Juic International 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	874.44	916.38	1,190	1,616	2,034
Revenue Growth (YoY)	-4.58%	-23.00%	-26.37%	-20.54%	10.29%
Cost of Revenue	747.15	782.57	1,066	1,429	1,794
Gross Profit	127.29	133.81	124.16	186.93	240.45
Selling, General & Admin	81.73	81.38	82.51	156.5	167.81
Operating Expenses	84.78	79.49	82.94	158.78	167.83
Operating Income	42.51	54.33	41.22	28.15	72.62
Interest Expense	-9.75	-13.35	-10.18	-8.4	-7.72
Interest & Investment Income	66.3	64.67	47.52	13.68	3.99
Currency Exchange Gain (Loss)	-	97.75	-0.22	139.86	-30.4
Other Non Operating Income (Expenses)	86.82	5.57	36.51	7.46	7.57
EBT Excluding Unusual Items	185.88	208.98	114.86	180.75	46.06
Gain (Loss) on Sale of Investments	-	-7.87	-	-	0.89
Gain (Loss) on Sale of Assets	-	-8.88	-	-1.77	1
Asset Writedown	-	3.57	-38.35	-	-0.07
Other Unusual Items	-	0	-0.01	0	-0
Pretax Income	185.88	195.79	76.5	178.98	47.88
Income Tax Expense	46.33	40.36	32.13	63.16	33.49
Earnings From Continuing Operations	139.55	155.43	44.38	115.82	14.39
Earnings From Discontinued Operations	0.1	-44.66	-72.19	-	-
Net Income	139.65	110.77	-27.81	115.82	14.39
Net Income to Common	139.65	110.77	-27.81	115.82	14.39
Net Income Growth	26.07%	-	-	704.96%	-37.85%
Shares Outstanding (Basic)	44	44	44	44	44
Shares Outstanding (Diluted)	44	44	44	44	44
Shares Change (YoY)	-0.10%	0.26%	-0.57%	0.51%	-0.21%
EPS (Basic)	3.18	2.52	-0.63	2.64	0.33
EPS (Diluted)	3.17	2.51	-0.63	2.62	0.33
EPS Growth	26.43%	-	-	699.62%	-36.99%
Free Cash Flow	12.91	202.89	61.61	323.32	72.07
Free Cash Flow Per Share	0.29	4.60	1.40	7.31	1.64
Dividend Per Share	-	0.500	-	0.500	0.500
Dividend Growth	-	-	-	-	-28.57%
Gross Margin	14.56%	14.60%	10.43%	11.57%	11.82%
Operating Margin	4.86%	5.93%	3.46%	1.74%	3.57%
Profit Margin	15.97%	12.09%	-2.34%	7.17%	0.71%
Free Cash Flow Margin	1.48%	22.14%	5.18%	20.00%	3.54%
EBITDA	43.24	67.69	70.89	61.62	112.05
EBITDA Margin	4.95%	7.39%	5.96%	3.81%	5.51%
D&A For EBITDA	0.73	13.37	29.67	33.47	39.42
EBIT	42.51	54.33	41.22	28.15	72.62
EBIT Margin	4.86%	5.93%	3.46%	1.74%	3.57%
Effective Tax Rate	24.92%	20.61%	41.99%	35.29%	69.95%

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