3004.TW TAI
National Aerospace Fasteners Corporation
1W: +3.0%
1M: +1.2%
3M: -19.0%
YTD: +6.6%
1Y: -3.6%
3Y: +38.0%
5Y: +110.6%
NT$121.50 ($3.82)
+0.00 (+0.00%)
Weekly Expected Move ±3.4%
NT$113
NT$117
NT$122
NT$126
NT$130
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$4.1B
+15.8% ▲
5Y CAGR: +18.9%
Gross Profit
$992M
+2.2% ▲
5Y CAGR: +24.9%
Operating Income
$473M
+1.2% ▲
5Y CAGR: +43.7%
Net Income
$331M
-12.0% ▼
5Y CAGR: +40.8%
EPS (Diluted)
$5.85
-13.5% ▼
5Y CAGR: +38.7%
EBITDA
$729M
-3.8% ▼
5Y CAGR: +19.5%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $1.4B | $2.2B | $3.1B | $3.5B | $4.1B |
| YoY Growth | -16.3% | +53.8% | +40.0% | +14.0% | +15.8% |
| Cost of Revenue | $1.3B | $1.7B | $2.3B | $2.5B | $3.1B |
| Gross Profit | $166M | $512M | $813M | $970M | $992M |
| Gross Margin | 11.6% | 23.3% | 26.5% | 27.7% | 24.5% |
| R&D Expenses | $83M | $118M | $133M | $129M | $137M |
| SG&A Expenses | $201M | $267M | $336M | $373M | $379M |
| Operating Expenses | $284M | $386M | $469M | $502M | $518M |
| Operating Income | -$82M | $170M | $343M | $468M | $473M |
| Operating Margin | -5.7% | 7.8% | 11.2% | 13.4% | 11.7% |
| Interest Expense | $24M | $26M | $33M | $43M | $58M |
| Income Before Tax | -$105M | $145M | $355M | $472M | $402M |
| Tax Expense | -$9M | -$5M | $48M | $96M | $71M |
| Net Income | -$97M | $150M | $308M | $376M | $331M |
| Net Margin | -6.8% | 6.8% | 10.0% | 10.7% | 8.2% |
| EPS (Diluted) | $-1.84 | $2.85 | $5.66 | $6.76 | $5.85 |
| EBITDA | $184M | $409M | $629M | $757M | $729M |
| Shares Outstanding | 53M | 53M | 54M | 56M | 57M |