iSTART-TEK INC. (TPEX:6786)

iSTART-TEK INC. Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	105.05	24.27	35.92	24.26	10.16
Revenue Growth (YoY)	332.78%	-32.41%	48.04%	138.85%	-74.57%
Cost of Revenue	1.41	0.03	-	-	-
Gross Profit	103.64	24.24	35.92	24.26	10.16
Selling, General & Admin	74.86	64.39	62.62	41.5	33.65
Research & Development	80.93	43.74	42.98	30.88	17.56
Operating Expenses	155.91	108.07	105.72	72.38	50.64
Operating Income	-52.26	-83.83	-69.81	-48.12	-40.48
Interest Expense	-0.16	-0.12	-0.04	-0.03	-0.03
Interest & Investment Income	1.49	2.59	3.21	1.83	0.44
Currency Exchange Gain (Loss)	-	2.25	0.24	1.73	-1.02
Other Non Operating Income (Expenses)	-2.19	0.17	0.01	0.63	-0.03
EBT Excluding Unusual Items	-53.13	-78.95	-66.39	-43.96	-41.12
Gain (Loss) on Sale of Investments	-	0.13	-	-	-
Asset Writedown	-	-	-0.02	-	-
Pretax Income	-53.13	-78.82	-66.41	-43.96	-41.12
Income Tax Expense	0.2	0.44	0.5	-	-
Net Income	-53.33	-79.26	-66.91	-43.96	-41.12
Net Income to Common	-53.33	-79.26	-66.91	-43.96	-41.12
Shares Outstanding (Basic)	26	25	25	24	22
Shares Outstanding (Diluted)	26	25	25	24	22
Shares Change (YoY)	4.19%	0.84%	4.50%	7.26%	13.58%
EPS (Basic)	-2.02	-3.13	-2.66	-1.83	-1.83
EPS (Diluted)	-2.02	-3.13	-2.66	-1.83	-1.83
Free Cash Flow	-74.75	-49.31	-71.93	-44.37	-16.25
Free Cash Flow Per Share	-2.83	-1.95	-2.86	-1.84	-0.72
Gross Margin	98.66%	99.87%	100.00%	100.00%	100.00%
Operating Margin	-49.75%	-345.37%	-194.37%	-198.35%	-398.57%
Profit Margin	-50.77%	-326.53%	-186.30%	-181.20%	-404.87%
Free Cash Flow Margin	-71.16%	-203.16%	-200.27%	-182.89%	-159.97%
EBITDA	-38.24	-81.84	-66.78	-44.51	-38.82
EBITDA Margin	-36.41%	-	-185.93%	-183.47%	-
D&A For EBITDA	14.02	1.99	3.03	3.61	1.67
EBIT	-52.26	-83.83	-69.81	-48.12	-40.48
EBIT Margin	-49.75%	-	-194.37%	-198.35%	-

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