ChenFull Precision 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	1,822	1,520	1,350	1,783	1,709
Revenue Growth (YoY)	19.87%	12.55%	-24.30%	4.38%	100.57%
Cost of Revenue	1,325	985.3	938.81	1,213	1,218
Gross Profit	496.15	534.33	411.35	570.22	490.58
Selling, General & Admin	148.35	148.09	119	198.95	160.94
Research & Development	51.09	44.79	36.53	37.56	17.69
Operating Expenses	199.44	192.88	155.52	236.51	178.63
Operating Income	296.71	341.45	255.83	333.71	311.95
Interest Expense	-8.3	-11.56	-2.25	-2.06	-2.01
Interest & Investment Income	5.08	27.4	12.31	9.02	0.36
Currency Exchange Gain (Loss)	-11.92	42.43	-16.11	92.88	-4.25
Other Non Operating Income (Expenses)	8.84	14.07	2.87	4.01	6.85
EBT Excluding Unusual Items	290.42	413.79	252.64	437.57	312.9
Gain (Loss) on Sale of Assets	-1.48	1.35	-	0.01	0.25
Pretax Income	288.94	415.15	252.64	437.58	313.15
Income Tax Expense	55.08	80.02	44.95	82.17	56.71
Net Income	233.86	335.13	207.69	355.41	256.44
Net Income to Common	233.86	335.13	207.69	355.41	256.44
Net Income Growth	-30.22%	61.36%	-41.56%	38.59%	242.07%
Shares Outstanding (Basic)	59	59	59	58	52
Shares Outstanding (Diluted)	59	59	59	59	53
Shares Change (YoY)	-0.11%	-0.03%	1.20%	11.70%	87.91%
EPS (Basic)	3.95	5.66	3.51	6.11	4.90
EPS (Diluted)	3.94	5.64	3.49	6.05	4.88
EPS Growth	-30.14%	61.60%	-42.31%	23.97%	81.55%
Free Cash Flow	-113.94	-273.06	55.65	414.14	268.69
Free Cash Flow Per Share	-1.92	-4.59	0.94	7.05	5.11
Dividend Per Share	3.500	5.000	3.000	5.400	3.636
Dividend Growth	-30.00%	66.67%	-44.44%	48.50%	146.97%
Gross Margin	27.24%	35.16%	30.47%	31.97%	28.71%
Operating Margin	16.29%	22.47%	18.95%	18.71%	18.26%
Profit Margin	12.84%	22.05%	15.38%	19.93%	15.01%
Free Cash Flow Margin	-6.25%	-17.97%	4.12%	23.22%	15.72%
EBITDA	399.68	445.56	364.84	432.9	416.37
EBITDA Margin	21.94%	29.32%	27.02%	24.27%	24.37%
D&A For EBITDA	102.97	104.11	109.01	99.18	104.42
EBIT	296.71	341.45	255.83	333.71	311.95
EBIT Margin	16.29%	22.47%	18.95%	18.71%	18.26%
Effective Tax Rate	19.06%	19.27%	17.79%	18.78%	18.11%

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