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	83.72	81.38	82.51	156.5	167.81
Operating Expenses	86.78	79.49	82.94	158.78	167.83
Operating Income	40.51	54.33	41.22	28.15	72.62
Interest Expense	-9.61	-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)	-70.42	97.75	-0.22	139.86	-30.4
Other Non Operating Income (Expenses)	1.84	5.57	36.51	7.46	7.57
EBT Excluding Unusual Items	28.62	208.98	114.86	180.75	46.06
Gain (Loss) on Sale of Investments	0.11	-7.87	-	-	0.89
Gain (Loss) on Sale of Assets	188.33	-8.88	-	-1.77	1
Asset Writedown	-	3.57	-38.35	-	-0.07
Other Unusual Items	0.01	0	-0.01	0	-0
Pretax Income	217.06	195.79	76.5	178.98	47.88
Income Tax Expense	100.17	40.36	32.13	63.16	33.49
Earnings From Continuing Operations	116.89	155.43	44.38	115.82	14.39
Earnings From Discontinued Operations	0.1	-44.66	-72.19	-	-
Net Income	116.99	110.77	-27.81	115.82	14.39
Net Income to Common	116.99	110.77	-27.81	115.82	14.39
Net Income Growth	5.61%	-	-	704.96%	-37.85%
Shares Outstanding (Basic)	44	44	44	44	44
Shares Outstanding (Diluted)	44	44	44	44	44
Shares Change (YoY)	0.06%	0.26%	-0.57%	0.51%	-0.21%
EPS (Basic)	2.66	2.52	-0.63	2.64	0.33
EPS (Diluted)	2.65	2.51	-0.63	2.62	0.33
EPS Growth	5.79%	-	-	699.62%	-36.99%
Free Cash Flow	20.72	202.89	61.61	323.32	72.07
Free Cash Flow Per Share	0.47	4.60	1.40	7.31	1.64
Dividend Per Share	0.500	0.500	-	0.500	0.500
Dividend Growth	-	-	-	-	-28.57%
Gross Margin	14.56%	14.60%	10.43%	11.57%	11.82%
Operating Margin	4.63%	5.93%	3.46%	1.74%	3.57%
Profit Margin	13.38%	12.09%	-2.34%	7.17%	0.71%
Free Cash Flow Margin	2.37%	22.14%	5.18%	20.00%	3.54%
EBITDA	41.15	67.69	70.89	61.62	112.05
EBITDA Margin	4.71%	7.39%	5.96%	3.81%	5.51%
D&A For EBITDA	0.63	13.37	29.67	33.47	39.42
EBIT	40.51	54.33	41.22	28.15	72.62
EBIT Margin	4.63%	5.93%	3.46%	1.74%	3.57%
Effective Tax Rate	46.15%	20.61%	41.99%	35.29%	69.95%

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