NT$16.70 ($0.53)

-0.05 (-0.30%)

Weekly Expected Move ±2.1%

NT$16 NT$16 NT$17 NT$17 NT$17

TAI · Financial Services · Investment - Banking & Investment Services · Tech Score Neutral · Power 45 · NT$22.4B mcap · 863M float · 0.321% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

Income Trends

Revenue

$7.0B +14.1% ▲

5Y CAGR: +16.2%

Gross Profit

$6.9B +207.0% ▲

5Y CAGR: +22.4%

Operating Income

$6.2B +275.5% ▲

5Y CAGR: +25.5%

Net Income

$1.8B +30.7% ▲

5Y CAGR: +2.6%

EPS (Diluted)

$1.34 +31.4% ▲

5Y CAGR: +2.8%

EBITDA

$6.2B +271.5% ▲

5Y CAGR: +25.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.3B	$2.8B	$4.9B	$6.1B	$7.0B
YoY Growth	+0.3%	-14.4%	+73.7%	+24.3%	+14.1%
Cost of Revenue	$461M	$1.2B	$2.9B	$3.9B	$69M
Gross Profit	$2.8B	$1.6B	$2.0B	$2.2B	$6.9B
Gross Margin	86.0%	57.3%	41.1%	36.8%	99.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$126M	$129M	$137M	$150M	$0
Operating Expenses	$507M	$417M	$495M	$591M	$683M
Operating Income	$2.3B	$1.2B	$1.5B	$1.7B	$6.2B
Operating Margin	70.7%	42.5%	31.0%	27.1%	89.2%
Interest Expense	$461M	$1.2B	$2.9B	$3.9B	$4.0B
Income Before Tax	$2.3B	$1.2B	$1.5B	$1.7B	$2.3B
Tax Expense	$474M	$161M	$234M	$279M	$459M
Net Income	$1.9B	$1.0B	$1.3B	$1.4B	$1.8B
Net Margin	56.3%	36.8%	26.3%	22.5%	25.8%
EPS (Diluted)	$1.38	$0.77	$0.96	$1.02	$1.34
EBITDA	$2.3B	$1.2B	$1.5B	$1.7B	$6.2B
Shares Outstanding	1.34B	1.34B	1.34B	1.34B	1.35B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.7B	$1.5B	$1.6B	$1.8B	$1.8B	$1.7B	$2.0B	$2.1B
Cost of Revenue	$1.0B	$1.0B	$1.0B	$989M	$985M	-$7M	$17M	$25M
Gross Profit	$645M	$492M	$587M	$835M	$829M	$1.7B	$2.0B	$2.1B
Gross Margin	38.2%	32.4%	36.7%	45.8%	45.7%	100.4%	99.2%	98.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$44M	$41M	$38M	$45M	$46M	$0	$0	$0
Operating Expenses	$188M	$125M	$92M	$125M	$252M	$245M	$294M	$215M
Operating Income	$457M	$367M	$495M	$711M	$576M	$1.5B	$1.7B	$1.9B
Operating Margin	27.0%	24.2%	31.0%	39.0%	31.8%	86.1%	84.8%	88.8%
Interest Expense	$1.0B	$1.0B	$1.0B	$989M	$985M	$998M	$936M	$949M
Income Before Tax	$457M	$367M	$495M	$711M	$576M	$474M	$801M	$947M
Tax Expense	$46M	$82M	$98M	$140M	$132M	$89M	$161M	$150M
Net Income	$412M	$285M	$397M	$571M	$444M	$384M	$640M	$796M
Net Margin	24.3%	18.8%	24.8%	31.3%	24.5%	22.5%	31.2%	37.3%
EPS (Diluted)	$0.31	$0.21	$0.29	$0.42	$0.33	$0.29	$0.48	$0.59
EBITDA	$464M	$374M	$501M	$717M	$583M	$1.5B	$1.7B	$1.9B
Shares Outstanding	1.34B	1.34B	1.34B	1.36B	1.35B	1.34B	1.35B	1.34B

2820.TW TAI

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet