VIE:TSFA 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	3,809,054	2,894,308	2,161,736	2,263,891	1,587,415
Revenue Growth (YoY)	31.61%	33.89%	-4.51%	42.61%	18.53%
Cost of Revenue	1,527,760	1,269,954	986,625	915,537	767,878
Gross Profit	2,281,294	1,624,354	1,175,111	1,348,355	819,537
Selling, General & Admin	99,222	96,889	71,464	63,445	44,488
Research & Development	246,427	204,182	182,370	163,262	124,735
Other Operating Expenses	-447.33	1,230	-188.7	368.4	333.4
Operating Income	1,936,092	1,322,053	921,466	1,121,279	649,981
Interest Income	111,236	92,094	65,094	30,102	11,222
Interest Expense	-12,370	-10,495	-11,999	-11,750	-5,414
Other Non-Operating Income (Expense)	6,706	2,188	4,756	4,441	7,248
Total Non-Operating Income (Expense)	105,571	83,787	57,851	22,793	13,055
Pretax Income	2,041,663	1,405,840	979,317	1,144,072	663,036
Provision for Income Taxes	-	248,316	128,289	150,778	70,155
Net Income	1,717,883	1,158,380	851,740	992,923	592,359
Minority Interest in Earnings	-2,486	-856.3	-712.3	371.3	521.4
Net Income to Common	1,717,883	1,158,380	851,740	992,923	592,359
Net Income Growth	48.30%	36.00%	-14.22%	67.62%	15.98%
Shares Outstanding (Basic)	5,186	5,186	5,186	5,186	5,186
Shares Outstanding (Diluted)	5,186	5,186	5,186	5,186	5,186
Shares Change (YoY)	0.00%	0.00%	-	-0.00%	-
EPS (Basic)	331.30	226.25	164.25	191.45	114.20
EPS (Diluted)	331.25	226.25	164.25	191.45	114.20
EPS Growth	46.41%	37.75%	-14.21%	67.64%	15.94%
Free Cash Flow	1,002,565	870,171	292,151	527,927	272,965
Free Cash Flow Growth	15.21%	197.85%	-44.66%	93.41%	-13.46%
Free Cash Flow Per Share	193.32	167.79	56.34	101.80	52.63
Dividends Per Share	22.000	17.000	13.000	11.000	11.000
Dividend Growth	29.41%	30.77%	18.18%	-	10.00%
Gross Margin	59.89%	56.12%	54.36%	59.56%	51.63%
Operating Margin	50.83%	45.68%	42.63%	49.53%	40.95%
Profit Margin	53.60%	39.99%	39.37%	43.88%	37.35%
FCF Margin	26.32%	30.06%	13.51%	23.32%	17.20%
EBITDA	2,624,188	1,984,850	1,453,657	1,558,533	1,072,376
EBITDA Margin	68.89%	68.58%	67.24%	68.84%	67.55%
EBIT	1,936,092	1,322,053	921,466	1,121,279	649,981
EBIT Margin	50.83%	45.68%	42.63%	49.53%	40.95%
Effective Tax Rate	0.00%	17.66%	13.10%	13.18%	10.58%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.