MARX Biotech Income Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	712.87	618.23	289.93	110.64	-
Revenue Growth (YoY)	60.50%	113.24%	162.04%	-	-
Cost of Revenue	227.2	188.16	75.33	26.43	-
Gross Profit	485.67	430.07	214.59	84.21	-
Selling, General & Admin	535.99	481.47	228.19	82.32	0.83
Research & Development	25.36	25.99	0.74	-	-
Operating Expenses	559.2	515.07	231.48	83.31	0.83
Operating Income	-73.53	-85	-16.89	0.9	-0.83
Interest Expense	-8.62	-2.21	-0.37	-0.11	-
Interest & Investment Income	0.69	0.85	0.53	0.04	-
Earnings From Equity Investments	-	-	-	-	4.97
Other Non Operating Income (Expenses)	-4.65	-11.07	1.24	4.09	0.15
Pretax Income	-86.11	-97.43	-15.49	4.91	4.29
Income Tax Expense	-3.1	-0.61	-2.57	2.08	-0.14
Net Income	-83.01	-96.83	-12.92	2.83	4.43
Net Income to Common	-83.01	-96.83	-12.92	2.83	4.43
Net Income Growth	-	-	-	-36.04%	-
Shares Outstanding (Basic)	502	498	321	346	32
Shares Outstanding (Diluted)	502	498	321	348	32
Shares Change (YoY)	31.29%	55.49%	-7.99%	982.64%	-
EPS (Basic)	-0.17	-0.19	-0.04	0.01	0.14
EPS (Diluted)	-0.17	-0.19	-0.04	0.01	0.14
EPS Growth	-	-	-	-94.05%	-
Free Cash Flow	-356.16	-313.18	-18.17	10.74	0.31
Free Cash Flow Per Share	-0.71	-0.63	-0.06	0.03	0.01
Dividend Per Share	-	-	-	0.080	-
Gross Margin	68.13%	69.56%	74.02%	76.11%	-
Operating Margin	-10.32%	-13.75%	-5.83%	0.81%	-
Profit Margin	-11.64%	-15.66%	-4.46%	2.56%	-
Free Cash Flow Margin	-49.96%	-50.66%	-6.27%	9.71%	-
EBITDA	-57.3	-71.21	-14.23	1.14	-
EBITDA Margin	-8.04%	-11.52%	-4.91%	1.03%	-
D&A For EBITDA	16.24	13.79	2.66	0.24	-
EBIT	-73.53	-85	-16.89	0.9	-0.83
EBIT Margin	-10.32%	-13.75%	-5.83%	0.81%	-
Effective Tax Rate	-	-	-	42.30%	-

Source: S&P Capital IQ. Standard template. Financial Sources.