Chief Telecom Inc. (TPEX:6561)

Chief Telecom Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	4,121	3,793	3,243	3,080	2,801	2,565
Revenue Growth (YoY)	21.24%	16.97%	5.27%	9.97%	9.22%	6.86%
Cost of Revenue	2,010	1,993	1,657	1,612	1,545	1,443
Gross Profit	2,111	1,800	1,586	1,469	1,256	1,122
Selling, General & Admin	485.14	437.81	418.57	415.69	383.04	346.12
Research & Development	24.94	21.66	18.9	15.37	-	-
Other Operating Expenses	-	-	-	-	-	-0.44
Operating Expenses	512.22	459.46	436.78	430.04	385.08	345.68
Operating Income	1,599	1,340	1,149	1,039	870.7	775.86
Interest Expense	-45.89	-46.49	-38.24	-29.39	-27.25	-21.44
Interest & Investment Income	21.09	25.34	32.45	14.59	11	14.59
Currency Exchange Gain (Loss)	-40.36	-	-	-	-	-
Other Non Operating Income (Expenses)	22.09	19.36	6.77	19	0.89	-10.46
EBT Excluding Unusual Items	1,556	1,338	1,150	1,043	855.35	758.55
Gain (Loss) on Sale of Assets	0.03	0.03	0.66	0.04	0.03	1.38
Pretax Income	1,555	1,338	1,151	1,043	855.38	759.93
Income Tax Expense	332.11	261.12	229.43	205.57	168.43	149.58
Earnings From Continuing Operations	1,223	1,077	921.59	837.25	686.95	610.35
Minority Interest in Earnings	-3.17	-0.85	-0.48	-0.44	-0.39	-2.57
Net Income	1,220	1,077	921.11	836.81	686.57	607.78
Net Income to Common	1,220	1,077	921.11	836.81	686.57	607.78
Net Income Growth	24.60%	16.87%	10.07%	21.88%	12.96%	12.03%
Shares Outstanding (Basic)	78	78	78	78	77	77
Shares Outstanding (Diluted)	78	78	78	78	78	78
Shares Change (YoY)	-0.05%	-0.05%	0.09%	0.19%	0.28%	1.20%
EPS (Basic)	15.66	13.82	11.84	10.77	8.86	7.89
EPS (Diluted)	15.59	13.77	11.78	10.71	8.80	7.82
EPS Growth	24.53%	16.89%	9.99%	21.70%	12.56%	10.68%
Free Cash Flow	360.93	-134.86	276.6	476.51	529.41	823.26
Free Cash Flow Per Share	4.62	-1.73	3.54	6.10	6.79	10.59
Dividend Per Share	12.500	12.500	10.600	8.182	8.454	8.000
Dividend Growth	17.93%	17.93%	29.56%	-3.23%	5.68%	10.00%
Gross Margin	51.23%	47.45%	48.91%	47.68%	44.83%	43.73%
Operating Margin	38.80%	35.33%	35.45%	33.72%	31.09%	30.25%
Profit Margin	29.59%	28.38%	28.41%	27.17%	24.51%	23.70%
Free Cash Flow Margin	8.76%	-3.55%	8.53%	15.47%	18.90%	32.10%
EBITDA	1,753	1,431	1,219	1,106	946.62	855.68
EBITDA Margin	42.54%	37.73%	37.58%	35.90%	33.79%	33.37%
D&A For EBITDA	153.99	90.89	69.23	67.18	75.92	79.82
EBIT	1,599	1,340	1,149	1,039	870.7	775.86
EBIT Margin	38.80%	35.33%	35.45%	33.72%	31.09%	30.25%
Effective Tax Rate	21.36%	19.51%	19.93%	19.71%	19.69%	19.68%

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