Da Da Broadband 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	910.94	832.93	709.7
Revenue Growth (YoY)	9.37%	17.36%	-
Cost of Revenue	404.3	416.15	332.5
Gross Profit	506.63	416.78	377.19
Selling, General & Admin	213.67	135.76	109.67
Operating Expenses	213.67	135.76	109.67
Operating Income	292.96	281.02	267.52
Interest Expense	-1.71	-1.16	-0.82
Interest & Investment Income	15.3	3.88	4.98
Earnings From Equity Investments	-	-35.81	-
Other Non Operating Income (Expenses)	0.82	0.61	0.99
EBT Excluding Unusual Items	307.37	248.54	272.67
Gain (Loss) on Sale of Investments	15	1.87	-
Gain (Loss) on Sale of Assets	0.18	0.06	0.03
Other Unusual Items	1.29	1.26	1.13
Pretax Income	323.84	251.73	273.83
Income Tax Expense	60.97	56.91	53.66
Earnings From Continuing Operations	262.87	194.82	220.17
Minority Interest in Earnings	-	-	-25.35
Net Income	262.87	194.82	194.82
Net Income to Common	262.87	194.82	194.82
Net Income Growth	34.93%	-0.00%	-
Shares Outstanding (Basic)	31	10	10
Shares Outstanding (Diluted)	31	10	10
Shares Change (YoY)	211.32%	-	-
EPS (Basic)	8.42	19.48	19.48
EPS (Diluted)	8.41	19.41	19.41
EPS Growth	-56.67%	-	-
Free Cash Flow	276	158.31	173.12
Free Cash Flow Per Share	8.84	15.78	17.25
Dividend Per Share	3.800	19.510	19.480
Dividend Growth	-80.52%	0.15%	-
Gross Margin	55.62%	50.04%	53.15%
Operating Margin	32.16%	33.74%	37.70%
Profit Margin	28.86%	23.39%	27.45%
Free Cash Flow Margin	30.30%	19.01%	24.39%
EBITDA	445.73	418.76	387.27
EBITDA Margin	48.93%	50.28%	54.57%
D&A For EBITDA	152.77	137.74	119.75
EBIT	292.96	281.02	267.52
EBIT Margin	32.16%	33.74%	37.70%
Effective Tax Rate	18.83%	22.61%	19.60%