YIHO International 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	2,798	806.35	768.94	401.2	370.13
Revenue Growth (YoY)	247.04%	4.87%	91.66%	8.39%	27.19%
Cost of Revenue	2,391	583.3	528.81	219.84	184.79
Gross Profit	406.91	223.05	240.13	181.36	185.34
Selling, General & Admin	257.9	179.05	154.66	145.59	105.5
Research & Development	0.58	-	-	2.77	-
Operating Expenses	269.26	172.89	177.35	153.14	117.51
Operating Income	137.66	50.16	62.78	28.22	67.82
Interest Expense	-56	-39.01	-22.69	-7.61	-3.41
Interest & Investment Income	4.44	3.19	3.17	1.36	0.55
Earnings From Equity Investments	-0.1	-0.05	-	-	-
Currency Exchange Gain (Loss)	2.92	0.49	-	-	-
Other Non Operating Income (Expenses)	5.15	12.6	8.83	1.99	-3.61
EBT Excluding Unusual Items	94.06	27.38	52.1	23.96	61.36
Gain (Loss) on Sale of Assets	0.89	11.65	25.86	1.25	10.04
Asset Writedown	-	-37.72	-	-	-
Other Unusual Items	-18.53	-	0.01	0	0.1
Pretax Income	76.43	1.31	77.97	25.21	71.51
Income Tax Expense	17.09	3.31	19.64	6.48	14.3
Earnings From Continuing Operations	59.34	-2	58.32	18.73	57.21
Minority Interest in Earnings	8.78	2.88	1.52	1.73	-2.01
Net Income	68.12	0.88	59.84	20.45	55.19
Net Income to Common	68.12	0.88	59.84	20.45	55.19
Net Income Growth	7649.49%	-98.53%	192.55%	-62.94%	64.46%
Shares Outstanding (Basic)	111	102	101	88	85
Shares Outstanding (Diluted)	111	102	101	88	85
Shares Change (YoY)	8.19%	0.97%	14.94%	4.34%	65.08%
EPS (Basic)	0.62	0.01	0.59	0.23	0.65
EPS (Diluted)	0.61	0.01	0.59	0.23	0.65
EPS Growth	7005.42%	-98.55%	155.63%	-64.56%	0%
Free Cash Flow	-327.97	-792.39	-535.62	-534.15	-863.89
Free Cash Flow Per Share	-2.96	-7.74	-5.28	-6.05	-10.22
Dividend Per Share	0.030	-	0.096	-	0.063
Gross Margin	14.54%	27.66%	31.23%	45.20%	50.07%
Operating Margin	4.92%	6.22%	8.16%	7.03%	18.32%
Profit Margin	2.43%	0.11%	7.78%	5.10%	14.91%
Free Cash Flow Margin	-11.72%	-98.27%	-69.66%	-133.14%	-233.40%
EBITDA	261.7	136.89	132.9	85.51	113.39
EBITDA Margin	9.35%	16.98%	17.28%	21.32%	30.64%
D&A For EBITDA	124.05	86.73	70.11	57.3	45.57
EBIT	137.66	50.16	62.78	28.22	67.82
EBIT Margin	4.92%	6.22%	8.16%	7.03%	18.32%
Effective Tax Rate	22.36%	252.40%	25.19%	25.70%	20.00%

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