O'Pay Electronic Payment 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	7.95	8.41	6.95	70.98	108.39
Revenue Growth (YoY)	-5.47%	21.03%	-90.21%	-34.52%	9.16%
Cost of Revenue	26.15	21.98	17.2	58.77	87.7
Gross Profit	-18.21	-13.57	-10.25	12.21	20.7
Selling, General & Admin	51.56	45.61	46.26	45.19	38.65
Research & Development	18.98	18.81	15.32	11.15	10.89
Operating Expenses	70.54	64.42	61.57	56.35	49.54
Operating Income	-88.75	-77.99	-71.83	-44.13	-28.84
Interest Expense	-1.52	-	-	-0.01	-0.08
Interest & Investment Income	9.77	10.56	10.76	7.03	6.47
Currency Exchange Gain (Loss)	0.28	2.95	-0.43	2.56	-0.74
Other Non Operating Income (Expenses)	2.03	9.19	4.65	3.81	3.2
Pretax Income	-78.18	-55.29	-56.84	-30.74	-20
Income Tax Expense	0.01	0.51	-0.17	0.49	-0.45
Net Income	-78.2	-55.8	-56.67	-31.24	-19.55
Net Income to Common	-78.2	-55.8	-56.67	-31.24	-19.55
Shares Outstanding (Basic)	73	73	73	73	73
Shares Outstanding (Diluted)	73	73	73	73	73
EPS (Basic)	-1.08	-0.77	-0.78	-0.43	-0.27
EPS (Diluted)	-1.08	-0.77	-0.78	-0.43	-0.27
Free Cash Flow	-69.28	-62.99	-46.31	-21.93	-2.62
Free Cash Flow Per Share	-0.95	-0.87	-0.64	-0.30	-0.04
Gross Margin	-229.10%	-161.45%	-147.62%	17.21%	19.10%
Operating Margin	-1116.77%	-927.69%	-1034.09%	-62.18%	-26.61%
Profit Margin	-983.97%	-663.68%	-815.88%	-44.01%	-18.04%
Free Cash Flow Margin	-871.79%	-749.22%	-666.74%	-30.90%	-2.41%
EBITDA	-82.8	-74.03	-69.57	-42.76	-27.62
EBITDA Margin	-	-	-	-60.24%	-25.48%
D&A For EBITDA	5.95	3.97	2.26	1.38	1.23
EBIT	-88.75	-77.99	-71.83	-44.13	-28.84
EBIT Margin	-	-	-	-62.18%	-26.61%