NT$91.70 ($2.88)

-0.60 (-0.65%)

Weekly Expected Move ±1.6%

NT$89 NT$90 NT$92 NT$93 NT$95

TAI · Technology · Software - Application · Tech Score Neutral · Power 61 · NT$13.8B mcap · 69M float · 0.052% daily turnover

Revenue

$2.8B +7.8% ▲

5Y CAGR: +7.7%

Gross Profit

$1.2B +10.8% ▲

5Y CAGR: +9.5%

Operating Income

$679M +15.3% ▲

5Y CAGR: +9.6%

Net Income

$586M +14.8% ▲

5Y CAGR: +11.7%

EPS (Diluted)

$3.90 +15.0% ▲

5Y CAGR: +11.7%

EBITDA

$880M +8.3% ▲

5Y CAGR: +10.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.2B	$2.3B	$2.3B	$2.6B	$2.8B
YoY Growth	+17.6%	+1.6%	+1.3%	+11.2%	+7.8%
Cost of Revenue	$1.3B	$1.3B	$1.3B	$1.5B	$1.6B
Gross Profit	$907M	$989M	$1.0B	$1.1B	$1.2B
Gross Margin	40.6%	43.6%	44.1%	42.2%	43.4%
R&D Expenses	$22M	$20M	$35M	$40M	$0
SG&A Expenses	$369M	$415M	$417M	$449M	$466M
Operating Expenses	$391M	$435M	$453M	$490M	$516M
Operating Income	$526M	$574M	$559M	$589M	$679M
Operating Margin	23.6%	25.3%	24.3%	23.0%	24.7%
Interest Expense	$1M	$988K	$820K	$3M	$2M
Income Before Tax	$526M	$574M	$584M	$624M	$713M
Tax Expense	$100M	$110M	$104M	$114M	$127M
Net Income	$426M	$464M	$481M	$510M	$586M
Net Margin	19.1%	20.5%	20.9%	20.0%	21.3%
EPS (Diluted)	$2.83	$3.08	$3.19	$3.39	$3.90
EBITDA	$659M	$726M	$739M	$812M	$880M
Shares Outstanding	151M	151M	151M	150M	150M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$641M	$771M	$624M	$623M	$710M	$796M	$664M	$695M
Cost of Revenue	$350M	$457M	$353M	$354M	$391M	$467M	$364M	$377M
Gross Profit	$290M	$314M	$271M	$269M	$319M	$329M	$300M	$318M
Gross Margin	45.3%	40.7%	43.5%	43.1%	44.9%	41.4%	45.2%	45.8%
R&D Expenses	$9M	$12M	$9M	$9M	$9M	$13M	$11M	$12M
SG&A Expenses	$100M	$160M	$97M	$101M	$107M	$157M	$95M	$105M
Operating Expenses	$290M	$172M	$106M	$110M	$116M	$178M	$107M	$110M
Operating Income	$179M	$141M	$166M	$159M	$203M	$153M	$193M	$208M
Operating Margin	27.9%	18.4%	26.6%	25.4%	28.6%	19.2%	29.1%	29.9%
Interest Expense	$1M	$594K	$607K	$555K	$512K	$485K	$451K	$418K
Income Before Tax	$186M	$152M	$172M	$152M	$223M	$165M	$199M	$229M
Tax Expense	$36M	$30M	$34M	$19M	$42M	$32M	$39M	$27M
Net Income	$150M	$121M	$138M	$134M	$181M	$133M	$160M	$202M
Net Margin	23.5%	15.8%	22.1%	21.5%	25.5%	16.6%	24.1%	29.0%
EPS (Diluted)	$1.00	$0.81	$0.92	$0.89	$1.21	$0.88	$1.06	$1.34
EBITDA	$237M	$200M	$222M	$202M	$272M	$205M	$243M	$259M
Shares Outstanding	150M	150M	150M	150M	150M	151M	150M	150M

6183.TW TAI