2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | NT$1.3T | NT$1.6T | NT$2.3T | NT$2.2T | NT$2.9T |
Cost of Revenue | NT$628B | NT$768B | NT$916B | NT$987B | NT$1.3T |
Gross Profit | NT$711B | NT$820B | NT$1.3T | NT$1.2T | NT$1.6T |
Gross Profit % | 53% | 52% | 60% | 54% | 56% |
R&D Expenses | NT$109B | NT$125B | NT$163B | NT$182B | NT$204B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | NT$585B | NT$663B | NT$1.1T | NT$838B | NT$1.2T |
Dep. & Amort. | NT$332B | NT$422B | NT$437B | NT$532B | NT$663B |
Def. Tax | -NT$59B | -NT$105B | NT$0 | NT$0 | NT$0 |
Stock Comp. | NT$6.6M | NT$7.8M | NT$302M | NT$544M | NT$1.6B |
Chg. in WC | -NT$28B | NT$132B | NT$123B | -NT$57B | -NT$54B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | NT$660B | NT$1.1T | NT$1.3T | NT$1.5T | NT$2.1T |
ST Investments | NT$142B | NT$140B | NT$244B | NT$222B | NT$294B |
Cash & ST Inv. | NT$802B | NT$1.2T | NT$1.6T | NT$1.7T | NT$2.4T |
Receivables | NT$146B | NT$198B | NT$231B | NT$202B | NT$272B |
Inventory | NT$137B | NT$193B | NT$221B | NT$251B | NT$288B |
Q1 2025 revenue decreased 3.4% sequentially (NTD) or 5.1% (USD), impacted by smartphone seasonality but partially offset by continued AI-related demand; gross margin declined slightly to 58.8% due to earthquake and overseas fab dilution.
Q2 2025 revenue guidance is $28.4–$29.2 billion, representing a 13% sequential increase and 38% YoY growth at the midpoint; gross margin expected between 57–59%, operating margin 47–49%, and tax rate temporarily elevated to ~20%.
AI-related demand remains robust, with TSMC reaffirming that AI accelerator revenue will double in 2025 and projecting a mid-40s% CAGR for AI accelerator revenue over the next five years; COWOS capacity will double in 2025 and is expected to remain fully loaded.
Overseas expansion continues: $100 billion additional investment in Arizona for three more wafer fabs, two advanced packaging fabs, and an R&D center; ~30% of future 2nm and more advanced capacity will be in Arizona; expansion in Japan and Europe also on track.
Management expects overseas fab ramp to dilute gross margin by 2–3% annually in early years, widening to 3–4% in later years due to cost inflation and tariffs, but remains confident in achieving long-term gross margin of 53%+; 2025 CapEx guided at $38–$42 billion, with 70% for advanced process technologies.