NT$71.90 ($2.26)

+0.80 (+1.13%)

Weekly Expected Move ±2.8%

NT$68 NT$70 NT$72 NT$74 NT$76

TAI · Technology · Hardware, Equipment & Parts · Tech Score Sell · Power 38 · NT$10.4B mcap · 113M float · 4.05% daily turnover

Revenue

$8.7B -7.7% ▼

5Y CAGR: -2.1%

Gross Profit

$2.0B -25.4% ▼

5Y CAGR: -4.3%

Operating Income

$752M -45.2% ▼

5Y CAGR: -13.3%

Net Income

$497M -51.3% ▼

5Y CAGR: -12.4%

EPS (Diluted)

$3.43 -51.1% ▼

5Y CAGR: -15.0%

EBITDA

$1.1B -46.6% ▼

5Y CAGR: -9.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.2B	$9.8B	$8.8B	$9.4B	$8.7B
YoY Growth	+5.5%	-3.8%	-10.6%	+7.2%	-7.7%
Cost of Revenue	$8.6B	$8.2B	$6.8B	$6.7B	$6.6B
Gross Profit	$1.6B	$1.6B	$1.9B	$2.7B	$2.0B
Gross Margin	15.7%	16.5%	22.1%	29.1%	23.5%
R&D Expenses	$186M	$182M	$185M	$204M	$190M
SG&A Expenses	$1.0B	$1.1B	$969M	$1.1B	$1.1B
Operating Expenses	$1.2B	$1.3B	$1.2B	$1.3B	$1.3B
Operating Income	$385M	$344M	$780M	$1.4B	$752M
Operating Margin	3.8%	3.5%	8.9%	14.6%	8.7%
Interest Expense	$41M	$52M	$56M	$46M	$51M
Income Before Tax	$385M	$607M	$1.0B	$1.7B	$873M
Tax Expense	$144M	$230M	$373M	$599M	$339M
Net Income	$252M	$371M	$642M	$1.0B	$497M
Net Margin	2.5%	3.8%	7.3%	10.9%	5.7%
EPS (Diluted)	$2.02	$2.67	$4.94	$7.02	$3.43
EBITDA	$846M	$1.2B	$1.5B	$2.1B	$1.1B
Shares Outstanding	125M	144M	130M	145M	155M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.5B	$2.3B	$2.2B	$2.2B	$2.2B	$2.1B	$2.1B	$2.0B
Cost of Revenue	$1.7B	$1.6B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B
Gross Profit	$721M	$614M	$591M	$502M	$476M	$446M	$396M	$257M
Gross Margin	29.2%	27.2%	26.4%	23.3%	22.0%	21.1%	18.7%	12.8%
R&D Expenses	$46M	$51M	$44M	$48M	$40M	$57M	$34M	$42M
SG&A Expenses	$288M	$289M	$279M	$265M	$263M	$272M	$274M	$251M
Operating Expenses	$334M	$340M	$323M	$313M	$303M	$338M	$284M	$294M
Operating Income	$387M	$274M	$268M	$189M	$172M	$108M	$112M	-$37M
Operating Margin	15.7%	12.1%	12.0%	8.8%	7.9%	5.1%	5.3%	-1.8%
Interest Expense	$11M	$13M	$12M	$11M	$14M	$13M	$13M	$14M
Income Before Tax	$351M	$389M	$283M	$214M	$239M	$137M	$88M	$181M
Tax Expense	$124M	$160M	$117M	$84M	$72M	$66M	$33M	-$12M
Net Income	$218M	$226M	$152M	$121M	$157M	$68M	$51M	$187M
Net Margin	8.8%	10.0%	6.8%	5.6%	7.2%	3.2%	2.4%	9.3%
EPS (Diluted)	$1.50	$1.56	$1.05	$0.84	$1.08	$0.46	$0.35	$1.29
EBITDA	$469M	$499M	$395M	$316M	$335M	$74M	$207M	$61M
Shares Outstanding	146M	146M	144M	144M	145M	150M	145M	144M

1582.TW TAI