Sinopower Semiconductor 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	3,401	2,716	2,657	3,005	3,116
Revenue Growth (YoY)	25.24%	2.24%	-11.58%	-3.56%	19.81%
Cost of Revenue	2,638	2,148	2,213	2,147	2,326
Gross Profit	763.54	568.18	443.99	857.57	789.53
Selling, General & Admin	198.15	177.6	152.47	185.44	162.09
Research & Development	191.83	160.03	142.04	163.91	131.02
Operating Expenses	389.97	337.63	294.51	349.35	293.11
Operating Income	373.56	230.55	149.48	508.22	496.42
Interest Expense	-0.11	-3.79	-5.34	-0.62	-0.16
Interest & Investment Income	6.96	11.71	16.44	9.29	5.39
Currency Exchange Gain (Loss)	-	43.32	15.4	52.01	30.44
Other Non Operating Income (Expenses)	39.03	0.6	-	1.26	1.11
EBT Excluding Unusual Items	419.45	282.39	175.98	570.16	533.2
Pretax Income	419.45	282.39	175.98	570.16	533.2
Income Tax Expense	65.01	56.48	26.7	114.03	95.98
Net Income	354.43	225.91	149.28	456.13	437.22
Net Income to Common	354.43	225.91	149.28	456.13	437.22
Net Income Growth	56.89%	51.33%	-67.27%	4.32%	87.25%
Shares Outstanding (Basic)	37	37	37	37	37
Shares Outstanding (Diluted)	38	38	37	38	37
Shares Change (YoY)	0.88%	0.88%	-1.02%	0.97%	1.09%
EPS (Basic)	9.52	6.09	4.03	12.40	11.90
EPS (Diluted)	9.30	5.98	3.99	12.06	11.66
EPS Growth	55.52%	49.88%	-66.92%	3.40%	85.14%
Free Cash Flow	514.68	509.13	154.9	-285.8	371.15
Free Cash Flow Per Share	13.51	13.48	4.14	-7.55	9.90
Dividend Per Share	-	4.302	2.800	2.727	6.545
Dividend Growth	-	53.63%	2.67%	-58.33%	44.00%
Gross Margin	22.45%	20.92%	16.71%	28.54%	25.34%
Operating Margin	10.98%	8.49%	5.63%	16.91%	15.93%
Profit Margin	10.42%	8.32%	5.62%	15.18%	14.03%
Free Cash Flow Margin	15.13%	18.75%	5.83%	-9.51%	11.91%
EBITDA	418.17	263.17	179.59	534.03	517.76
EBITDA Margin	12.29%	9.69%	6.76%	17.77%	16.62%
D&A For EBITDA	44.61	32.62	30.1	25.81	21.34
EBIT	373.56	230.55	149.48	508.22	496.42
EBIT Margin	10.98%	8.49%	5.63%	16.91%	15.93%
Effective Tax Rate	15.50%	20.00%	15.17%	20.00%	18.00%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.