Bossdom Digiinnovation Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	159.47	220.17	100.31	339.9	134.69	Upgrade
Revenue Growth (YoY)	-27.57%	119.49%	-70.49%	152.36%	-33.71%	Upgrade
Cost of Revenue	159.61	254.38	95.98	245.26	120.54	Upgrade
Gross Profit	-0.14	-34.22	4.33	94.63	14.14	Upgrade
Selling, General & Admin	37.08	45.19	35.8	29.16	31.76	Upgrade
Operating Expenses	37.53	45.19	35.8	38.79	35.79	Upgrade
Operating Income	-37.67	-79.41	-31.47	55.84	-21.65	Upgrade
Interest Expense	-6.37	-7.36	-4.76	-3.92	-3.56	Upgrade
Interest & Investment Income	8.85	6.49	3.78	0.87	0.33	Upgrade
Currency Exchange Gain (Loss)	10.43	0.12	24.74	-2.39	-2.5	Upgrade
Other Non Operating Income (Expenses)	19.99	1.99	1.53	2.11	0.31	Upgrade
EBT Excluding Unusual Items	-4.76	-78.17	-6.19	52.52	-27.06	Upgrade
Gain (Loss) on Sale of Investments	-13.43	-18.59	0.27	-18.22	-33.8	Upgrade
Gain (Loss) on Sale of Assets	1.36	-3.93	-	-0.01	1.63	Upgrade
Asset Writedown	-18.04	-4.05	-	-	-12.78	Upgrade
Other Unusual Items	-	-	-	1.75	1.87	Upgrade
Pretax Income	-34.87	-104.73	-5.91	36.04	-70.14	Upgrade
Income Tax Expense	-8.2	-20.23	-0.07	7.86	-13.64	Upgrade
Earnings From Continuing Operations	-26.68	-84.5	-5.85	28.18	-56.5	Upgrade
Net Income	-26.68	-84.5	-5.85	28.18	-56.5	Upgrade
Net Income to Common	-26.68	-84.5	-5.85	28.18	-56.5	Upgrade
Shares Outstanding (Basic)	35	35	35	35	35	Upgrade
Shares Outstanding (Diluted)	35	35	35	35	35	Upgrade
Shares Change (YoY)	-0.51%	0.16%	-0.00%	-	29.52%	Upgrade
EPS (Basic)	-0.77	-2.44	-0.17	0.81	-1.63	Upgrade
EPS (Diluted)	-0.77	-2.44	-0.17	0.81	-1.63	Upgrade
Free Cash Flow	73.53	121.46	119.2	108.36	-17.74	Upgrade
Free Cash Flow Per Share	2.13	3.50	3.44	3.13	-0.51	Upgrade
Dividend Per Share	-	-	-	0.433	-	Upgrade
Gross Margin	-0.09%	-15.54%	4.32%	27.84%	10.50%	Upgrade
Operating Margin	-23.62%	-36.07%	-31.37%	16.43%	-16.07%	Upgrade
Profit Margin	-16.73%	-38.38%	-5.83%	8.29%	-41.95%	Upgrade
Free Cash Flow Margin	46.11%	55.17%	118.83%	31.88%	-13.17%	Upgrade
EBITDA	-7.82	99.97	9.96	240.5	12.01	Upgrade
EBITDA Margin	-4.90%	45.41%	9.93%	70.76%	8.92%	Upgrade
D&A For EBITDA	29.85	179.38	41.42	184.66	33.66	Upgrade
EBIT	-37.67	-79.41	-31.47	55.84	-21.65	Upgrade
EBIT Margin	-23.62%	-36.07%	-31.37%	16.43%	-16.07%	Upgrade
Effective Tax Rate	-	-	-	21.81%	-	Upgrade

Updated Aug 9, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.