Sinopower Semiconductor Income Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	3,438	3,401	2,716	2,657	3,005	3,116
Revenue Growth (YoY)	17.21%	25.24%	2.24%	-11.58%	-3.56%	19.81%
Cost of Revenue	2,613	2,638	2,148	2,213	2,147	2,326
Gross Profit	824.05	763.54	568.18	443.99	857.57	789.53
Selling, General & Admin	205.14	198.15	177.6	152.47	185.44	162.09
Research & Development	191.19	191.83	160.03	142.04	163.91	131.02
Operating Expenses	396.33	389.97	337.63	294.51	349.35	293.11
Operating Income	427.72	373.56	230.55	149.48	508.22	496.42
Interest Expense	-0.09	-0.11	-3.79	-5.34	-0.62	-0.16
Interest & Investment Income	7.87	6.96	6.57	16.44	9.29	5.39
Currency Exchange Gain (Loss)	26.03	26.03	43.32	15.4	52.01	30.44
Other Non Operating Income (Expenses)	15.94	12.93	5.74	-	1.26	1.11
EBT Excluding Unusual Items	477.47	419.37	282.39	175.98	570.16	533.2
Gain (Loss) on Sale of Assets	0.08	0.08	-	-	-	-
Pretax Income	477.55	419.45	282.39	175.98	570.16	533.2
Income Tax Expense	73.82	65.01	56.48	26.7	114.03	95.98
Net Income	403.73	354.43	225.91	149.28	456.13	437.22
Net Income to Common	403.73	354.43	225.91	149.28	456.13	437.22
Net Income Growth	57.57%	56.89%	51.33%	-67.27%	4.32%	87.25%
Shares Outstanding (Basic)	38	37	37	37	37	37
Shares Outstanding (Diluted)	39	38	38	37	38	37
Shares Change (YoY)	1.82%	0.88%	0.88%	-1.02%	0.97%	1.09%
EPS (Basic)	10.72	9.52	6.09	4.03	12.40	11.90
EPS (Diluted)	10.47	9.30	5.98	3.99	12.06	11.66
EPS Growth	54.76%	55.52%	49.88%	-66.92%	3.40%	85.14%
Free Cash Flow	435.85	514.68	509.13	154.9	-285.8	371.15
Free Cash Flow Per Share	11.31	13.51	13.48	4.14	-7.55	9.90
Dividend Per Share	-	7.500	4.300	2.800	2.727	6.545
Dividend Growth	-	74.42%	53.57%	2.67%	-58.33%	44.00%
Gross Margin	23.97%	22.45%	20.92%	16.71%	28.54%	25.34%
Operating Margin	12.44%	10.98%	8.49%	5.63%	16.91%	15.93%
Profit Margin	11.74%	10.42%	8.32%	5.62%	15.18%	14.03%
Free Cash Flow Margin	12.68%	15.13%	18.75%	5.83%	-9.51%	11.91%
EBITDA	467.78	412.03	263.17	179.59	534.03	517.76
EBITDA Margin	13.61%	12.11%	9.69%	6.76%	17.77%	16.62%
D&A For EBITDA	40.06	38.46	32.62	30.1	25.81	21.34
EBIT	427.72	373.56	230.55	149.48	508.22	496.42
EBIT Margin	12.44%	10.98%	8.49%	5.63%	16.91%	15.93%
Effective Tax Rate	15.46%	15.50%	20.00%	15.17%	20.00%	18.00%

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