Hotel Royal Chihpen Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	264.45	351.52	467.19	478.86	362.5	431.4
Revenue Growth (YoY)	-38.04%	-24.76%	-2.44%	32.10%	-15.97%	21.99%
Cost of Revenue	180.37	211.08	236.43	238.91	207.3	230.3
Gross Profit	84.09	140.44	230.76	239.95	155.19	201.11
Selling, General & Admin	107.08	116.52	134.42	124.65	103.96	111.8
Operating Expenses	107.08	116.52	134.42	124.65	103.96	111.8
Operating Income	-23	23.92	96.34	115.3	51.23	89.31
Interest Expense	-0.02	-0.02	-0.04	-0.03	-0.02	-0.05
Interest & Investment Income	4.79	5.19	5.95	3.38	1.92	-
Currency Exchange Gain (Loss)	0	0	0.01	-	-	-
Other Non Operating Income (Expenses)	0.82	-0.08	0.23	1.3	7.6	22.18
EBT Excluding Unusual Items	-17.41	29.01	102.5	119.95	60.72	111.44
Gain (Loss) on Sale of Investments	-3.79	-3.7	33.26	-1.38	8.24	-
Gain (Loss) on Sale of Assets	-0.02	-0.36	-0.06	-0.07	-0.06	-
Asset Writedown	-2.4	-4	-	-	-	-
Pretax Income	-23.61	20.96	135.7	118.5	68.91	111.44
Income Tax Expense	-0.48	5.07	19.93	23.59	10.27	17.73
Net Income	-23.13	15.89	115.77	94.91	58.64	93.71
Net Income to Common	-23.13	15.89	115.77	94.91	58.64	93.71
Net Income Growth	-	-86.28%	21.98%	61.86%	-37.43%	181.60%
Shares Outstanding (Basic)	39	39	39	39	39	39
Shares Outstanding (Diluted)	39	39	39	39	39	39
Shares Change (YoY)	-0.14%	-0.07%	-0.02%	-0.06%	0.13%	0.05%
EPS (Basic)	-0.60	0.41	2.98	2.44	1.51	2.41
EPS (Diluted)	-0.60	0.41	2.98	2.44	1.51	2.41
EPS Growth	-	-86.28%	22.09%	61.71%	-37.39%	181.45%
Free Cash Flow	-30.07	-21.86	88.32	140.94	48.28	153.47
Free Cash Flow Per Share	-0.77	-0.56	2.27	3.62	1.24	3.95
Dividend Per Share	-	-	1.500	2.220	1.380	2.200
Dividend Growth	-	-	-32.43%	60.87%	-37.27%	175.00%
Gross Margin	31.80%	39.95%	49.39%	50.11%	42.81%	46.62%
Operating Margin	-8.70%	6.80%	20.62%	24.08%	14.13%	20.70%
Profit Margin	-8.74%	4.52%	24.78%	19.82%	16.18%	21.72%
Free Cash Flow Margin	-11.37%	-6.22%	18.90%	29.43%	13.32%	35.57%
EBITDA	5.51	52.71	120.11	139.87	77.15	117.85
EBITDA Margin	2.08%	14.99%	25.71%	29.21%	21.28%	27.32%
D&A For EBITDA	28.51	28.79	23.77	24.57	25.92	28.54
EBIT	-23	23.92	96.34	115.3	51.23	89.31
EBIT Margin	-8.70%	6.80%	20.62%	24.08%	14.13%	20.70%
Effective Tax Rate	-	24.20%	14.68%	19.91%	14.90%	15.91%
Advertising Expenses	-	6.67	7.1	5.16	1.11	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.