Radbon Electronics 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	611.63	700.48	542.06	430.63
Revenue Growth (YoY)	-12.68%	29.23%	25.87%	-
Cost of Revenue	304.49	357.66	287.98	247.47
Gross Profit	307.15	342.82	254.08	183.16
Selling, General & Admin	46.86	70.08	45.99	39.23
Research & Development	7.22	7.3	8.45	9.76
Operating Expenses	54.08	77.38	54.44	48.98
Operating Income	253.07	265.43	199.64	134.18
Interest Expense	-0.09	-0.13	-0.35	-0.87
Interest & Investment Income	2.05	0.78	0.27	0.09
Currency Exchange Gain (Loss)	3.69	0.65	0.37	0.9
Other Non Operating Income (Expenses)	14.4	2.54	0.78	1.17
EBT Excluding Unusual Items	273.12	269.28	200.71	135.46
Asset Writedown	-	-	-12.6	-
Pretax Income	273.12	269.28	188.11	135.46
Income Tax Expense	54.65	53.86	40.42	29.53
Net Income	218.47	215.43	147.69	105.93
Net Income to Common	218.47	215.43	147.69	105.93
Net Income Growth	1.41%	45.86%	39.42%	-
Shares Outstanding (Basic)	40	39	37	37
Shares Outstanding (Diluted)	41	39	37	37
Shares Change (YoY)	3.90%	6.27%	-0.40%	-
EPS (Basic)	5.40	5.54	4.04	2.89
EPS (Diluted)	5.38	5.51	4.02	2.87
EPS Growth	-2.36%	37.16%	40.00%	-
Free Cash Flow	62.23	134.33	60.97	136.52
Free Cash Flow Per Share	1.53	3.44	1.66	3.70
Dividend Per Share	4.820	-	0.077	-
Gross Margin	50.22%	48.94%	46.87%	42.53%
Operating Margin	41.38%	37.89%	36.83%	31.16%
Profit Margin	35.72%	30.75%	27.25%	24.60%
Free Cash Flow Margin	10.17%	19.18%	11.25%	31.70%
EBITDA	260.02	268.84	201.3	138.02
EBITDA Margin	42.51%	38.38%	37.14%	32.05%
D&A For EBITDA	6.95	3.4	1.66	3.84
EBIT	253.07	265.43	199.64	134.18
EBIT Margin	41.38%	37.89%	36.83%	31.16%
Effective Tax Rate	20.01%	20.00%	21.49%	21.80%

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