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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	3,891	3,793	3,243	3,080	2,801	2,565
Revenue Growth (YoY)	18.13%	16.97%	5.27%	9.97%	9.22%	6.86%
Cost of Revenue	1,993	1,993	1,657	1,612	1,545	1,443
Gross Profit	1,898	1,800	1,586	1,469	1,256	1,122
Selling, General & Admin	455.33	437.81	418.57	415.69	383.04	346.12
Research & Development	22.71	21.66	18.9	15.37	-	-
Other Operating Expenses	-	-	-	-	-	-0.44
Operating Expenses	488.67	459.46	436.78	430.04	385.08	345.68
Operating Income	1,410	1,340	1,149	1,039	870.7	775.86
Interest Expense	-46.43	-46.49	-38.24	-29.39	-27.25	-21.44
Interest & Investment Income	22.71	25.34	32.45	14.59	11	14.59
Other Non Operating Income (Expenses)	15.63	19.36	6.77	19	0.89	-10.46
EBT Excluding Unusual Items	1,402	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	1,402	1,338	1,151	1,043	855.38	759.93
Income Tax Expense	287.19	261.12	229.43	205.57	168.43	149.58
Earnings From Continuing Operations	1,114	1,077	921.59	837.25	686.95	610.35
Minority Interest in Earnings	-1.29	-0.85	-0.48	-0.44	-0.39	-2.57
Net Income	1,113	1,077	921.11	836.81	686.57	607.78
Net Income to Common	1,113	1,077	921.11	836.81	686.57	607.78
Net Income Growth	18.57%	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)	-0.07%	-0.05%	0.09%	0.19%	0.28%	1.20%
EPS (Basic)	14.28	13.82	11.84	10.77	8.86	7.89
EPS (Diluted)	14.24	13.77	11.78	10.71	8.80	7.82
EPS Growth	18.57%	16.89%	9.99%	21.70%	12.56%	10.68%
Free Cash Flow	203.37	-134.86	276.6	476.51	529.41	823.26
Free Cash Flow Per Share	2.60	-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	48.79%	47.45%	48.91%	47.68%	44.83%	43.73%
Operating Margin	36.23%	35.33%	35.45%	33.72%	31.09%	30.25%
Profit Margin	28.61%	28.38%	28.41%	27.17%	24.51%	23.70%
Free Cash Flow Margin	5.23%	-3.55%	8.53%	15.47%	18.90%	32.10%
EBITDA	1,534	1,431	1,219	1,106	946.62	855.68
EBITDA Margin	39.43%	37.73%	37.58%	35.90%	33.79%	33.37%
D&A For EBITDA	124.59	90.89	69.23	67.18	75.92	79.82
EBIT	1,410	1,340	1,149	1,039	870.7	775.86
EBIT Margin	36.23%	35.33%	35.45%	33.72%	31.09%	30.25%
Effective Tax Rate	20.49%	19.51%	19.93%	19.71%	19.69%	19.68%

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