NT$90.60 ($2.86)

-2.30 (-2.48%)

Weekly Expected Move ±9.8%

NT$75 NT$84 NT$93 NT$102 NT$111

TAI · Technology · Semiconductors · Tech Score Strong Buy · Power 65 · NT$30.7B mcap · 228M float · 3.46% daily turnover

Revenue

$66.8B -4.6% ▼

5Y CAGR: -12.1%

Gross Profit

$4.4B -15.0% ▼

5Y CAGR: -16.8%

Operating Income

-$438M -9.2% ▼

Net Income

-$262M -267.7% ▼

EPS (Diluted)

$-0.79 -271.7% ▼

EBITDA

$2.9B -42.7% ▼

5Y CAGR: -19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$132.4B	$125.5B	$71.3B	$70.0B	$66.8B
YoY Growth	+4.1%	-5.2%	-43.1%	-1.9%	-4.6%
Cost of Revenue	$119.6B	$113.7B	$69.5B	$64.9B	$62.4B
Gross Profit	$12.7B	$11.8B	$1.8B	$5.1B	$4.4B
Gross Margin	9.6%	9.4%	2.6%	7.3%	6.5%
R&D Expenses	$5.5B	$5.1B	$3.5B	$2.8B	$2.3B
SG&A Expenses	$3.5B	$3.7B	$3.3B	$2.8B	$2.5B
Operating Expenses	$9.0B	$8.8B	$6.8B	$5.5B	$4.8B
Operating Income	$4.7B	$4.3B	-$4.9B	-$401M	-$438M
Operating Margin	3.5%	3.4%	-6.9%	-0.6%	-0.7%
Interest Expense	$129M	$344M	$800M	$634M	$541M
Income Before Tax	$4.5B	$3.9B	-$3.2B	$385M	$147M
Tax Expense	$162M	$549M	-$385M	$269M	$409M
Net Income	$4.4B	$3.4B	-$2.7B	$156M	-$262M
Net Margin	3.3%	2.7%	-3.8%	0.2%	-0.4%
EPS (Diluted)	$12.83	$10.07	$-8.11	$0.46	$-0.79
EBITDA	$9.5B	$10.1B	$2.6B	$5.0B	$2.9B
Shares Outstanding	342M	342M	338M	339M	333M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.4B	$20.3B	$15.2B	$19.0B	$16.1B	$16.4B	$16.1B	$10.5B
Cost of Revenue	$17.3B	$18.6B	$14.1B	$17.7B	$15.1B	$15.5B	$15.3B	$10.2B
Gross Profit	$1.1B	$1.6B	$1.1B	$1.3B	$1.0B	$941M	$800M	$351M
Gross Margin	6.0%	8.1%	7.0%	6.9%	6.5%	5.7%	5.0%	3.3%
R&D Expenses	$729M	$767M	$627M	$523M	$544M	$584M	$541M	$594M
SG&A Expenses	$722M	$718M	$658M	$585M	$650M	$626M	$579M	$560M
Operating Expenses	$1.5B	$1.5B	$1.3B	$1.1B	$1.2B	$1.2B	$1.1B	$1.2B
Operating Income	-$349M	$152M	-$227M	$206M	-$148M	-$269M	-$320M	-$803M
Operating Margin	-1.9%	0.8%	-1.5%	1.1%	-0.9%	-1.6%	-2.0%	-7.6%
Interest Expense	$161M	$154M	$142M	$149M	$120M	$130M	$135M	$131M
Income Before Tax	-$99M	$338M	-$57M	$302M	$18M	-$116M	-$169M	-$582M
Tax Expense	-$34M	$119M	$13M	$262M	$113M	$21M	$35M	$471M
Net Income	-$55M	$230M	-$72M	$42M	-$96M	-$137M	-$204M	-$1.1B
Net Margin	-0.3%	1.1%	-0.5%	0.2%	-0.6%	-0.8%	-1.3%	-10.0%
EPS (Diluted)	$-0.16	$0.68	$-0.21	$0.12	$-0.29	$-0.42	$-0.61	$-3.15
EBITDA	$1.1B	$1.5B	$984M	$1.3B	$931M	-$326M	$490M	$41M
Shares Outstanding	338M	338M	338M	352M	330M	331M	334M	334M

6456.TW TAI