Tailyn 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	1,831	1,864	1,981	1,912	1,418
Revenue Growth (YoY)	-1.77%	-5.89%	3.58%	34.86%	7.00%
Cost of Revenue	1,398	1,386	1,484	1,472	1,132
Gross Profit	433.11	478.47	496.91	440.76	285.56
Selling, General & Admin	213.48	236.78	236.5	194.92	148.12
Research & Development	123.46	92.48	90.7	86.16	71.02
Operating Expenses	326.4	339.15	329.17	287.43	219.15
Operating Income	106.71	139.32	167.74	153.34	66.42
Interest Expense	-0.57	-0.76	-0.78	-0.32	-0.1
Interest & Investment Income	18.13	19.82	17.78	10.7	16.61
Currency Exchange Gain (Loss)	-10.46	19.54	-3.55	9.13	-1.67
Other Non Operating Income (Expenses)	1.37	8.62	11.48	2.35	6.17
EBT Excluding Unusual Items	115.19	186.54	192.66	175.19	87.42
Gain (Loss) on Sale of Investments	2.23	1.57	1.07	-0.8	-0.83
Gain (Loss) on Sale of Assets	0.1	2.19	0	0.11	-0
Pretax Income	117.51	190.3	193.73	174.5	86.59
Income Tax Expense	14.03	28.81	33.17	38.52	10.77
Net Income	103.48	161.49	160.55	135.97	75.83
Net Income to Common	103.48	161.49	160.55	135.97	75.83
Net Income Growth	-35.92%	0.58%	18.08%	79.31%	14.97%
Shares Outstanding (Basic)	75	75	75	75	75
Shares Outstanding (Diluted)	75	75	75	75	75
Shares Change (YoY)	-0.13%	0.15%	-0.09%	0.21%	-0.01%
EPS (Basic)	1.38	2.15	2.14	1.81	1.01
EPS (Diluted)	1.37	2.14	2.13	1.80	1.01
EPS Growth	-35.98%	0.47%	18.33%	78.22%	14.85%
Free Cash Flow	193.39	237.27	280.37	-45.19	-9.93
Free Cash Flow Per Share	2.57	3.14	3.72	-0.60	-0.13
Dividend Per Share	1.000	1.300	1.420	1.200	0.900
Dividend Growth	-23.08%	-8.45%	18.33%	33.33%	5.88%
Gross Margin	23.65%	25.67%	25.09%	23.05%	20.14%
Operating Margin	5.83%	7.47%	8.47%	8.02%	4.68%
Profit Margin	5.65%	8.66%	8.11%	7.11%	5.35%
Free Cash Flow Margin	10.56%	12.73%	14.16%	-2.36%	-0.70%
EBITDA	170.19	203.38	222.42	192.27	107.07
EBITDA Margin	9.29%	10.91%	11.23%	10.05%	7.55%
D&A For EBITDA	63.48	64.06	54.68	38.94	40.66
EBIT	106.71	139.32	167.74	153.34	66.42
EBIT Margin	5.83%	7.47%	8.47%	8.02%	4.68%
Effective Tax Rate	11.94%	15.14%	17.12%	22.08%	12.43%

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