Airlux Electrical Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	157.17	166	134.19	98.11	173.84	550.2
Revenue Growth (YoY)	7.52%	23.71%	36.77%	-43.56%	-68.40%	38.41%
Cost of Revenue	117.5	123.32	110.84	83.35	160.13	483.97
Gross Profit	39.67	42.67	23.35	14.76	13.71	66.23
Selling, General & Admin	77.44	79.76	79.35	76.7	78.69	93.29
Research & Development	16.41	16.86	18.7	23.42	28.93	44.96
Operating Expenses	93.86	96.61	98.04	100.11	107.62	138.24
Operating Income	-54.19	-53.94	-74.7	-85.35	-93.91	-72.01
Interest Expense	-7.64	-7.65	-7.8	-7.77	-7.29	-6.88
Interest & Investment Income	4.91	5.6	7.64	5.85	1.14	0.26
Currency Exchange Gain (Loss)	-1.72	-1.72	7.25	-0.57	20.01	-9.34
Other Non Operating Income (Expenses)	55.57	52.12	45.27	48.52	79.06	64.82
EBT Excluding Unusual Items	-3.07	-5.58	-22.33	-39.32	-1	-23.15
Gain (Loss) on Sale of Investments	-	-	-	-	0.11	0.45
Gain (Loss) on Sale of Assets	0.58	0.58	-0	1.83	4.71	4.21
Pretax Income	-2.49	-5.01	-22.33	-37.49	3.83	-18.5
Net Income	-2.49	-5.01	-22.33	-37.49	3.83	-18.5
Net Income to Common	-2.49	-5.01	-22.33	-37.49	3.83	-18.5
Shares Outstanding (Basic)	48	48	48	48	48	48
Shares Outstanding (Diluted)	48	48	48	48	48	48
EPS (Basic)	-0.05	-0.10	-0.47	-0.78	0.08	-0.39
EPS (Diluted)	-0.05	-0.10	-0.47	-0.78	0.08	-0.39
Free Cash Flow	-25.98	-37.74	-37.57	-22.91	145.01	-111.1
Free Cash Flow Per Share	-0.54	-0.79	-0.78	-0.48	3.02	-2.32
Gross Margin	25.24%	25.71%	17.40%	15.04%	7.89%	12.04%
Operating Margin	-34.48%	-32.49%	-55.67%	-87.00%	-54.02%	-13.09%
Profit Margin	-1.59%	-3.02%	-16.64%	-38.21%	2.20%	-3.36%
Free Cash Flow Margin	-16.53%	-22.74%	-28.00%	-23.36%	83.42%	-20.19%
EBITDA	-43.46	-42.92	-63.42	-71.91	-77.62	-56.57
EBITDA Margin	-27.65%	-25.85%	-47.27%	-73.29%	-44.65%	-10.28%
D&A For EBITDA	10.73	11.02	11.27	13.45	16.29	15.45
EBIT	-54.19	-53.94	-74.7	-85.35	-93.91	-72.01
EBIT Margin	-34.48%	-32.49%	-55.67%	-87.00%	-54.02%	-13.09%

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