Semilux International Income Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	120.23	32.84	102.44	126.13	97.54
Revenue Growth (YoY)	266.10%	-67.94%	-18.79%	29.32%	-
Cost of Revenue	148.71	48.05	56.53	69.31	62.38
Gross Profit	-28.48	-15.21	45.91	56.82	35.16
Selling, General & Admin	98.01	35.72	38.44	28.88	32.35
Research & Development	35.03	24.2	26.85	40.92	29.05
Operating Expenses	133.04	59.92	65.28	69.8	61.4
Operating Income	-161.52	-75.13	-19.37	-12.98	-26.24
Interest Expense	-3.31	-2.94	-2.88	-2.2	-1.32
Interest & Investment Income	8.95	14.68	3.46	0.42	1.37
Currency Exchange Gain (Loss)	-	-	-	-	-15.29
Other Non Operating Income (Expenses)	18.46	1.38	40.24	-14.46	4.01
EBT Excluding Unusual Items	-137.42	-62.01	21.45	-29.21	-37.48
Gain (Loss) on Sale of Investments	-15.3	-	-	-	-
Other Unusual Items	-	-	-	-	0.55
Pretax Income	-152.72	-62.01	21.45	-29.21	-36.93
Income Tax Expense	-0.77	1.02	6.43	1.3	-2.87
Earnings From Continuing Operations	-151.95	-63.03	15.02	-30.51	-34.06
Minority Interest in Earnings	31.33	13	-0.19	19.07	10.21
Net Income	-120.61	-50.03	14.83	-11.44	-23.85
Net Income to Common	-120.61	-50.03	14.83	-11.44	-23.85
Shares Outstanding (Basic)	38	8	8	8	28
Shares Outstanding (Diluted)	38	8	8	8	28
Shares Change (YoY)	373.67%	-	-	-71.81%	-
EPS (Basic)	-3.21	-6.30	1.87	-1.44	-0.85
EPS (Diluted)	-3.21	-6.30	1.87	-1.44	-0.85
Free Cash Flow	-18.9	-61.72	8.08	-40.39	-6.44
Free Cash Flow Per Share	-0.50	-7.78	1.02	-5.09	-0.23
Gross Margin	-23.69%	-46.31%	44.82%	45.05%	36.05%
Operating Margin	-134.34%	-228.77%	-18.91%	-10.29%	-26.90%
Profit Margin	-100.32%	-152.33%	14.48%	-9.07%	-24.45%
Free Cash Flow Margin	-15.72%	-187.94%	7.89%	-32.02%	-6.60%
EBITDA	-148.38	-60.83	-5.9	11.2	-8.09
EBITDA Margin	-123.42%	-185.22%	-5.76%	8.88%	-8.30%
D&A For EBITDA	13.14	14.3	13.47	24.17	18.15
EBIT	-161.52	-75.13	-19.37	-12.98	-26.24
EBIT Margin	-134.34%	-228.77%	-18.91%	-10.29%	-26.90%
Effective Tax Rate	-	-	29.97%	-	-

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q