NT$276.00 ($8.68)

-2.00 (-0.72%)

Weekly Expected Move ±9.5%

NT$225 NT$252 NT$278 NT$304 NT$331

TAI · Basic Materials · Chemicals - Specialty · Tech Score Strong Buy · Power 71 · NT$22.2B mcap · 55M float · 1.23% daily turnover

Revenue

$4.7B -26.8% ▼

5Y CAGR: +12.4%

Gross Profit

$1.6B -40.7% ▼

5Y CAGR: +9.8%

Operating Income

$1.0B -49.4% ▼

5Y CAGR: +9.9%

Net Income

$816M -52.9% ▼

5Y CAGR: +9.2%

EPS (Diluted)

$10.20 -52.8% ▼

5Y CAGR: +6.5%

EBITDA

$1.2B -48.4% ▼

5Y CAGR: +11.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.8B	$6.1B	$5.7B	$6.5B	$4.7B
YoY Growth	+45.7%	+60.1%	-7.3%	+13.4%	-26.8%
Cost of Revenue	$2.2B	$3.4B	$3.0B	$3.8B	$3.2B
Gross Profit	$1.7B	$2.8B	$2.6B	$2.6B	$1.6B
Gross Margin	43.2%	45.1%	46.4%	40.7%	33.0%
R&D Expenses	$107M	$158M	$154M	$129M	$137M
SG&A Expenses	$358M	$481M	$474M	$518M	$375M
Operating Expenses	$463M	$639M	$641M	$648M	$555M
Operating Income	$1.2B	$2.1B	$2.0B	$2.0B	$1.0B
Operating Margin	31.1%	34.6%	35.4%	30.7%	21.2%
Interest Expense	$3M	$4M	$6M	$6M	$6M
Income Before Tax	$1.2B	$2.2B	$2.1B	$2.1B	$1.0B
Tax Expense	$222M	$406M	$398M	$402M	$210M
Net Income	$966M	$1.8B	$1.7B	$1.7B	$816M
Net Margin	25.2%	28.9%	29.6%	26.8%	17.3%
EPS (Diluted)	$13.66	$22.16	$21.04	$21.59	$10.20
EBITDA	$1.3B	$2.3B	$2.3B	$2.3B	$1.2B
Shares Outstanding	71M	80M	80M	80M	80M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.8B	$1.6B	$966M	$1.3B	$1.4B	$1.1B	$1.1B	$1.3B
Cost of Revenue	$1.1B	$994M	$614M	$822M	$992M	$750M	$689M	$840M
Gross Profit	$679M	$623M	$352M	$490M	$405M	$301M	$370M	$465M
Gross Margin	38.3%	38.5%	36.4%	37.4%	29.0%	28.6%	34.9%	35.6%
R&D Expenses	$31M	$34M	$24M	$30M	$36M	$47M	$35M	$37M
SG&A Expenses	$139M	$138M	$94M	$104M	$107M	$98M	$123M	$111M
Operating Expenses	$170M	$172M	$118M	$134M	$137M	$149M	$159M	$165M
Operating Income	$509M	$451M	$234M	$357M	$268M	$152M	$210M	$300M
Operating Margin	28.7%	27.9%	24.2%	27.2%	19.2%	14.4%	19.9%	23.0%
Interest Expense	$2M	$2M	$1M	$1M	$1M	$2M	$2M	$1M
Income Before Tax	$510M	$503M	$258M	$292M	$299M	$177M	$236M	$318M
Tax Expense	$88M	$83M	$50M	$71M	$55M	$33M	$34M	$69M
Net Income	$422M	$420M	$208M	$220M	$244M	$144M	$202M	$249M
Net Margin	23.8%	26.0%	21.5%	16.8%	17.5%	13.7%	19.0%	19.1%
EPS (Diluted)	$5.26	$5.20	$2.59	$2.75	$3.04	$1.80	$2.52	$3.11
EBITDA	$558M	$554M	$310M	$341M	$349M	$200M	$263M	$352M
Shares Outstanding	80M	81M	80M	80M	80M	80M	80M	80M

4770.TW TAI