J&B International 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	1,671	1,289	1,129	1,164	1,357
Revenue Growth (YoY)	29.61%	14.18%	-2.99%	-14.29%	3.09%
Cost of Revenue	1,203	952.38	872.3	876.52	996.5
Gross Profit	467.72	336.48	256.47	286.99	360.94
Selling, General & Admin	263.26	217.65	189.89	202.43	134.14
Research & Development	21.06	24.32	29.89	23.78	21.27
Amortization of Goodwill & Intangibles	-	-	-	-	73.57
Operating Expenses	282.6	244.25	213.93	231.84	230.32
Operating Income	185.11	92.24	42.54	55.15	130.62
Interest Expense	-3.05	-0.82	-2.17	-3.06	-1.54
Interest & Investment Income	7.2	8.02	3.09	1.17	0.38
Currency Exchange Gain (Loss)	3.79	12.37	0.18	16.56	-7.27
Other Non Operating Income (Expenses)	1.45	2.02	3.67	5.2	0.07
EBT Excluding Unusual Items	194.48	113.83	47.31	75.02	122.25
Gain (Loss) on Sale of Assets	-5.37	-0.01	-0.05	-0.39	-0.04
Pretax Income	189.12	113.83	47.26	74.63	122.21
Income Tax Expense	37.46	26.04	15.17	18.41	31.6
Earnings From Continuing Operations	151.65	87.79	32.09	56.22	90.61
Minority Interest in Earnings	-	-	-	0.22	5
Net Income	151.65	87.79	32.09	56.44	95.61
Net Income to Common	151.65	87.79	32.09	56.44	95.61
Net Income Growth	72.74%	173.57%	-43.14%	-40.97%	16.07%
Shares Outstanding (Basic)	29	28	25	24	24
Shares Outstanding (Diluted)	32	28	25	25	24
Shares Change (YoY)	17.56%	11.24%	0.08%	2.68%	0.60%
EPS (Basic)	5.23	3.19	1.30	2.31	3.99
EPS (Diluted)	4.71	3.18	1.29	2.28	3.96
EPS Growth	48.05%	146.51%	-43.42%	-42.42%	15.45%
Free Cash Flow	-0.03	187.76	66.56	60.17	-79.38
Free Cash Flow Per Share	-0.00	6.81	2.68	2.43	-3.29
Dividend Per Share	3.500	2.470	0.800	-	-
Dividend Growth	41.70%	208.75%	-	-	-
Gross Margin	28.00%	26.11%	22.72%	24.67%	26.59%
Operating Margin	11.08%	7.16%	3.77%	4.74%	9.62%
Profit Margin	9.08%	6.81%	2.84%	4.85%	7.04%
Free Cash Flow Margin	-0.00%	14.57%	5.90%	5.17%	-5.85%
EBITDA	197.88	104.26	55.67	68.13	143.74
EBITDA Margin	11.85%	8.09%	4.93%	5.86%	10.59%
D&A For EBITDA	12.77	12.02	13.13	12.98	13.12
EBIT	185.11	92.24	42.54	55.15	130.62
EBIT Margin	11.08%	7.16%	3.77%	4.74%	9.62%
Effective Tax Rate	19.81%	22.87%	32.09%	24.67%	25.86%

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