ALFORMER Industrial 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	1,536	1,453	1,586	1,961	2,125
Revenue Growth (YoY)	5.76%	-8.39%	-19.12%	-7.75%	52.21%
Cost of Revenue	1,457	1,327	1,496	1,794	1,786
Gross Profit	79.61	125.23	89.77	167.03	339.8
Selling, General & Admin	79.03	77	69.09	75.42	93.75
Research & Development	11.89	15.56	9.24	5.82	1.83
Operating Expenses	90.96	87.66	82.11	83.45	91.54
Operating Income	-11.35	37.57	7.66	83.58	248.26
Interest Expense	-30.05	-21.82	-20.93	-17.79	-10.4
Interest & Investment Income	2.66	1.91	1.17	0.57	0.2
Currency Exchange Gain (Loss)	-	1.88	0.79	1.99	3.51
Other Non Operating Income (Expenses)	15.12	10.78	7.33	8.09	9.73
EBT Excluding Unusual Items	-23.63	30.32	-3.98	76.43	251.3
Other Unusual Items	-	-	-	-	-0.17
Pretax Income	-23.63	30.32	-3.98	76.43	251.13
Income Tax Expense	-4.34	6.07	-4.23	15.63	50.36
Net Income	-19.29	24.25	0.25	60.8	200.77
Net Income to Common	-19.29	24.25	0.25	60.8	200.77
Net Income Growth	-	9561.35%	-99.59%	-69.72%	124.48%
Shares Outstanding (Basic)	49	50	50	49	44
Shares Outstanding (Diluted)	49	50	50	49	44
Shares Change (YoY)	-1.13%	0.02%	2.24%	10.61%	0.01%
EPS (Basic)	-0.39	0.48	0.01	1.25	4.55
EPS (Diluted)	-0.39	0.48	0.01	1.24	4.54
EPS Growth	-	9461.75%	-99.59%	-72.69%	124.75%
Free Cash Flow	-210.04	-242.45	175.46	-15.37	-392.54
Free Cash Flow Per Share	-4.25	-4.85	3.51	-0.31	-8.88
Dividend Per Share	-	0.500	-	1.000	3.000
Dividend Growth	-	-	-	-66.67%	200.00%
Gross Margin	5.18%	8.62%	5.66%	8.52%	15.99%
Operating Margin	-0.74%	2.59%	0.48%	4.26%	11.68%
Profit Margin	-1.26%	1.67%	0.02%	3.10%	9.45%
Free Cash Flow Margin	-13.67%	-16.69%	11.06%	-0.78%	-18.47%
EBITDA	60.66	82.07	53.02	123.47	284.99
EBITDA Margin	3.95%	5.65%	3.34%	6.30%	13.41%
D&A For EBITDA	72.01	44.49	45.36	39.89	36.72
EBIT	-11.35	37.57	7.66	83.58	248.26
EBIT Margin	-0.74%	2.59%	0.48%	4.26%	11.68%
Effective Tax Rate	-	20.01%	-	20.45%	20.05%

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