Chang Jia M&E Engineering Corp. (TPEX:4550)

Chang Jia M&E Engineering Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	566.07	761.99	1,443	968.83	1,179
Other Revenue	352.98	487.59	465.69	386.53	241.46
Revenue	919.05	1,250	1,909	1,355	1,421
Revenue Growth (YoY)	-26.45%	-34.54%	40.86%	-4.59%	6.67%
Cost of Revenue	778.66	1,050	1,646	1,119	1,279
Gross Profit	140.39	199.62	262.68	236.36	141.89
Selling, General & Admin	87.66	86.02	86.77	88.88	76.88
Amortization of Goodwill & Intangibles	-	0.07	0.08	-	-
Operating Expenses	87.66	99.72	122.04	119.78	117.71
Operating Income	52.73	99.9	140.64	116.57	24.18
Interest Expense	-0.16	-0.18	-2.15	-1.09	-1.19
Interest & Investment Income	6.06	3.98	3.23	1.5	0.64
Currency Exchange Gain (Loss)	-	0.95	-0.23	7.91	-1.04
Other Non Operating Income (Expenses)	5.77	48.43	14.7	4.44	7.14
EBT Excluding Unusual Items	64.41	153.08	156.18	129.33	29.73
Gain (Loss) on Sale of Assets	-	-0.1	-0.03	-0	-0
Other Unusual Items	-	-	-	4.7	35.07
Pretax Income	64.41	152.98	156.15	134.03	64.8
Income Tax Expense	13.82	33.35	32.95	27	11.3
Net Income	50.59	119.63	123.2	107.03	53.5
Net Income to Common	50.59	119.63	123.2	107.03	53.5
Net Income Growth	-57.71%	-2.90%	15.10%	100.06%	-37.64%
Shares Outstanding (Basic)	38	38	38	38	38
Shares Outstanding (Diluted)	38	38	38	38	38
Shares Change (YoY)	0.16%	0.04%	-0.12%	-0.14%	-0.10%
EPS (Basic)	1.34	3.16	3.26	2.83	1.41
EPS (Diluted)	1.33	3.15	3.25	2.82	1.41
EPS Growth	-57.78%	-3.08%	15.25%	100.00%	-37.33%
Free Cash Flow	306.36	318.95	271.18	203.84	8.87
Free Cash Flow Per Share	8.05	8.40	7.14	5.36	0.23
Dividend Per Share	-	2.000	2.100	1.900	1.150
Dividend Growth	-	-4.76%	10.53%	65.22%	-31.55%
Gross Margin	15.28%	15.97%	13.76%	17.44%	9.99%
Operating Margin	5.74%	7.99%	7.37%	8.60%	1.70%
Profit Margin	5.50%	9.57%	6.45%	7.90%	3.77%
Free Cash Flow Margin	33.33%	25.52%	14.20%	15.04%	0.62%
EBITDA	152.05	213.03	249.12	199.91	113.57
EBITDA Margin	16.54%	17.05%	13.05%	14.75%	7.99%
D&A For EBITDA	99.32	113.13	108.48	83.34	89.39
EBIT	52.73	99.9	140.64	116.57	24.18
EBIT Margin	5.74%	7.99%	7.37%	8.60%	1.70%
Effective Tax Rate	21.46%	21.80%	21.10%	20.14%	17.44%
Revenue as Reported	919.05	1,250	1,909	1,355	1,421

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