NT$99.70 ($3.14)

+0.70 (+0.71%)

Weekly Expected Move ±7.3%

NT$85 NT$92 NT$99 NT$106 NT$113

TAI · Technology · Semiconductors · Tech Score Strong Buy · Power 68 · NT$10.1B mcap · 84M float · 3.66% daily turnover

Revenue

$5.3B +6.4% ▲

5Y CAGR: +4.2%

Gross Profit

$674M -3.0% ▼

5Y CAGR: +1.5%

Operating Income

$237M +8.8% ▲

5Y CAGR: +5.1%

Net Income

$156M -39.2% ▼

5Y CAGR: +3.9%

EPS (Diluted)

$1.53 -39.0% ▼

5Y CAGR: +2.7%

EBITDA

$413M -24.7% ▼

5Y CAGR: +1.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.3B	$6.3B	$5.1B	$5.0B	$5.3B
YoY Growth	+45.7%	-0.9%	-18.2%	-2.0%	+6.4%
Cost of Revenue	$5.2B	$5.3B	$4.4B	$4.3B	$4.7B
Gross Profit	$1.1B	$951M	$717M	$695M	$674M
Gross Margin	17.7%	15.2%	14.0%	13.8%	12.6%
R&D Expenses	$118M	$108M	$106M	$114M	$112M
SG&A Expenses	$386M	$400M	$385M	$364M	$362M
Operating Expenses	$503M	$509M	$447M	$478M	$438M
Operating Income	$620M	$558M	$226M	$217M	$237M
Operating Margin	9.8%	8.9%	4.4%	4.3%	4.4%
Interest Expense	$27M	$30M	$34M	$36M	$36M
Income Before Tax	$601M	$528M	$276M	$324M	$223M
Tax Expense	$132M	$111M	$97M	$67M	$67M
Net Income	$469M	$417M	$179M	$257M	$156M
Net Margin	7.4%	6.6%	3.5%	5.1%	2.9%
EPS (Diluted)	$4.82	$4.08	$1.75	$2.51	$1.53
EBITDA	$828M	$765M	$518M	$549M	$413M
Shares Outstanding	97M	102M	102M	102M	102M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.3B	$1.2B	$1.3B	$1.3B	$1.4B	$1.3B	$1.4B	$1.6B
Cost of Revenue	$1.2B	$1.1B	$1.2B	$1.2B	$1.2B	$1.1B	$1.1B	$1.3B
Gross Profit	$188M	$146M	$170M	$178M	$177M	$176M	$254M	$287M
Gross Margin	14.0%	11.8%	12.8%	13.2%	12.6%	14.0%	18.7%	17.6%
R&D Expenses	$31M	$29M	$28M	$28M	$28M	$28M	$30M	$32M
SG&A Expenses	$99M	$73M	$89M	$92M	$90M	$90M	$89M	$97M
Operating Expenses	$130M	$101M	$118M	$120M	$118M	$114M	$120M	$129M
Operating Income	$58M	$44M	$53M	$58M	$59M	$62M	$134M	$157M
Operating Margin	4.3%	3.6%	3.9%	4.3%	4.2%	4.9%	9.9%	9.7%
Interest Expense	$9M	$9M	$9M	$9M	$9M	$9M	$9M	$9M
Income Before Tax	$13M	$98M	$61M	$18M	$75M	$70M	$129M	$154M
Tax Expense	$6M	$12M	$17M	$15M	$19M	$16M	$27M	$50M
Net Income	$6M	$87M	$44M	$3M	$56M	$54M	$102M	$103M
Net Margin	0.5%	7.0%	3.3%	0.2%	4.0%	4.3%	7.5%	6.4%
EPS (Diluted)	$0.06	$0.85	$0.43	$0.03	$0.55	$0.53	$1.00	$1.01
EBITDA	$70M	$154M	$116M	$72M	$130M	$106M	$178M	$202M
Shares Outstanding	105M	102M	102M	94M	102M	102M	102M	102M

5285.TW TAI