Also trades as: CISXF (OTC) · $vol 0M

NT$19.00 ($0.60)

+0.05 (+0.26%)

Weekly Expected Move ±1.8%

NT$18 NT$19 NT$19 NT$19 NT$20

TAI · Basic Materials · Steel · Tech Score Neutral · Power 45 · NT$289.6B mcap · 11.05B float · 0.478% daily turnover

Revenue

$317.2B -12.0% ▼

5Y CAGR: +0.2%

Gross Profit

$9.0B -40.1% ▼

5Y CAGR: -9.8%

Operating Income

-$3.9B -290.3% ▼

Net Income

-$4.3B -319.8% ▼

EPS (Diluted)

$-0.29 -323.1% ▼

EBITDA

$28.7B -29.9% ▼

5Y CAGR: -5.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$468.3B	$449.6B	$363.3B	$360.5B	$317.2B
YoY Growth	+48.8%	-4.0%	-19.2%	-0.8%	-12.0%
Cost of Revenue	$373.0B	$417.7B	$346.6B	$345.5B	$308.1B
Gross Profit	$95.3B	$31.9B	$16.7B	$15.1B	$9.0B
Gross Margin	20.4%	7.1%	4.6%	4.2%	2.8%
R&D Expenses	$2.4B	$2.2B	$2.1B	$2.3B	$2.2B
SG&A Expenses	$13.0B	$11.5B	$11.1B	$11.0B	$10.7B
Operating Expenses	$15.4B	$13.6B	$16.8B	$13.2B	$12.9B
Operating Income	$86.3B	$25.8B	$3.5B	$2.1B	-$3.9B
Operating Margin	18.4%	5.7%	1.0%	0.6%	-1.2%
Interest Expense	$1.8B	$2.5B	$3.6B	$4.0B	$5.1B
Income Before Tax	$84.4B	$23.3B	$4.6B	$4.6B	-$4.7B
Tax Expense	$15.5B	$5.3B	$1.1B	$702M	-$1.2B
Net Income	$62.1B	$17.8B	$1.7B	$2.0B	-$4.3B
Net Margin	13.2%	4.0%	0.5%	0.5%	-1.4%
EPS (Diluted)	$3.98	$1.15	$0.11	$0.13	$-0.29
EBITDA	$117.7B	$58.5B	$39.9B	$41.0B	$28.7B
Shares Outstanding	15.58B	15.48B	15.41B	15.25B	15.00B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$85.6B	$86.6B	$83.2B	$85.1B	$73.5B	$75.4B	$79.2B	$88.8B
Cost of Revenue	$83.7B	$82.3B	$78.6B	$84.5B	$73.3B	$71.7B	$76.9B	$81.8B
Gross Profit	$1.9B	$4.3B	$4.6B	$579M	$198M	$3.6B	$2.3B	$7.1B
Gross Margin	2.2%	5.0%	5.5%	0.7%	0.3%	4.8%	2.9%	8.0%
R&D Expenses	$526M	$578M	$542M	$560M	$554M	$516M	$541M	$576M
SG&A Expenses	$2.6B	$2.8B	$2.7B	$2.6B	$2.7B	$2.7B	$2.7B	$2.8B
Operating Expenses	$3.1B	$3.3B	$3.2B	$3.2B	$3.2B	$3.3B	$2.9B	$3.4B
Operating Income	-$1.2B	$961M	$1.4B	-$2.6B	-$3.0B	$327M	-$621M	$3.7B
Operating Margin	-1.4%	1.1%	1.6%	-3.1%	-4.1%	0.4%	-0.8%	4.1%
Interest Expense	$968M	$1.2B	$1.2B	$1.3B	$1.2B	$1.3B	$1.2B	$1.3B
Income Before Tax	$143M	$936M	$1.1B	-$2.7B	-$3.1B	-$5M	-$967M	$3.3B
Tax Expense	-$67M	$42M	$304M	-$369M	-$222M	-$892M	$893M	$509M
Net Income	-$81M	$95M	$243M	-$1.9B	-$2.5B	-$210M	-$2.5B	$2.1B
Net Margin	-0.1%	0.1%	0.3%	-2.2%	-3.4%	-0.3%	-3.1%	2.3%
EPS (Diluted)	$-0.01	$0.01	$0.02	$-0.12	$-0.16	$-0.02	$-0.16	$0.13
EBITDA	$9.2B	$10.5B	$10.8B	$6.8B	$6.2B	$4.9B	$7.5B	$11.6B
Shares Outstanding	15.25B	15.23B	15.25B	15.85B	15.50B	11.36B	15.24B	21.24B

2002.TW TAI