Chief Telecom Inc. (TPEX:6561)

Chief Telecom Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	4,054	3,793	3,243	3,080	2,801	2,565
Revenue Growth (YoY)	13.16%	16.97%	5.27%	9.97%	9.22%	6.86%
Cost of Revenue	1,929	1,993	1,657	1,612	1,545	1,443
Gross Profit	2,125	1,800	1,586	1,469	1,256	1,122
Selling, General & Admin	488.38	437.81	418.57	415.69	383.04	346.12
Research & Development	25.44	21.66	18.9	15.37	-	-
Other Operating Expenses	-	-	-	-	-	-0.44
Operating Expenses	522.91	459.46	436.78	430.04	385.08	345.68
Operating Income	1,602	1,340	1,149	1,039	870.7	775.86
Interest Expense	-45.23	-46.49	-38.24	-29.39	-27.25	-21.44
Interest & Investment Income	18	25.34	32.45	14.59	11	14.59
Currency Exchange Gain (Loss)	-26.38	-	-	-	-	-
Other Non Operating Income (Expenses)	21.64	19.36	6.77	19	0.89	-10.46
EBT Excluding Unusual Items	1,570	1,338	1,150	1,043	855.35	758.55
Gain (Loss) on Sale of Assets	0.4	0.03	0.66	0.04	0.03	1.38
Pretax Income	1,570	1,338	1,151	1,043	855.38	759.93
Income Tax Expense	335	261.12	229.43	205.57	168.43	149.58
Earnings From Continuing Operations	1,235	1,077	921.59	837.25	686.95	610.35
Minority Interest in Earnings	-3.09	-0.85	-0.48	-0.44	-0.39	-2.57
Net Income	1,231	1,077	921.11	836.81	686.57	607.78
Net Income to Common	1,231	1,077	921.11	836.81	686.57	607.78
Net Income Growth	22.05%	16.87%	10.07%	21.88%	12.96%	12.03%
Shares Outstanding (Basic)	78	78	78	78	77	77
Shares Outstanding (Diluted)	78	78	78	78	78	78
Shares Change (YoY)	0.05%	-0.05%	0.09%	0.19%	0.28%	1.20%
EPS (Basic)	15.80	13.82	11.84	10.77	8.86	7.89
EPS (Diluted)	15.74	13.77	11.78	10.71	8.80	7.82
EPS Growth	22.02%	16.89%	9.99%	21.70%	12.56%	10.68%
Free Cash Flow	357.39	-134.86	276.6	476.51	529.41	823.26
Free Cash Flow Per Share	4.57	-1.73	3.54	6.10	6.79	10.59
Dividend Per Share	19.100	12.500	10.600	8.182	8.454	8.000
Dividend Growth	80.19%	17.93%	29.56%	-3.23%	5.68%	10.00%
Gross Margin	52.42%	47.45%	48.91%	47.68%	44.83%	43.73%
Operating Margin	39.52%	35.33%	35.45%	33.72%	31.09%	30.25%
Profit Margin	30.38%	28.38%	28.41%	27.17%	24.51%	23.70%
Free Cash Flow Margin	8.82%	-3.55%	8.53%	15.47%	18.90%	32.10%
EBITDA	1,786	1,431	1,219	1,106	946.62	855.68
EBITDA Margin	44.05%	37.73%	37.58%	35.90%	33.79%	33.37%
D&A For EBITDA	183.62	90.89	69.23	67.18	75.92	79.82
EBIT	1,602	1,340	1,149	1,039	870.7	775.86
EBIT Margin	39.52%	35.33%	35.45%	33.72%	31.09%	30.25%
Effective Tax Rate	21.34%	19.51%	19.93%	19.71%	19.69%	19.68%

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