Tai-Saw Technology Co.,Ltd. - 3221.TWO - Fundamentals

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	2,026	2,136	2,931	3,358	2,135	2,180	2,231	2,228	📊
Revenue Growth (1Y)	--	+5.45%	+37.19%	+14.58%	-36.42%	+2.09%	+2.36%	-0.13%	📊
Revenue Growth (5Y)	--	--	--	--	+5.39%	+2.03%	-23.87%	-23.98%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,688	1,806	2,207	2,430	1,606	1,707	1,773	1,769	📊
Cost of Revenue Growth (1Y)	--	+6.97%	+22.18%	+10.11%	-33.92%	+6.30%	+3.88%	-0.23%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-4.91%	-5.50%	-19.65%	-19.83%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	337	330	724	928	529	473	458	459	📊
Gross Profit Growth (1Y)	--	-2.13%	+119.28%	+28.21%	-42.97%	-10.70%	-3.13%	+0.23%	📊
Gross Profit Growth (5Y)	--	--	--	--	+56.92%	+43.19%	-36.75%	-36.60%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	273	322	489	451	517	413	431	397	📊
Operating Expenses Growth (1Y)	--	+17.61%	+52.09%	-7.83%	+14.76%	-20.23%	+4.36%	-7.88%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+89.18%	+28.32%	-11.95%	-18.88%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	129	185	296	257	332	246	0	115	📊
Research and Development	145	137	193	194	185	167	0	75	📊
Other Income Expenses	0	-11	443	18	0	0	431	207	📊
EBITDA	247	83	853	642	148	269	27	39	📊
EBITDA Growth (1Y)	--	-66.55%	+932.12%	-24.70%	-77.00%	+82.07%	-89.82%	+43.06%	📊
EBITDA Growth (5Y)	--	--	--	--	-40.20%	+225.45%	-96.79%	-95.41%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	153	158	195	176	145	141	0	61	📊
Operating Income	64	-80	658	467	12	60	27	62	📊
Operating Income Growth (1Y)	--	-224.39%	+926.52%	-29.09%	-97.39%	+393.42%	-54.50%	+127.77%	📊
Operating Income Growth (5Y)	--	--	--	--	-80.94%	+175.61%	-95.84%	-90.52%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	6	6	7	8	8	6	0	4	📊
Pre Tax Income	88	-81	645	460	-1	110	-7	16	📊
Tax Provision	17	-14	135	122	45	34	18	16	📊
NET INCOME	-35	-69	538	325	-14	101	-25	22	📊
Net Income Growth (1Y)	--	-100.98%	+874.87%	-39.58%	-104.19%	+843.90%	-124.97%	+188.86%	📊
Net Income Growth (5Y)	--	--	--	--	+60.62%	+245.77%	-104.70%	-95.83%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.34	-0.68	5.28	3.18	-0.13	0.87	0.08	0.28	📊
Diluted EPS	-0.34	-0.68	5.21	3.1	-0.13	0.87	0.08	0.28	📊
Basic Average Shares	101	101	102	102	103	103	-316	97	📊
Diluted Average Shares	101	101	103	105	103	104	-316	97	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,026

2,136

2,931

3,358

2,135

2,180

2,231

2,228

📊

Revenue Growth (1Y)

+5.45%

+37.19%

+14.58%

-36.42%

+2.09%

+2.36%

-0.13%

📊

Revenue Growth (5Y)

+5.39%

+2.03%

-23.87%

-23.98%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,688

1,806

2,207

2,430

1,606

1,707

1,773

1,769

📊

Cost of Revenue Growth (1Y)

+6.97%

+22.18%

+10.11%

-33.92%

+6.30%

+3.88%

-0.23%

📊

Cost of Revenue Growth (5Y)

-4.91%

-5.50%

-19.65%

-19.83%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

337

330

724

928

529

473

458

459

📊

Gross Profit Growth (1Y)

-2.13%

+119.28%

+28.21%

-42.97%

-10.70%

-3.13%

+0.23%

📊

Gross Profit Growth (5Y)

+56.92%

+43.19%

-36.75%

-36.60%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

273

322

489

451

517

413

431

397

📊

Operating Expenses Growth (1Y)

