Scan-D 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
Operating Revenue	2,202	2,283	2,348	2,454	2,375
Other Revenue	4.76	6.01	7.63	12.58	14.7
Revenue	2,207	2,289	2,356	2,466	2,390
Revenue Growth (YoY)	-3.57%	-2.85%	-4.48%	3.20%	12.13%
Cost of Revenue	966.97	1,008	1,078	1,098	1,024
Gross Profit	1,240	1,281	1,277	1,368	1,366
Selling, General & Admin	1,151	1,171	1,135	1,106	1,074
Operating Expenses	1,151	1,171	1,134	1,113	1,078
Operating Income	88.97	110.42	143.77	255.07	287.6
Interest Expense	-43.36	-49.79	-40.55	-20.46	-20.43
Interest & Investment Income	2.54	3.42	4.62	2.89	2.66
Currency Exchange Gain (Loss)	-	-1.91	-3.31	1.45	1.44
Other Non Operating Income (Expenses)	14.05	27.03	23.11	27.24	43.36
EBT Excluding Unusual Items	62.19	89.17	127.64	266.19	314.64
Gain (Loss) on Sale of Assets	-	-1.42	-0.5	-0.19	-1.25
Other Unusual Items	-	4.44	6.18	10.11	30.77
Pretax Income	62.19	92.19	133.31	276.11	344.16
Income Tax Expense	12.75	11.48	29.85	60.56	73.66
Earnings From Continuing Operations	49.44	80.71	103.47	215.55	270.5
Minority Interest in Earnings	0.01	-0.3	-0.22	-0.09	-0.44
Net Income	49.45	80.41	103.25	215.46	270.06
Net Income to Common	49.45	80.41	103.25	215.46	270.06
Net Income Growth	-38.50%	-22.12%	-52.08%	-20.22%	20.01%
Shares Outstanding (Basic)	50	50	50	50	49
Shares Outstanding (Diluted)	50	50	50	51	51
Shares Change (YoY)	0.22%	-0.09%	-0.33%	0.08%	1.37%
EPS (Basic)	0.99	1.60	2.06	4.29	5.54
EPS (Diluted)	0.98	1.60	2.05	4.26	5.36
EPS Growth	-38.75%	-21.95%	-51.88%	-20.49%	17.76%
Free Cash Flow	381	-97.82	525.69	361.51	468.45
Free Cash Flow Per Share	7.55	-1.94	10.43	7.15	9.27
Dividend Per Share	-	1.500	2.000	3.400	4.400
Dividend Growth	-	-25.00%	-41.18%	-22.73%	10.00%
Gross Margin	56.18%	55.98%	54.22%	55.46%	57.15%
Operating Margin	4.03%	4.83%	6.10%	10.34%	12.03%
Profit Margin	2.24%	3.51%	4.38%	8.74%	11.30%
Free Cash Flow Margin	17.26%	-4.27%	22.31%	14.66%	19.60%
EBITDA	411.36	142.7	177.76	292.96	338.68
EBITDA Margin	18.64%	6.24%	7.55%	11.88%	14.17%
D&A For EBITDA	322.39	32.28	34	37.89	51.08
EBIT	88.97	110.42	143.77	255.07	287.6
EBIT Margin	4.03%	4.83%	6.10%	10.34%	12.03%
Effective Tax Rate	20.51%	12.45%	22.39%	21.93%	21.40%
Revenue as Reported	2,207	2,289	2,356	2,466	2,390

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