Super Qin Enterprise 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	3,990	3,590	3,763
Revenue Growth (YoY)	11.14%	-4.58%	-
Cost of Revenue	3,328	3,066	3,212
Gross Profit	661.96	524.36	551
Selling, General & Admin	398.83	367.14	389.88
Research & Development	4.25	3.6	2.93
Operating Expenses	403.1	370.83	390.27
Operating Income	258.86	153.53	160.74
Interest Expense	-7.89	-10.1	-2.39
Interest & Investment Income	1.88	1.13	1.05
Earnings From Equity Investments	5.19	0.35	4.96
Currency Exchange Gain (Loss)	-0.04	0.79	-
Other Non Operating Income (Expenses)	6.71	4.77	11.71
EBT Excluding Unusual Items	264.7	150.48	176.08
Gain (Loss) on Sale of Investments	9.34	4.26	-
Gain (Loss) on Sale of Assets	4.39	-	-
Other Unusual Items	0.03	-	-
Pretax Income	278.46	154.74	176.08
Income Tax Expense	69.33	24.96	34.9
Earnings From Continuing Operations	209.13	129.78	141.18
Minority Interest in Earnings	-	-0.04	-0.51
Net Income	209.13	129.74	140.67
Net Income to Common	209.13	129.74	140.67
Net Income Growth	61.20%	-7.77%	-
Shares Outstanding (Basic)	60	56	52
Shares Outstanding (Diluted)	60	56	52
Shares Change (YoY)	7.07%	7.63%	-
EPS (Basic)	3.49	2.32	2.68
EPS (Diluted)	3.46	2.30	2.68
EPS Growth	50.56%	-14.42%	-
Free Cash Flow	259.57	-137.97	120.46
Free Cash Flow Per Share	4.30	-2.44	2.30
Dividend Per Share	1.127	0.867	-
Dividend Growth	29.99%	-	-
Gross Margin	16.59%	14.61%	14.64%
Operating Margin	6.49%	4.28%	4.27%
Profit Margin	5.24%	3.61%	3.74%
Free Cash Flow Margin	6.50%	-3.84%	3.20%
EBITDA	321.31	219.15	220.34
EBITDA Margin	8.05%	6.10%	5.86%
D&A For EBITDA	62.45	65.63	59.6
EBIT	258.86	153.53	160.74
EBIT Margin	6.49%	4.28%	4.27%
Effective Tax Rate	24.90%	16.13%	19.82%