Techcential International 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	1,028	1,164	1,010	1,154	894.23
Revenue Growth (YoY)	-11.73%	15.31%	-12.53%	29.10%	-29.02%
Cost of Revenue	911.14	1,028	909.43	950.83	768.91
Gross Profit	116.63	136.85	100.36	203.59	125.32
Selling, General & Admin	118.84	119.36	115.15	156.09	97.97
Research & Development	11.72	12.94	10.66	7.42	6.38
Operating Expenses	128.9	131.56	126	162.92	104
Operating Income	-12.27	5.28	-25.64	40.67	21.32
Interest Expense	-6.61	-7.09	-10.28	-11.19	-12.03
Interest & Investment Income	8.23	4.97	1.2	0.52	0.53
Currency Exchange Gain (Loss)	-	-0.84	8.01	1.03	3.43
Other Non Operating Income (Expenses)	-10.65	-6.96	-9.31	-11.79	-0.86
EBT Excluding Unusual Items	-21.29	-4.64	-36.02	19.25	12.39
Gain (Loss) on Sale of Assets	-	-1.56	0.13	-0.01	0.39
Asset Writedown	-	-42.66	-	-	-13.49
Other Unusual Items	-	0.24	0.11	-	-38.65
Pretax Income	-21.29	-47.68	-33.24	48.24	-36.06
Income Tax Expense	0.21	7.23	-7.04	21.25	-1.19
Earnings From Continuing Operations	-21.5	-54.91	-26.19	27	-34.86
Minority Interest in Earnings	0.07	6.5	2.42	4.24	9.04
Net Income	-21.43	-48.41	-23.77	31.23	-25.83
Net Income to Common	-21.43	-48.41	-23.77	31.23	-25.83
Shares Outstanding (Basic)	35	35	31	30	25
Shares Outstanding (Diluted)	35	35	31	36	25
Shares Change (YoY)	0.73%	13.90%	-15.20%	43.18%	-17.60%
EPS (Basic)	-0.61	-1.39	-0.78	1.04	-1.02
EPS (Diluted)	-0.61	-1.39	-0.78	0.97	-1.03
Free Cash Flow	18.03	33.64	40.62	70.97	-3.84
Free Cash Flow Per Share	0.51	0.96	1.33	1.97	-0.15
Dividend Per Share	-	-	-	0.095	-
Gross Margin	11.35%	11.75%	9.94%	17.64%	14.01%
Operating Margin	-1.19%	0.45%	-2.54%	3.52%	2.38%
Profit Margin	-2.08%	-4.16%	-2.35%	2.71%	-2.89%
Free Cash Flow Margin	1.75%	2.89%	4.02%	6.15%	-0.43%
EBITDA	12.02	21.19	-9.31	56.66	37.26
EBITDA Margin	1.17%	1.82%	-0.92%	4.91%	4.17%
D&A For EBITDA	24.28	15.91	16.33	15.99	15.94
EBIT	-12.27	5.28	-25.64	40.67	21.32
EBIT Margin	-1.19%	0.45%	-2.54%	3.52%	2.38%
Effective Tax Rate	-	-	-	44.04%	-

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