NT$1,475.00 ($46.46)

+15.00 (+1.03%)

Weekly Expected Move ±5.3%

NT$1305 NT$1382 NT$1460 NT$1538 NT$1615

TAI · Technology · Semiconductors · Tech Score Buy · Power 59 · NT$108.3B mcap · 38M float · 4.09% daily turnover

Revenue

$13.4B +66.0% ▲

5Y CAGR: +13.9%

Gross Profit

$7.0B +60.1% ▲

5Y CAGR: +14.0%

Operating Income

$4.0B +70.0% ▲

5Y CAGR: +3.4%

Net Income

$5.4B +45.4% ▲

5Y CAGR: +13.1%

EPS (Diluted)

$72.37 +40.9% ▲

5Y CAGR: +10.5%

EBITDA

$6.7B +109.8% ▲

5Y CAGR: +13.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.0B	$5.2B	$6.4B	$8.1B	$13.4B
YoY Growth	-14.0%	-12.7%	+22.0%	+26.2%	+66.0%
Cost of Revenue	$2.8B	$2.5B	$2.9B	$3.7B	$6.4B
Gross Profit	$3.2B	$2.7B	$3.5B	$4.4B	$7.0B
Gross Margin	53.6%	51.7%	55.0%	54.2%	52.2%
R&D Expenses	$989M	$1.1B	$1.4B	$1.5B	$2.3B
SG&A Expenses	$284M	$274M	$323M	$552M	$716M
Operating Expenses	$1.3B	$1.4B	$1.7B	$2.0B	$3.0B
Operating Income	$3.6B	$2.9B	$1.8B	$2.3B	$4.0B
Operating Margin	59.1%	55.1%	28.5%	28.8%	29.5%
Interest Expense	$1M	$9M	$6M	$1M	$4M
Income Before Tax	$3.6B	$2.9B	$2.6B	$4.2B	$6.2B
Tax Expense	$373M	$293M	$340M	$512M	$799M
Net Income	$3.2B	$2.6B	$2.2B	$3.7B	$5.4B
Net Margin	53.1%	49.9%	34.8%	46.2%	40.4%
EPS (Diluted)	$46.00	$37.61	$32.03	$51.38	$72.37
EBITDA	$3.8B	$3.2B	$3.0B	$3.2B	$6.7B
Shares Outstanding	69M	70M	70M	73M	75M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.1B	$1.9B	$2.5B	$3.4B	$4.0B	$3.5B	$3.5B	$2.7B
Cost of Revenue	$1.0B	$897M	$1.1B	$1.6B	$2.1B	$1.6B	$1.9B	$1.4B
Gross Profit	$1.1B	$1.0B	$1.4B	$1.8B	$1.9B	$1.9B	$1.6B	$1.4B
Gross Margin	52.9%	52.8%	55.1%	52.5%	48.4%	54.3%	45.3%	50.3%
R&D Expenses	$352M	$416M	$474M	$416M	$635M	$806M	$615M	$476M
SG&A Expenses	$88M	$284M	$154M	$124M	$132M	$235M	$162M	$245M
Operating Expenses	$440M	$700M	$628M	$540M	$767M	$1.1B	$778M	$721M
Operating Income	$685M	$305M	$756M	$1.2B	$1.2B	$798M	$808M	$649M
Operating Margin	32.2%	16.0%	30.1%	36.6%	29.1%	22.7%	23.1%	23.8%
Interest Expense	$261K	$215K	$169K	$2M	$2M	$495K	$466K	$421K
Income Before Tax	$1.1B	$1.1B	$1.4B	$1.4B	$1.8B	$1.7B	$1.9B	$2.2B
Tax Expense	$101M	$139M	$181M	$233M	$217M	$168M	$82M	$168M
Net Income	$974M	$937M	$1.2B	$1.1B	$1.6B	$1.5B	$1.9B	$2.0B
Net Margin	45.8%	49.3%	48.7%	33.0%	39.7%	42.6%	53.0%	74.1%
EPS (Diluted)	$13.01	$12.51	$16.35	$15.00	$21.17	$20.00	$24.73	$27.22
EBITDA	$1.2B	$779M	$1.5B	$1.5B	$1.4B	$2.4B	$1.0B	$806M
Shares Outstanding	75M	75M	75M	75M	75M	75M	75M	74M

5269.TW TAI