Foxwell Power 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	1,870	1,887	879.89	362.25	157.25	95.23
Revenue Growth (YoY)	34.23%	114.41%	142.90%	130.37%	65.13%	-
Selling, General & Admin	122.49	111.9	57.63	38.2	3.79	1.48
Depreciation & Amortization	-	-	-	-	1.13	0.01
Provision for Bad Debts	2.96	0.68	0.48	-	-	-
Other Operating Expenses	1,549	1,589	768.56	289.98	149.83	92.2
Total Operating Expenses	1,685	1,711	834.26	328.18	154.75	93.69
Operating Income	185.23	175.11	45.63	34.07	2.5	1.53
Interest Expense	-59.59	-47.1	-0.96	-2.43	-0.04	-
Interest Income	3.93	2.78	2.07	0.63	0.13	0.01
Net Interest Expense	-55.66	-44.31	1.11	-1.81	0.09	0.01
Income (Loss) on Equity Investments	0.05	-15.67	0.49	-	-	-
Currency Exchange Gain (Loss)	1.3	1.3	1.63	0.07	-	-
Other Non-Operating Income (Expenses)	-0.58	5.32	21.45	0.03	0.01	0
EBT Excluding Unusual Items	130.34	121.75	70.3	32.36	2.6	1.54
Other Unusual Items	-9.31	-9.31	0.71	-	-	-
Pretax Income	121.03	112.44	71	32.36	2.6	1.54
Income Tax Expense	25.99	27.88	14.8	6.47	0.52	0.12
Earnings From Continuing Ops.	95.04	84.55	56.2	25.88	2.08	1.43
Minority Interest in Earnings	0.39	0.38	-	-	-	-
Net Income	95.43	84.93	56.2	25.88	2.08	1.43
Net Income to Common	95.43	84.93	56.2	25.88	2.08	1.43
Net Income Growth	34.25%	51.12%	117.13%	1143.18%	46.11%	-
Shares Outstanding (Basic)	64	60	60	41	10	2
Shares Outstanding (Diluted)	67	62	60	41	10	2
Shares Change (YoY)	9.80%	2.86%	47.64%	306.14%	321.95%	-
EPS (Basic)	1.48	1.42	0.94	0.64	0.21	0.60
EPS (Diluted)	1.42	1.37	0.94	0.64	0.21	0.60
EPS Growth	21.63%	46.26%	46.74%	206.59%	-65.30%	-
Free Cash Flow	-60.97	-388.32	-616.67	-1,692	-64.12	-1.27
Free Cash Flow Per Share	-0.91	-6.29	-10.27	-41.59	-6.40	-0.54
Dividend Per Share	1.000	1.000	0.500	-	-	-
Dividend Growth	100.00%	100.00%	-	-	-	-
Profit Margin	5.10%	4.50%	6.39%	7.14%	1.32%	1.50%
Free Cash Flow Margin	-3.26%	-20.58%	-70.08%	-467.06%	-40.77%	-1.34%
EBITDA	380.41	324.76	65.9	43.13	3.62	1.55
EBITDA Margin	20.35%	17.21%	7.49%	11.91%	2.31%	1.62%
D&A For EBITDA	195.18	149.65	20.27	9.06	1.13	0.01
EBIT	185.23	175.11	45.63	34.07	2.5	1.53
EBIT Margin	9.91%	9.28%	5.19%	9.40%	1.59%	1.61%
Effective Tax Rate	21.48%	24.80%	20.85%	20.01%	20.02%	7.53%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.