ProbeLeader 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	1,027	964.34	1,425	1,109	770.85
Revenue Growth (YoY)	6.45%	-32.34%	28.52%	43.86%	36.34%
Cost of Revenue	825.7	787.14	1,130	789.73	529.64
Gross Profit	200.83	177.21	294.75	319.18	241.21
Selling, General & Admin	200.98	209.4	197.5	178.12	141.42
Research & Development	53.87	51.18	43.53	48	43.02
Operating Expenses	254.66	260.97	241.17	224.45	180.58
Operating Income	-53.82	-83.76	53.58	94.73	60.63
Interest Expense	-15.24	-14.09	-10.03	-5.56	-1.97
Interest & Investment Income	3.57	1.9	1.18	0.63	0.45
Earnings From Equity Investments	-2.47	-	-	-	-
Currency Exchange Gain (Loss)	-3.52	7.02	-1.85	-	-
Other Non Operating Income (Expenses)	5.07	-1.98	0.83	-2.39	-3.88
EBT Excluding Unusual Items	-66.41	-90.91	43.71	87.42	55.23
Gain (Loss) on Sale of Investments	1.97	-	-	-	-
Gain (Loss) on Sale of Assets	2.83	0.5	-0.04	-	-
Other Unusual Items	0.02	0.01	0.22	-	-
Pretax Income	-61.59	-90.41	43.89	87.42	55.23
Income Tax Expense	9.35	14.54	46.06	32.91	12.61
Earnings From Continuing Operations	-70.94	-104.95	-2.18	54.51	42.62
Minority Interest in Earnings	3.22	5.42	2.46	1.94	0.16
Net Income	-67.72	-99.53	0.29	56.45	42.78
Net Income to Common	-67.72	-99.53	0.29	56.45	42.78
Net Income Growth	-	-	-99.49%	31.95%	81.90%
Shares Outstanding (Basic)	33	30	29	28	28
Shares Outstanding (Diluted)	33	30	30	29	29
Shares Change (YoY)	10.84%	0.74%	2.86%	1.50%	0.65%
EPS (Basic)	-2.04	-3.32	0.01	2.02	1.53
EPS (Diluted)	-2.04	-3.32	0.01	1.95	1.50
EPS Growth	-	-	-99.49%	30.00%	80.72%
Free Cash Flow	-38.27	104.67	-89.73	-240.05	71.91
Free Cash Flow Per Share	-1.15	3.49	-3.01	-8.29	2.52
Gross Margin	19.56%	18.38%	20.68%	28.78%	31.29%
Operating Margin	-5.24%	-8.69%	3.76%	8.54%	7.87%
Profit Margin	-6.60%	-10.32%	0.02%	5.09%	5.55%
Free Cash Flow Margin	-3.73%	10.85%	-6.30%	-21.65%	9.33%
EBITDA	-15.89	-42.33	88.16	129.04	89.08
EBITDA Margin	-1.55%	-4.39%	6.19%	11.64%	11.56%
D&A For EBITDA	37.94	41.43	34.59	34.3	28.46
EBIT	-53.82	-83.76	53.58	94.73	60.63
EBIT Margin	-5.24%	-8.69%	3.76%	8.54%	7.87%
Effective Tax Rate	-	-	104.96%	37.65%	22.83%

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