TSC Auto ID 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	11,529	8,798	8,352	7,967	6,849
Revenue Growth (YoY)	31.04%	5.34%	4.83%	16.33%	20.50%
Cost of Revenue	7,809	6,063	5,545	5,319	4,573
Gross Profit	3,720	2,735	2,807	2,647	2,275
Selling, General & Admin	1,962	1,523	1,370	1,160	1,012
Research & Development	604.24	304.58	240.83	229.82	212.89
Operating Expenses	2,583	1,818	1,611	1,390	1,225
Operating Income	1,138	916.67	1,197	1,258	1,050
Interest Expense	-145.64	-93.72	-59.17	-28.52	-25.57
Interest & Investment Income	54.77	48.9	69.14	41.08	24.79
Currency Exchange Gain (Loss)	61.88	65.53	35.4	103.08	6.58
Other Non Operating Income (Expenses)	11.38	-1.46	13.94	-22.2	29.03
EBT Excluding Unusual Items	1,120	935.92	1,256	1,351	1,085
Gain (Loss) on Sale of Assets	-0.24	-1.5	0.85	-4.47	-2.16
Other Unusual Items	-2.05	-0.01	0.02	0.62	-
Pretax Income	1,118	934.41	1,257	1,347	1,083
Income Tax Expense	181.27	262.2	329.91	382.49	298.42
Earnings From Continuing Operations	936.56	672.22	926.87	964.91	784.49
Minority Interest in Earnings	-3.91	-2.26	-	-	-
Net Income	932.65	669.96	926.87	964.91	784.49
Net Income to Common	932.65	669.96	926.87	964.91	784.49
Net Income Growth	39.21%	-27.72%	-3.94%	23.00%	9.66%
Shares Outstanding (Basic)	48	47	47	47	47
Shares Outstanding (Diluted)	48	48	48	47	47
Shares Change (YoY)	0.41%	0.32%	0.51%	0.37%	0.23%
EPS (Basic)	19.63	14.19	19.76	20.65	16.79
EPS (Diluted)	19.48	14.05	19.50	20.41	16.66
EPS Growth	38.65%	-27.95%	-4.46%	22.53%	9.44%
Free Cash Flow	1,203	894.21	1,182	507.74	798.61
Free Cash Flow Per Share	25.14	18.76	24.88	10.74	16.95
Dividend Per Share	10.000	9.980	13.000	11.820	10.002
Dividend Growth	0.20%	-23.23%	9.98%	18.18%	10.00%
Gross Margin	32.27%	31.09%	33.61%	33.23%	33.22%
Operating Margin	9.87%	10.42%	14.33%	15.79%	15.33%
Profit Margin	8.09%	7.61%	11.10%	12.11%	11.45%
Free Cash Flow Margin	10.44%	10.16%	14.16%	6.37%	11.66%
EBITDA	1,447	1,101	1,360	1,421	1,202
EBITDA Margin	12.55%	12.51%	16.29%	17.84%	17.55%
D&A For EBITDA	309.05	184.28	163.54	163.54	151.57
EBIT	1,138	916.67	1,197	1,258	1,050
EBIT Margin	9.87%	10.42%	14.33%	15.79%	15.33%
Effective Tax Rate	16.22%	28.06%	26.25%	28.39%	27.56%
Revenue as Reported	-	-	-	-	6,849

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