Mars Semiconductor 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	281.02	197.45	195.42	314.16	336.08
Revenue Growth (YoY)	42.33%	1.04%	-37.80%	-6.52%	43.06%
Cost of Revenue	131.45	95.11	95.4	147.73	147.41
Gross Profit	149.56	102.34	100.02	166.43	188.67
Selling, General & Admin	34.69	33.46	32.76	37.04	29.88
Research & Development	98.12	97.17	99.03	112.93	116.7
Operating Expenses	139.68	127.97	135.16	149.97	146.59
Operating Income	9.88	-25.64	-35.14	16.46	42.08
Interest Expense	-0.2	-0.25	-0.43	-1.11	-1.15
Interest & Investment Income	4.68	7.42	7.58	2.66	0.48
Currency Exchange Gain (Loss)	-8.01	9.35	-1.56	22.14	-5.07
Other Non Operating Income (Expenses)	1.03	0.06	-0.05	0.37	1.72
Pretax Income	7.39	-9.05	-29.59	40.53	38.06
Income Tax Expense	0.14	-	0.32	7.04	4.94
Net Income	7.25	-9.05	-29.91	33.49	33.12
Net Income to Common	7.25	-9.05	-29.91	33.49	33.12
Net Income Growth	-	-	-	1.12%	239.42%
Shares Outstanding (Basic)	29	29	29	26	26
Shares Outstanding (Diluted)	29	29	29	26	26
Shares Change (YoY)	-1.41%	-	12.85%	0.27%	0.02%
EPS (Basic)	0.25	-0.31	-1.03	1.31	1.29
EPS (Diluted)	0.25	-0.31	-1.03	1.30	1.29
EPS Growth	-	-	-	0.78%	239.47%
Free Cash Flow	22.26	-1.67	-2.45	22.03	13.21
Free Cash Flow Per Share	0.78	-0.06	-0.09	0.86	0.52
Dividend Per Share	-	-	0.400	0.900	0.750
Dividend Growth	-	-	-55.56%	20.00%	57.50%
Gross Margin	53.22%	51.83%	51.18%	52.98%	56.14%
Operating Margin	3.52%	-12.98%	-17.98%	5.24%	12.52%
Profit Margin	2.58%	-4.58%	-15.31%	10.66%	9.85%
Free Cash Flow Margin	7.92%	-0.84%	-1.26%	7.01%	3.93%
EBITDA	13.47	-23.52	-32.15	24.46	50.19
EBITDA Margin	4.79%	-11.91%	-16.45%	7.78%	14.94%
D&A For EBITDA	3.59	2.12	2.98	8	8.11
EBIT	9.88	-25.64	-35.14	16.46	42.08
EBIT Margin	3.52%	-12.98%	-17.98%	5.24%	12.52%
Effective Tax Rate	1.85%	-	-	17.37%	12.99%

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