+17.61%

+52.09%

-7.83%

+14.76%

-20.23%

+4.36%

-7.88%

📊

Operating Expenses Growth (5Y)

+89.18%

+28.32%

-11.95%

-18.88%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

129

185

296

257

332

246

115

📊

Research and Development

145

137

193

194

185

167

📊

Other Income Expenses

-11

443

431

207

📊

EBITDA

247

853

642

148

269

📊

EBITDA Growth (1Y)

-66.55%

+932.12%

-24.70%

-77.00%

+82.07%

-89.82%

+43.06%

📊

EBITDA Growth (5Y)

-40.20%

+225.45%

-96.79%

-95.41%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

153

158

195

176

145

141

📊

Operating Income

-80

658

467

📊

Operating Income Growth (1Y)

-224.39%

+926.52%

-29.09%

-97.39%

+393.42%

-54.50%

+127.77%

📊

Operating Income Growth (5Y)

-80.94%

+175.61%

-95.84%

-90.52%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-81

645

460

-1

110

-7

📊

Tax Provision

-14

135

122

📊

NET INCOME

-35

-69

538

325

-14

101

-25

📊

Net Income Growth (1Y)

-100.98%

+874.87%

-39.58%

-104.19%

+843.90%

-124.97%

+188.86%

📊

Net Income Growth (5Y)

+60.62%

+245.77%

-104.70%

-95.83%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.34

-0.68

5.28

3.18

-0.13

0.87

0.08

0.28

📊

Diluted EPS

-0.34

-0.68

5.21

3.1

-0.13

0.87

0.08

0.28

📊

Basic Average Shares

101

102

103

-316

📊

Diluted Average Shares

101

103

105

103

104

-316

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	2,026	2,136	2,931	3,358	2,135	2,180	2,231	2,228	📊
Revenue Growth (1Y)	--	+5.45%	+37.19%	+14.58%	-36.42%	+2.09%	+2.36%	-0.13%	📊
Revenue Growth (5Y)	--	--	--	--	+5.39%	+2.03%	-23.87%	-23.98%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,688	1,806	2,207	2,430	1,606	1,707	1,773	1,769	📊
Cost of Revenue Growth (1Y)	--	+6.97%	+22.18%	+10.11%	-33.92%	+6.30%	+3.88%	-0.23%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-4.91%	-5.50%	-19.65%	-19.83%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	337	330	724	928	529	473	458	459	📊
Gross Profit Growth (1Y)	--	-2.13%	+119.28%	+28.21%	-42.97%	-10.70%	-3.13%	+0.23%	📊
Gross Profit Growth (5Y)	--	--	--	--	+56.92%	+43.19%	-36.75%	-36.60%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	273	322	489	451	517	413	431	397	📊
Operating Expenses Growth (1Y)	--	+17.61%	+52.09%	-7.83%	+14.76%	-20.23%	+4.36%	-7.88%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+89.18%	+28.32%	-11.95%	-18.88%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	129	185	296	257	332	246	0	115	📊
Research and Development	145	137	193	194	185	167	0	75	📊
Other Income Expenses	0	-11	443	18	0	0	431	207	📊
EBITDA	247	83	853	642	148	269	27	39	📊
EBITDA Growth (1Y)	--	-66.55%	+932.12%	-24.70%	-77.00%	+82.07%	-89.82%	+43.06%	📊
EBITDA Growth (5Y)	--	--	--	--	-40.20%	+225.45%	-96.79%	-95.41%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	153	158	195	176	145	141	0	61	📊
Operating Income	64	-80	658	467	12	60	27	62	📊
Operating Income Growth (1Y)	--	-224.39%	+926.52%	-29.09%	-97.39%	+393.42%	-54.50%	+127.77%	📊
Operating Income Growth (5Y)	--	--	--	--	-80.94%	+175.61%	-95.84%	-90.52%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	6	6	7	8	8	6	0	4	📊
Pre Tax Income	88	-81	645	460	-1	110	-7	16	📊
Tax Provision	17	-14	135	122	45	34	18	16	📊
NET INCOME	-35	-69	538	325	-14	101	-25	22	📊
Net Income Growth (1Y)	--	-100.98%	+874.87%	-39.58%	-104.19%	+843.90%	-124.97%	+188.86%	📊
Net Income Growth (5Y)	--	--	--	--	+60.62%	+245.77%	-104.70%	-95.83%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.34	-0.68	5.28	3.18	-0.13	0.87	0.08	0.28	📊
Diluted EPS	-0.34	-0.68	5.21	3.1	-0.13	0.87	0.08	0.28	📊
Basic Average Shares	101	101	102	102	103	103	-316	97	📊
Diluted Average Shares	101	101	103	105	103	104	-316	97	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,026

