NT$767.00 ($24.12)

+7.00 (+0.92%)

Weekly Expected Move ±7.5%

NT$646 NT$703 NT$760 NT$817 NT$874

TAI · Technology · Semiconductors · Tech Score Strong Buy · Power 65 · NT$48.6B mcap · 42M float · 1.88% daily turnover

Revenue

$3.2B +108.3% ▲

5Y CAGR: +5.9%

Gross Profit

$1.9B +118.8% ▲

5Y CAGR: +4.9%

Operating Income

$1.2B +250.9% ▲

5Y CAGR: +5.9%

Net Income

$1.0B +215.1% ▲

5Y CAGR: +8.9%

EPS (Diluted)

$15.74 +185.7% ▲

5Y CAGR: +1.1%

EBITDA

$1.2B +177.7% ▲

5Y CAGR: +5.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.8B	$2.1B	$1.8B	$1.5B	$3.2B
YoY Growth	+14.7%	-23.6%	-16.3%	-13.0%	+108.3%
Cost of Revenue	$1.1B	$888M	$716M	$650M	$1.3B
Gross Profit	$1.7B	$1.2B	$1.0B	$882M	$1.9B
Gross Margin	61.6%	57.8%	59.3%	57.6%	60.5%
R&D Expenses	$282M	$242M	$238M	$254M	$389M
SG&A Expenses	$381M	$348M	$315M	$297M	$473M
Operating Expenses	$663M	$591M	$586M	$551M	$768M
Operating Income	$1.0B	$730M	$458M	$331M	$1.2B
Operating Margin	36.9%	34.7%	26.0%	21.6%	36.4%
Interest Expense	$6M	$6M	$2M	$1M	$1M
Income Before Tax	$1.0B	$734M	$506M	$393M	$1.3B
Tax Expense	$218M	$142M	$94M	$77M	$231M
Net Income	$828M	$597M	$426M	$321M	$1.0B
Net Margin	30.1%	28.4%	24.2%	20.9%	31.7%
EPS (Diluted)	$18.36	$13.22	$8.17	$5.51	$15.74
EBITDA	$1.1B	$782M	$550M	$431M	$1.2B
Shares Outstanding	45M	45M	52M	58M	64M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$347M	$606M	$792M	$969M	$767M	$664M	$863M	$1.0B
Cost of Revenue	$173M	$214M	$282M	$347M	$347M	$286M	$347M	$415M
Gross Profit	$174M	$392M	$510M	$622M	$420M	$378M	$517M	$633M
Gross Margin	50.2%	64.6%	64.3%	64.2%	54.8%	56.9%	59.9%	60.4%
R&D Expenses	$57M	$87M	$101M	$100M	$94M	$93M	$92M	$86M
SG&A Expenses	$69M	$108M	$123M	$123M	$113M	$107M	$91M	$132M
Operating Expenses	$127M	$194M	$190M	$223M	$207M	$200M	$183M	$224M
Operating Income	$47M	$175M	$314M	$399M	$213M	$197M	$334M	$409M
Operating Margin	13.6%	28.8%	39.7%	41.2%	27.8%	29.7%	38.7%	39.0%
Interest Expense	$328K	$421K	$238K	$294K	$320K	$306K	$281K	$210K
Income Before Tax	$40M	$210M	$368M	$299M	$290M	$321M	$377M	$425M
Tax Expense	$10M	$36M	$65M	$53M	$56M	$57M	$81M	$89M
Net Income	$35M	$169M	$304M	$244M	$225M	$239M	$295M	$332M
Net Margin	10.0%	27.9%	38.3%	25.2%	29.3%	36.0%	34.1%	31.7%
EPS (Diluted)	$0.59	$2.89	$5.21	$4.18	$3.50	$2.51	$4.60	$5.19
EBITDA	$48M	$220M	$376M	$309M	$299M	$330M	$343M	$417M
Shares Outstanding	59M	58M	58M	58M	64M	95M	64M	65M

3563.TW TAI