NT$126.50 ($3.99)

-0.50 (-0.39%)

Weekly Expected Move ±7.4%

NT$108 NT$118 NT$127 NT$136 NT$146

TAI · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 58 · NT$18.1B mcap · 123M float · 6.16% daily turnover

Revenue

$5.4B +7.8% ▲

5Y CAGR: +0.1%

Gross Profit

$1.2B +27.7% ▲

5Y CAGR: -1.6%

Operating Income

$624M +61.6% ▲

5Y CAGR: -3.0%

Net Income

$494M +8.8% ▲

5Y CAGR: -5.7%

EPS (Diluted)

$3.42 +10.0% ▲

5Y CAGR: -6.0%

EBITDA

$1.1B -0.4% ▼

5Y CAGR: -1.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.3B	$5.0B	$4.6B	$5.0B	$5.4B
YoY Growth	+17.1%	-20.5%	-8.5%	+9.5%	+7.8%
Cost of Revenue	$4.5B	$3.9B	$3.6B	$4.1B	$4.2B
Gross Profit	$1.8B	$1.1B	$953M	$937M	$1.2B
Gross Margin	28.4%	22.8%	20.7%	18.6%	22.1%
R&D Expenses	$48M	$56M	$71M	$87M	$90M
SG&A Expenses	$568M	$531M	$405M	$463M	$482M
Operating Expenses	$617M	$588M	$432M	$550M	$572M
Operating Income	$1.2B	$751M	$477M	$386M	$624M
Operating Margin	18.5%	15.0%	10.4%	7.7%	11.5%
Interest Expense	$11M	$12M	$21M	$23M	$16M
Income Before Tax	$1.2B	$740M	$532M	$559M	$583M
Tax Expense	$218M	$111M	$158M	$104M	$86M
Net Income	$943M	$623M	$370M	$454M	$494M
Net Margin	14.9%	12.4%	8.1%	9.0%	9.1%
EPS (Diluted)	$6.52	$4.31	$2.54	$3.11	$3.42
EBITDA	$1.7B	$1.3B	$1.1B	$1.1B	$1.1B
Shares Outstanding	145M	144M	146M	146M	145M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.3B	$1.4B	$1.3B	$1.4B	$1.3B	$1.4B	$1.4B	$1.7B
Cost of Revenue	$1.1B	$1.1B	$1.0B	$1.1B	$1.0B	$1.0B	$1.1B	$1.2B
Gross Profit	$237M	$243M	$286M	$309M	$299M	$323M	$345M	$482M
Gross Margin	17.9%	17.8%	22.1%	21.8%	22.4%	23.5%	24.3%	28.2%
R&D Expenses	$21M	$24M	$25M	$23M	$22M	$20M	$24M	$19M
SG&A Expenses	$110M	$135M	$123M	$122M	$121M	$136M	$145M	$159M
Operating Expenses	$131M	$159M	$148M	$146M	$143M	$156M	$159M	$169M
Operating Income	$106M	$84M	$138M	$163M	$157M	$166M	$186M	$313M
Operating Margin	8.0%	6.2%	10.6%	11.5%	11.7%	12.1%	13.1%	18.3%
Interest Expense	$4M	$8M	$5M	$4M	$4M	$4M	$3M	$3M
Income Before Tax	$78M	$160M	$154M	$77M	$179M	$172M	$200M	$286M
Tax Expense	$20M	$25M	$27M	-$11M	$30M	$41M	$38M	$30M
Net Income	$58M	$134M	$127M	$87M	$148M	$131M	$163M	$252M
Net Margin	4.4%	9.8%	9.8%	6.2%	11.1%	9.5%	11.5%	14.8%
EPS (Diluted)	$0.40	$0.90	$0.87	$0.61	$1.04	$0.90	$1.13	$1.77
EBITDA	$213M	$296M	$286M	$205M	$302M	$285M	$317M	$417M
Shares Outstanding	144M	149M	146M	143M	143M	145M	144M	143M

2478.TW TAI