Brogent Technologies 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	1,339	1,392	862.7	803.77	787.75
Revenue Growth (YoY)	-3.81%	61.33%	7.33%	2.03%	-25.89%
Cost of Revenue	777.9	794.31	500.89	473.25	411.24
Gross Profit	560.9	597.53	361.81	330.52	376.51
Selling, General & Admin	460.21	432.35	400.94	368.36	302.57
Research & Development	210.39	138.06	106.89	189.45	207.75
Operating Expenses	694.16	608.36	586.18	577.78	556.64
Operating Income	-133.26	-10.83	-224.37	-247.26	-180.14
Interest Expense	-28.74	-32.68	-27.29	-23.72	-27.06
Interest & Investment Income	5.89	13.45	17.76	8.51	5.34
Earnings From Equity Investments	-34.75	-14.31	-2.71	-0.47	-6.03
Currency Exchange Gain (Loss)	-	104.86	0.95	78.53	-20.23
Other Non Operating Income (Expenses)	-25.3	41.15	14.28	26.22	56.73
EBT Excluding Unusual Items	-216.16	101.63	-221.38	-158.19	-171.39
Gain (Loss) on Sale of Investments	-	-	2.28	-	-
Gain (Loss) on Sale of Assets	-	-	-3.18	74.23	-2.04
Other Unusual Items	-	-	-	-	19.65
Pretax Income	-216.16	101.63	-222.28	-83.96	-153.78
Income Tax Expense	-18.97	28.23	-42.31	-21.56	-20.46
Earnings From Continuing Operations	-197.19	73.4	-179.98	-62.4	-133.32
Minority Interest in Earnings	-	-	0.21	1.67	1.37
Net Income	-197.19	73.4	-179.76	-60.73	-131.96
Net Income to Common	-197.19	73.4	-179.76	-60.73	-131.96
Shares Outstanding (Basic)	69	67	64	61	57
Shares Outstanding (Diluted)	69	67	64	61	57
Shares Change (YoY)	2.59%	4.11%	5.23%	7.04%	2.45%
EPS (Basic)	-2.87	1.10	-2.79	-0.99	-2.31
EPS (Diluted)	-2.87	1.10	-2.79	-0.99	-2.31
Free Cash Flow	-67.29	46.17	45.81	-68.98	-120.1
Free Cash Flow Per Share	-0.98	0.69	0.71	-1.13	-2.10
Dividend Per Share	-	0.940	0.500	1.500	-
Dividend Growth	-	87.99%	-66.67%	-	-
Gross Margin	41.90%	42.93%	41.94%	41.12%	47.80%
Operating Margin	-9.95%	-0.78%	-26.01%	-30.76%	-22.87%
Profit Margin	-14.73%	5.27%	-20.84%	-7.56%	-16.75%
Free Cash Flow Margin	-5.03%	3.32%	5.31%	-8.58%	-15.25%
EBITDA	78.69	98.56	-119.4	-141.22	-97.27
EBITDA Margin	5.88%	7.08%	-13.84%	-17.57%	-12.35%
D&A For EBITDA	211.96	109.39	104.97	106.04	82.87
EBIT	-133.26	-10.83	-224.37	-247.26	-180.14
EBIT Margin	-9.95%	-0.78%	-26.01%	-30.76%	-22.87%
Effective Tax Rate	-	27.78%	-	-	-

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