	11.50%
Shares Outstanding (Basic)	59	59	59	59	59	59
Shares Outstanding (Diluted)	59	59	59	60	59	59
Shares Change (YoY)	-0.88%	-0.05%	-0.65%	0.52%	-0.09%	10.29%
EPS (Basic)	0.75	0.89	0.45	2.60	0.75	0.90
EPS (Diluted)	0.73	0.89	0.45	2.58	0.75	0.90
EPS Growth	-24.22%	97.78%	-82.56%	244.00%	-16.57%	1.33%
Free Cash Flow	106.36	125.36	168.13	233.34	-718.23	-63.44
Free Cash Flow Per Share	1.80	2.12	2.84	3.91	-12.11	-1.07
Dividend Per Share	0.890	0.890	0.350	0.800	0.600	0.600
Dividend Growth	154.29%	154.29%	-56.25%	33.33%	-	-
Gross Margin	23.94%	25.86%	26.49%	27.19%	23.34%	26.35%
Operating Margin	3.20%	4.16%	2.95%	8.62%	3.94%	4.61%
Profit Margin	1.79%	2.31%	1.35%	6.24%	2.21%	3.02%
Free Cash Flow Margin	4.31%	5.49%	8.54%	9.47%	-35.61%	-3.60%
EBITDA	119.73	133.03	93.7	241.52	94.95	98.44
EBITDA Margin	4.85%	5.82%	4.76%	9.80%	4.71%	5.59%
D&A For EBITDA	40.74	37.87	35.67	29.19	15.48	17.19
EBIT	78.99	95.16	58.02	212.33	79.47	81.25
EBIT Margin	3.20%	4.16%	2.95%	8.62%	3.94%	4.61%
Effective Tax Rate	25.86%	20.34%	-	19.06%	35.85%	20.92%

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