Sintrones Technology 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
Operating Revenue	555.92	666.58	628.63	534.64	392.02
Other Revenue	7.95	-	-	-	-
Revenue	563.87	666.58	628.63	534.64	392.02
Revenue Growth (YoY)	-15.41%	6.04%	17.58%	36.38%	-2.06%
Cost of Revenue	379.7	436.45	429.65	361.7	269.26
Gross Profit	184.17	230.12	198.98	172.94	122.76
Selling, General & Admin	110.18	105.29	75.41	69.69	54.28
Research & Development	72.92	63.93	47.4	35.11	28.28
Operating Expenses	182.87	169.54	122.76	104.85	82.42
Operating Income	1.3	60.59	76.22	68.09	40.34
Interest Expense	-10.16	-6.39	-1.96	-1.59	-0.78
Interest & Investment Income	6.43	7.96	9.11	2.52	0.73
Currency Exchange Gain (Loss)	-	17.84	0.52	21.62	-2.74
Other Non Operating Income (Expenses)	-6.99	0.75	0.26	0.01	0.51
EBT Excluding Unusual Items	-9.41	80.75	84.15	90.64	38.06
Gain (Loss) on Sale of Investments	-	-0.54	0.92	-3.05	0.09
Gain (Loss) on Sale of Assets	-	35.28	-0.16	-	-
Pretax Income	-9.41	115.49	84.91	87.59	38.15
Income Tax Expense	-2.62	19.02	16.25	16.55	5.17
Net Income	-6.79	96.47	68.66	71.04	32.98
Net Income to Common	-6.79	96.47	68.66	71.04	32.98
Net Income Growth	-	40.50%	-3.34%	115.42%	-17.47%
Shares Outstanding (Basic)	23	23	23	23	23
Shares Outstanding (Diluted)	23	25	23	23	23
Shares Change (YoY)	-5.94%	7.60%	0.83%	0.11%	-0.31%
EPS (Basic)	-0.29	4.15	2.99	3.10	1.44
EPS (Diluted)	-0.29	3.96	2.97	3.09	1.44
EPS Growth	-	33.44%	-3.98%	114.89%	-17.03%
Free Cash Flow	-30.04	-378.16	86.26	33.96	-11.7
Free Cash Flow Per Share	-1.28	-15.19	3.73	1.48	-0.51
Dividend Per Share	-	2.600	1.173	1.651	0.964
Dividend Growth	-	121.65%	-28.93%	71.25%	-40.00%
Gross Margin	32.66%	34.52%	31.65%	32.35%	31.31%
Operating Margin	0.23%	9.09%	12.13%	12.74%	10.29%
Profit Margin	-1.21%	14.47%	10.92%	13.29%	8.41%
Free Cash Flow Margin	-5.33%	-56.73%	13.72%	6.35%	-2.98%
EBITDA	28.01	72.12	84	74.11	46.44
EBITDA Margin	4.97%	10.82%	13.36%	13.86%	11.85%
D&A For EBITDA	26.71	11.54	7.78	6.02	6.1
EBIT	1.3	60.59	76.22	68.09	40.34
EBIT Margin	0.23%	9.09%	12.13%	12.74%	10.29%
Effective Tax Rate	-	16.47%	19.13%	18.90%	13.56%
Revenue as Reported	563.87	-	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.