Chief Telecom Inc. (TPEX:6561)

Chief Telecom Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3,973	3,944	3,793	3,243	3,080	2,801
Revenue Growth (YoY)	2.11%	3.97%	16.97%	5.27%	9.97%	9.22%
Cost of Revenue	1,939	1,869	1,993	1,657	1,612	1,545
Gross Profit	2,034	2,075	1,800	1,586	1,469	1,256
Selling, General & Admin	439.75	467.31	437.81	418.57	415.69	383.04
Research & Development	23.06	24.39	21.66	18.9	15.37	-
Other Operating Expenses	-7.14	-	-	-	-	-
Operating Expenses	455.22	491.25	459.46	436.78	430.04	385.08
Operating Income	1,579	1,583	1,340	1,149	1,039	870.7
Interest Expense	-45.91	-45.91	-46.49	-38.24	-29.39	-27.25
Interest & Investment Income	12.05	15.03	25.34	32.45	14.59	11
Other Non Operating Income (Expenses)	-9.73	-10.13	19.36	6.77	19	0.89
EBT Excluding Unusual Items	1,535	1,542	1,338	1,150	1,043	855.35
Gain (Loss) on Sale of Assets	0.4	0.4	0.03	0.66	0.04	0.03
Pretax Income	1,536	1,543	1,338	1,151	1,043	855.38
Income Tax Expense	296.87	312.36	261.12	229.43	205.57	168.43
Earnings From Continuing Operations	1,239	1,230	1,077	921.59	837.25	686.95
Minority Interest in Earnings	-3.17	-2.98	-0.85	-0.48	-0.44	-0.39
Net Income	1,236	1,227	1,077	921.11	836.81	686.57
Net Income to Common	1,236	1,227	1,077	921.11	836.81	686.57
Net Income Growth	11.01%	14.02%	16.87%	10.07%	21.88%	12.96%
Shares Outstanding (Basic)	79	78	78	78	78	77
Shares Outstanding (Diluted)	79	78	78	78	78	78
Shares Change (YoY)	1.03%	0.17%	-0.05%	0.09%	0.19%	0.28%
EPS (Basic)	15.71	15.75	13.82	11.84	10.77	8.86
EPS (Diluted)	15.65	15.68	13.77	11.78	10.71	8.80
EPS Growth	9.89%	13.87%	16.89%	9.99%	21.70%	12.56%
Free Cash Flow	1,013	798.26	-134.86	276.6	476.51	529.41
Free Cash Flow Per Share	12.83	10.20	-1.73	3.54	6.10	6.79
Dividend Per Share	14.000	14.000	12.500	10.600	8.182	8.454
Dividend Growth	12.00%	12.00%	17.93%	29.56%	-3.23%	5.68%
Gross Margin	51.20%	52.61%	47.45%	48.91%	47.68%	44.83%
Operating Margin	39.74%	40.15%	35.33%	35.45%	33.72%	31.09%
Profit Margin	31.10%	31.12%	28.38%	28.41%	27.17%	24.51%
Free Cash Flow Margin	25.50%	20.24%	-3.55%	8.53%	15.47%	18.90%
EBITDA	1,823	1,793	1,431	1,219	1,106	946.62
EBITDA Margin	45.89%	45.47%	37.73%	37.58%	35.90%	33.79%
D&A For EBITDA	244.26	209.82	90.89	69.23	67.18	75.92
EBIT	1,579	1,583	1,340	1,149	1,039	870.7
EBIT Margin	39.74%	40.15%	35.33%	35.45%	33.72%	31.09%
Effective Tax Rate	19.33%	20.25%	19.51%	19.93%	19.71%	19.69%

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