MAYO Human Capital 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	169.59	221.71	202.49	202.86	159.75
Revenue Growth (YoY)	-23.51%	9.49%	-0.18%	26.98%	18.23%
Cost of Revenue	50.76	143.46	150.07	154.23	115.71
Gross Profit	118.84	78.25	52.42	48.63	44.04
Selling, General & Admin	87.45	113.95	129	121.62	108.6
Research & Development	96.92	103.33	95.68	96.77	69.03
Operating Expenses	184.6	217.3	224.68	219.62	177.39
Operating Income	-65.76	-139.05	-172.26	-170.99	-133.34
Interest Expense	-0.8	-1.8	-1.79	-1.77	-1.02
Interest & Investment Income	1.57	1.28	0.78	0.28	0.23
Currency Exchange Gain (Loss)	-0.13	-0.28	-0.08	-0.23	-0.1
Other Non Operating Income (Expenses)	0.24	1.64	3.99	1.47	-0
EBT Excluding Unusual Items	-64.87	-138.21	-169.36	-171.24	-134.24
Gain (Loss) on Sale of Investments	-	-	1.41	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-5.38
Other Unusual Items	-	-	-	-	0.05
Pretax Income	-64.87	-138.21	-167.95	-171.24	-139.57
Income Tax Expense	-	-	0.04	0.1	-
Net Income	-64.87	-138.21	-167.99	-171.34	-139.57
Net Income to Common	-64.87	-138.21	-167.99	-171.34	-139.57
Shares Outstanding (Basic)	34	32	29	26	21
Shares Outstanding (Diluted)	34	32	29	26	21
Shares Change (YoY)	6.32%	10.70%	12.32%	23.83%	11.10%
EPS (Basic)	-1.89	-4.28	-5.76	-6.60	-6.66
EPS (Diluted)	-1.89	-4.28	-5.76	-6.60	-6.66
Free Cash Flow	-59.67	-96.91	-126.26	-123.41	-136.5
Free Cash Flow Per Share	-1.74	-3.00	-4.33	-4.75	-6.51
Gross Margin	70.07%	35.29%	25.89%	23.97%	27.57%
Operating Margin	-38.78%	-62.72%	-85.07%	-84.29%	-83.47%
Profit Margin	-38.25%	-62.34%	-82.96%	-84.46%	-87.37%
Free Cash Flow Margin	-35.18%	-43.71%	-62.35%	-60.84%	-85.45%
EBITDA	-58.04	-131.18	-164.64	-166.75	-129.84
EBITDA Margin	-34.22%	-59.16%	-81.31%	-82.20%	-81.27%
D&A For EBITDA	7.72	7.88	7.62	4.24	3.51
EBIT	-65.76	-139.05	-172.26	-170.99	-133.34
EBIT Margin	-38.78%	-62.72%	-85.07%	-84.29%	-83.47%

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