V5 Technologies 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	1,660	721.1	208.53	210.65
Revenue Growth (YoY)	696.18%	245.79%	-1.00%	-
Cost of Revenue	635.57	293.13	89.42	68.24
Gross Profit	1,025	427.97	119.12	142.41
Selling, General & Admin	261.71	128.02	86.71	34.73
Research & Development	219.8	155.22	116.44	131.98
Operating Expenses	483.55	283.31	203.1	166.75
Operating Income	541.18	144.65	-83.98	-24.34
Interest Expense	-1.88	-1.38	-1.23	-1.72
Interest & Investment Income	2.82	1.6	3.13	0.21
Currency Exchange Gain (Loss)	-7.12	1.37	2.37	1.57
Other Non Operating Income (Expenses)	0.98	0.69	0.43	7.51
EBT Excluding Unusual Items	535.97	146.92	-79.28	-16.78
Gain (Loss) on Sale of Assets	0.13	0.01	-	-
Other Unusual Items	2.55	1.26	0	-
Pretax Income	531.15	148.2	-79.27	-16.78
Net Income	479.93	148.2	-79.27	-16.78
Net Income to Common	479.93	148.2	-79.27	-16.78
Shares Outstanding (Basic)	41	39	32	27
Shares Outstanding (Diluted)	41	39	32	27
Shares Change (YoY)	27.93%	19.95%	19.20%	-
EPS (Basic)	11.68	3.84	-2.46	-0.62
EPS (Diluted)	11.67	3.84	-2.46	-0.62
Free Cash Flow	574.81	16.03	-91.22	15.74
Free Cash Flow Per Share	13.97	0.41	-2.84	0.58
Gross Margin	61.72%	59.35%	57.12%	67.60%
Operating Margin	32.59%	20.06%	-40.27%	-11.56%
Profit Margin	28.91%	20.55%	-38.01%	-7.96%
Free Cash Flow Margin	34.62%	2.22%	-43.74%	7.47%
EBITDA	553.64	153.44	-78.96	-18.91
EBITDA Margin	33.35%	21.28%	-37.86%	-8.98%
D&A For EBITDA	12.46	8.78	5.02	5.43
EBIT	541.18	144.65	-83.98	-24.34
EBIT Margin	32.59%	20.06%	-40.27%	-11.56%

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