Solidwizard Technology 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	1,696	1,542	1,447	1,394	1,382
Revenue Growth (YoY)	9.96%	6.55%	3.79%	0.91%	7.11%
Cost of Revenue	813.93	776.03	690.59	646.56	647.79
Gross Profit	881.58	765.88	756.57	747.81	733.98
Selling, General & Admin	326.55	315.55	303.18	277.53	257.25
Research & Development	116.04	112.09	108.01	97.73	88.84
Operating Expenses	444.58	420.41	416.19	377.91	348.29
Operating Income	437	345.47	340.38	369.9	385.69
Interest Expense	-0.09	-0.13	-0.07	-0.1	-0.17
Interest & Investment Income	10.12	9.33	6.06	2.73	1.4
Currency Exchange Gain (Loss)	-1.18	1.62	0.65	-0.74	3.03
Other Non Operating Income (Expenses)	32.05	34.98	15.75	25.64	22.83
EBT Excluding Unusual Items	477.9	391.26	362.78	397.43	412.77
Gain (Loss) on Sale of Investments	0.27	0.31	0.25	0.1	0.05
Gain (Loss) on Sale of Assets	0.39	-0.01	1.59	-0.05	-0.01
Other Unusual Items	-	0.01	-	-	-
Pretax Income	478.56	391.57	364.61	397.48	412.81
Income Tax Expense	98.76	81.07	76	91.39	92.52
Net Income	379.8	310.5	288.61	306.09	320.29
Net Income to Common	379.8	310.5	288.61	306.09	320.29
Net Income Growth	22.32%	7.58%	-5.71%	-4.43%	14.10%
Shares Outstanding (Basic)	28	28	28	28	28
Shares Outstanding (Diluted)	28	28	28	28	28
Shares Change (YoY)	0.03%	-0.02%	-0.04%	0.01%	0.01%
EPS (Basic)	13.46	11.01	10.23	10.85	11.35
EPS (Diluted)	13.44	10.99	10.21	10.83	11.33
EPS Growth	22.29%	7.64%	-5.73%	-4.41%	14.10%
Free Cash Flow	-307.5	337.08	253.63	300.32	322.06
Free Cash Flow Per Share	-10.88	11.93	8.97	10.62	11.39
Dividend Per Share	8.000	8.000	8.000	8.000	8.000
Dividend Growth	-	-	-	-	14.29%
Gross Margin	52.00%	49.67%	52.28%	53.63%	53.12%
Operating Margin	25.77%	22.41%	23.52%	26.53%	27.91%
Profit Margin	22.40%	20.14%	19.94%	21.95%	23.18%
Free Cash Flow Margin	-18.14%	21.86%	17.53%	21.54%	23.31%
EBITDA	448.59	358.34	349.64	376.35	391.53
EBITDA Margin	26.46%	23.24%	24.16%	26.99%	28.34%
D&A For EBITDA	11.58	12.87	9.25	6.45	5.85
EBIT	437	345.47	340.38	369.9	385.69
EBIT Margin	25.77%	22.41%	23.52%	26.53%	27.91%
Effective Tax Rate	20.64%	20.71%	20.84%	22.99%	22.41%

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