Xxtechec 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	414.82	877.59	1,312	2,353	3,672
Revenue Growth (YoY)	-52.73%	-33.12%	-44.24%	-35.91%	-19.51%
Cost of Revenue	362.1	716.3	1,099	2,011	3,029
Gross Profit	52.72	161.29	213.29	342.2	642.87
Selling, General & Admin	113.15	202.42	267.51	415.47	643.78
Research & Development	33.73	60.21	58.55	55.67	59.42
Operating Expenses	146.88	262.63	326.58	471.14	703.2
Operating Income	-94.16	-101.33	-113.29	-128.95	-60.33
Interest Expense	-0.31	-0.43	-0.47	-0.95	-0.78
Interest & Investment Income	4.38	2.36	3.4	3.22	3.09
Earnings From Equity Investments	-	-	-0.86	-	-
Other Non Operating Income (Expenses)	32.84	2.08	9.48	4.69	7.66
EBT Excluding Unusual Items	-57.25	-97.32	-101.73	-121.98	-50.35
Gain (Loss) on Sale of Investments	-	-	-16.63	-	6.99
Gain (Loss) on Sale of Assets	-	-31.19	0.04	-	-
Other Unusual Items	-	0.57	-	-	0.24
Pretax Income	-57.25	-127.94	-118.32	-121.98	-43.12
Income Tax Expense	1.49	-0.43	-1.31	-3.21	-13.55
Earnings From Continuing Operations	-58.74	-127.51	-117.01	-118.77	-29.56
Minority Interest in Earnings	-	0.04	2.46	-	-1.1
Net Income	-58.74	-127.47	-114.55	-118.77	-30.66
Net Income to Common	-58.74	-127.47	-114.55	-118.77	-30.66
Shares Outstanding (Basic)	64	35	32	32	29
Shares Outstanding (Diluted)	64	35	32	32	29
Shares Change (YoY)	82.02%	8.17%	2.65%	9.23%	15.72%
EPS (Basic)	-0.92	-3.63	-3.53	-3.76	-1.06
EPS (Diluted)	-0.92	-3.63	-3.53	-3.76	-1.06
Free Cash Flow	-120	-135.34	-158.9	-213.52	-56.15
Free Cash Flow Per Share	-1.88	-3.86	-4.90	-6.76	-1.94
Gross Margin	12.71%	18.38%	16.25%	14.54%	17.51%
Operating Margin	-22.70%	-11.55%	-8.63%	-5.48%	-1.64%
Profit Margin	-14.16%	-14.52%	-8.73%	-5.05%	-0.83%
Free Cash Flow Margin	-28.93%	-15.42%	-12.11%	-9.07%	-1.53%
EBITDA	-86.12	-97.21	-108.78	-125.26	-57.29
EBITDA Margin	-20.76%	-11.08%	-8.29%	-5.32%	-1.56%
D&A For EBITDA	8.03	4.13	4.51	3.68	3.04
EBIT	-94.16	-101.33	-113.29	-128.95	-60.33
EBIT Margin	-22.70%	-11.55%	-8.63%	-5.48%	-1.64%
Revenue as Reported	-	-	-	2,353	3,672

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