Greenet Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	1,953	1,024	233.89
Revenue Growth (YoY)	734.79%	337.68%	-
Selling, General & Admin	37.19	20	10.17
Provision for Bad Debts	0.08	0.03	0.03
Other Operating Expenses	1,849	972.5	216.71
Total Operating Expenses	1,886	992.53	226.91
Operating Income	66.25	31.17	6.99
Interest Expense	-0.22	-0.01	-
Interest Income	1.55	0.47	0.35
Net Interest Expense	1.33	0.45	0.35
EBT Excluding Unusual Items	67.58	31.62	7.34
Pretax Income	67.58	31.62	7.34
Income Tax Expense	13.88	6.41	1.47
Net Income	53.7	25.22	5.87
Net Income to Common	53.7	25.22	5.87
Net Income Growth	814.89%	329.56%	-
Shares Outstanding (Basic)	12	5	5
Shares Outstanding (Diluted)	12	5	5
Shares Change (YoY)	173.69%	0.69%	-
EPS (Basic)	4.36	5.57	1.30
EPS (Diluted)	4.36	5.56	1.30
EPS Growth	235.49%	327.69%	-
Free Cash Flow	-136.52	99.46	-48.49
Free Cash Flow Per Share	-11.08	21.95	-10.77
Dividend Per Share	0.400	0.400	-
Profit Margin	2.75%	2.46%	2.51%
Free Cash Flow Margin	-6.99%	9.72%	-20.73%
EBITDA	-	31.22	-
EBITDA Margin	-	3.05%	-
D&A For EBITDA	-	0.05	-
EBIT	66.25	31.17	6.99
EBIT Margin	3.39%	3.04%	2.99%
Effective Tax Rate	20.54%	20.27%	20.00%

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