Asia Tech Image 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	3,713	4,393	3,539	4,293	4,191
Revenue Growth (YoY)	-15.48%	24.13%	-17.57%	2.43%	5.06%
Cost of Revenue	3,125	3,685	2,962	3,531	3,483
Gross Profit	588.43	707.98	577.27	762.39	707.96
Selling, General & Admin	112.4	136.67	121.02	147.7	127.72
Research & Development	62.57	77.79	64.82	73.77	67.86
Operating Expenses	174.97	214.46	185.85	221.47	195.58
Operating Income	413.46	493.52	391.43	540.93	512.39
Interest Expense	-0.28	-0.39	-0.42	-0.25	-0.32
Interest & Investment Income	85.36	111.32	89.06	29.49	11.29
Currency Exchange Gain (Loss)	-	34.91	-0.34	82.86	-25.05
Other Non Operating Income (Expenses)	-32.66	12.8	23.16	92.82	19.54
EBT Excluding Unusual Items	465.88	652.16	502.9	745.84	517.84
Pretax Income	465.88	652.16	502.9	745.84	517.84
Income Tax Expense	91.51	123.73	94.04	167.11	92.36
Net Income	374.37	528.43	408.85	578.73	425.48
Net Income to Common	374.37	528.43	408.85	578.73	425.48
Net Income Growth	-29.15%	29.25%	-29.35%	36.02%	13.69%
Shares Outstanding (Basic)	73	73	73	73	73
Shares Outstanding (Diluted)	73	73	74	74	74
Shares Change (YoY)	0.35%	-0.56%	-0.51%	0.22%	0.00%
EPS (Basic)	5.16	7.29	5.64	7.98	5.87
EPS (Diluted)	5.10	7.22	5.56	7.83	5.77
EPS Growth	-29.36%	29.86%	-28.99%	35.70%	13.81%
Free Cash Flow	286.7	650.78	527.66	601.65	174.88
Free Cash Flow Per Share	3.91	8.90	7.17	8.14	2.37
Dividend Per Share	-	5.450	4.200	5.800	4.300
Dividend Growth	-	29.76%	-27.59%	34.88%	22.86%
Gross Margin	15.85%	16.12%	16.31%	17.76%	16.89%
Operating Margin	11.13%	11.23%	11.06%	12.60%	12.22%
Profit Margin	10.08%	12.03%	11.55%	13.48%	10.15%
Free Cash Flow Margin	7.72%	14.81%	14.91%	14.01%	4.17%
EBITDA	503.53	579.56	482.53	641.89	593.43
EBITDA Margin	13.56%	13.19%	13.63%	14.95%	14.16%
D&A For EBITDA	90.07	86.04	91.1	100.96	81.04
EBIT	413.46	493.52	391.43	540.93	512.39
EBIT Margin	11.13%	11.23%	11.06%	12.60%	12.22%
Effective Tax Rate	19.64%	18.97%	18.70%	22.41%	17.84%

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