Image Match Design Inc. (TPEX:6563)

Image Match Design Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2021	FY 2020
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2021	Dec 31, 2020
Revenue	130.61	80.65	39.76	124.26	93.1
Revenue Growth (YoY)	61.94%	102.86%	-68.01%	33.47%	-30.43%
Cost of Revenue	80.93	117.72	42.7	86.38	88.24
Gross Profit	49.67	-37.07	-2.94	37.88	4.87
Selling, General & Admin	46.52	25.05	21.46	28.62	29.25
Research & Development	39.93	23.31	21.08	41.59	35
Operating Expenses	91.29	48.35	41.93	70.21	63.69
Operating Income	-41.62	-85.42	-44.87	-32.32	-58.83
Interest Expense	-1.08	-1.07	-1.38	-0.96	-0.6
Interest & Investment Income	0.87	0.05	-	0.01	0.12
Currency Exchange Gain (Loss)	-0.21	0.08	-	-1.04	-2.69
Other Non Operating Income (Expenses)	0.54	0.19	-0.77	1.44	2.07
EBT Excluding Unusual Items	-41.51	-86.17	-47.02	-32.87	-59.92
Pretax Income	-41.51	-86.17	-47.02	-32.87	-59.92
Net Income	-41.51	-86.17	-47.02	-32.87	-59.92
Net Income to Common	-41.51	-86.17	-47.02	-32.87	-59.92
Shares Outstanding (Basic)	24	18	13	7	7
Shares Outstanding (Diluted)	24	18	13	7	7
Shares Change (YoY)	36.17%	38.17%	95.48%	0.02%	-0.09%
EPS (Basic)	-1.70	-4.80	-3.62	-4.95	-9.02
EPS (Diluted)	-1.70	-4.80	-3.62	-4.95	-9.02
Free Cash Flow	-155.16	-54.26	-30.96	-40.97	-34.13
Free Cash Flow Per Share	-6.35	-3.02	-2.38	-6.17	-5.14
Gross Margin	38.03%	-45.96%	-7.40%	30.49%	5.23%
Operating Margin	-31.86%	-105.92%	-112.87%	-26.01%	-63.19%
Profit Margin	-31.78%	-106.84%	-118.27%	-26.45%	-64.36%
Free Cash Flow Margin	-118.80%	-67.27%	-77.87%	-32.97%	-36.65%
EBITDA	-39.24	-83.66	-40.15	-28.21	-53.1
EBITDA Margin	-30.05%	-103.73%	-101.00%	-22.70%	-57.03%
D&A For EBITDA	2.37	1.77	4.72	4.11	5.73
EBIT	-41.62	-85.42	-44.87	-32.32	-58.83
EBIT Margin	-31.86%	-105.92%	-112.87%	-26.01%	-63.19%
Advertising Expenses	1.68	-	-	-	-

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