YFC-Boneagle Electric 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	8,362	10,100	9,838	11,671	12,447
Revenue Growth (YoY)	-17.20%	2.66%	-15.70%	-6.24%	8.84%
Cost of Revenue	5,975	7,449	7,852	9,384	9,814
Gross Profit	2,387	2,651	1,986	2,287	2,632
Selling, General & Admin	2,141	2,282	2,476	2,603	2,380
Research & Development	43.79	51.81	49.81	43.88	47.44
Operating Expenses	2,173	2,321	2,605	2,657	2,420
Operating Income	214.03	329.18	-619.01	-370.48	212.6
Interest Expense	-164.09	-175.99	-159.68	-160.87	-103.73
Interest & Investment Income	24.01	28.34	29.37	7.06	0.84
Currency Exchange Gain (Loss)	-	9.55	8.73	58.8	-23.54
Other Non Operating Income (Expenses)	54.91	6.08	10.46	0.64	7.13
EBT Excluding Unusual Items	128.86	197.16	-730.13	-464.85	93.31
Gain (Loss) on Sale of Investments	-	-	-	-	-0.09
Gain (Loss) on Sale of Assets	-	-1.85	98.26	2,008	-2.05
Asset Writedown	-	-	-	-104.47	-
Other Unusual Items	-	-	-	-	41.21
Pretax Income	128.86	195.31	-631.87	1,438	132.38
Income Tax Expense	10.33	59.4	-191.97	634.05	33.09
Earnings From Continuing Operations	118.53	135.91	-439.9	804.17	99.3
Minority Interest in Earnings	-	-	-0.09	-0.47	1.09
Net Income	118.53	135.91	-439.99	803.7	100.39
Net Income to Common	118.53	135.91	-439.99	803.7	100.39
Net Income Growth	-12.79%	-	-	700.62%	-67.06%
Shares Outstanding (Basic)	146	146	145	137	132
Shares Outstanding (Diluted)	146	147	145	143	138
Shares Change (YoY)	-0.35%	1.10%	1.86%	3.62%	-3.18%
EPS (Basic)	0.81	0.93	-3.03	5.87	0.76
EPS (Diluted)	0.81	0.93	-3.03	5.65	0.75
EPS Growth	-12.71%	-	-	657.72%	-66.28%
Free Cash Flow	564.88	-63.74	276.51	1,241	-1,568
Free Cash Flow Per Share	3.86	-0.43	1.90	8.70	-11.40
Dividend Per Share	-	0.700	0.800	3.000	0.130
Dividend Growth	-	-12.50%	-73.33%	2207.69%	-87.00%
Gross Margin	28.55%	26.25%	20.18%	19.60%	21.15%
Operating Margin	2.56%	3.26%	-6.29%	-3.17%	1.71%
Profit Margin	1.42%	1.35%	-4.47%	6.89%	0.81%
Free Cash Flow Margin	6.75%	-0.63%	2.81%	10.63%	-12.60%
EBITDA	530.15	427.34	-522.92	-256.68	332.44
EBITDA Margin	6.34%	4.23%	-5.32%	-2.20%	2.67%
D&A For EBITDA	316.12	98.16	96.09	113.81	119.84
EBIT	214.03	329.18	-619.01	-370.48	212.6
EBIT Margin	2.56%	3.26%	-6.29%	-3.17%	1.71%
Effective Tax Rate	8.02%	30.41%	-	44.09%	24.99%

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