2,136

2,931

3,358

2,135

2,180

2,231

2,228

📊

Revenue Growth (1Y)

+5.45%

+37.19%

+14.58%

-36.42%

+2.09%

+2.36%

-0.13%

📊

Revenue Growth (5Y)

+5.39%

+2.03%

-23.87%

-23.98%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,688

1,806

2,207

2,430

1,606

1,707

1,773

1,769

📊

Cost of Revenue Growth (1Y)

+6.97%

+22.18%

+10.11%

-33.92%

+6.30%

+3.88%

-0.23%

📊

Cost of Revenue Growth (5Y)

-4.91%

-5.50%

-19.65%

-19.83%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

337

330

724

928

529

473

458

459

📊

Gross Profit Growth (1Y)

-2.13%

+119.28%

+28.21%

-42.97%

-10.70%

-3.13%

+0.23%

📊

Gross Profit Growth (5Y)

+56.92%

+43.19%

-36.75%

-36.60%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

273

322

489

451

517

413

431

397

📊

Operating Expenses Growth (1Y)

+17.61%

+52.09%

-7.83%

+14.76%

-20.23%

+4.36%

-7.88%

📊

Operating Expenses Growth (5Y)

+89.18%

+28.32%

-11.95%

-18.88%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

129

185

296

257

332

246

115

📊

Research and Development

145

137

193

194

185

167

📊

Other Income Expenses

-11

443

431

207

📊

EBITDA

247

853

642

148

269

📊

EBITDA Growth (1Y)

-66.55%

+932.12%

-24.70%

-77.00%

+82.07%

-89.82%

+43.06%

📊

EBITDA Growth (5Y)

-40.20%

+225.45%

-96.79%

-95.41%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

153

158

195

176

145

141

📊

Operating Income

-80

658

467

📊

Operating Income Growth (1Y)

-224.39%

+926.52%

-29.09%

-97.39%

+393.42%

-54.50%

+127.77%

📊

Operating Income Growth (5Y)

-80.94%

+175.61%

-95.84%

-90.52%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-81

645

460

-1

110

-7

📊

Tax Provision

-14

135

122

📊

NET INCOME

-35

-69

538

325

-14

101

-25

📊

Net Income Growth (1Y)

-100.98%

+874.87%

-39.58%

-104.19%

+843.90%

-124.97%

+188.86%

📊

Net Income Growth (5Y)

+60.62%

+245.77%

-104.70%

-95.83%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.34

-0.68

5.28

3.18

-0.13

0.87

0.08

0.28

📊

Diluted EPS

-0.34

-0.68

5.21

3.1

-0.13

0.87

0.08

0.28

📊

Basic Average Shares

101

102

103

-316

📊

Diluted Average Shares

101

103

105

103

104

-316

📊

Ex-Dividend date
Payment date
Annual Dividend	0.90 (TWD)
Dividend Yield	1.58%
Shareholders Yield	--
Next Earnings
Market cap	5.35B (TWD)
EPS (TTM)	0.28 (TWD)
P/E (TTM)	203.93 (TWD)
Last Close	57.10

Next Earnings
Market cap	5.35B (TWD)
EPS (TTM)	0.28 (TWD)
P/E (TTM)	203.93 (TWD)
Last Close	57.10 (TWD)

Ex-Dividend date
Payment date
Annual Dividend	0.90 (TWD)
Dividend Yield	1.58%
Shareholders Yield	--
Next Earnings
Market cap	5.35B (TWD)
EPS (TTM)	0.28 (TWD)
P/E (TTM)	203.93 (TWD)
Last Close	57.10

Next Earnings
Market cap	5.35B (TWD)
EPS (TTM)	0.28 (TWD)
P/E (TTM)	203.93 (TWD)
Last Close	57.10 (TWD)