High Power Lighting 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	95.72	81.5	65.67	88.66	100.25
Revenue Growth (YoY)	17.44%	24.12%	-25.94%	-11.55%	26.69%
Cost of Revenue	58.61	53.43	49.9	65.07	71.13
Gross Profit	37.11	28.07	15.77	23.6	29.12
Selling, General & Admin	21.67	22.17	21.56	22.57	22.87
Research & Development	10.81	10.62	10.54	12.23	13.78
Operating Expenses	32.43	32.75	31.96	35.18	36.35
Operating Income	4.67	-4.68	-16.19	-11.58	-7.24
Interest Expense	-0.1	-0.19	-0.09	-0.14	-0.25
Interest & Investment Income	5.86	7.29	6.83	2.61	0.82
Currency Exchange Gain (Loss)	-	8.77	0.08	11.37	-2.68
Other Non Operating Income (Expenses)	-3.28	1.64	1.37	0.21	1.47
EBT Excluding Unusual Items	7.16	12.83	-8.01	2.48	-7.87
Pretax Income	7.16	12.83	-8.01	2.48	-7.87
Income Tax Expense	0.23	-	-	-	-
Net Income	6.93	12.83	-8.01	2.48	-7.87
Net Income to Common	6.93	12.83	-8.01	2.48	-7.87
Net Income Growth	-46.00%	-	-	-	-
Shares Outstanding (Basic)	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23
Shares Change (YoY)	-0.57%	0.18%	-0.21%	0.22%	-
EPS (Basic)	0.30	0.55	-0.35	0.11	-0.34
EPS (Diluted)	0.30	0.55	-0.35	0.11	-0.34
EPS Growth	-45.45%	-	-	-	-
Free Cash Flow	-13.29	26.16	7.39	11.88	-1.42
Free Cash Flow Per Share	-0.57	1.13	0.32	0.51	-0.06
Gross Margin	38.77%	34.44%	24.01%	26.62%	29.04%
Operating Margin	4.88%	-5.74%	-24.66%	-13.06%	-7.22%
Profit Margin	7.24%	15.75%	-12.20%	2.79%	-7.85%
Free Cash Flow Margin	-13.88%	32.09%	11.25%	13.39%	-1.41%
EBITDA	11.49	-2.95	-11.59	-4.25	0.76
EBITDA Margin	12.00%	-3.62%	-17.65%	-4.79%	0.76%
D&A For EBITDA	6.81	1.72	4.6	7.34	8
EBIT	4.67	-4.68	-16.19	-11.58	-7.24
EBIT Margin	4.88%	-5.74%	-24.66%	-13.06%	-7.22%
Effective Tax Rate	3.15%	-	-	-	-

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