The world's largest OSAT group, leading in advanced packaging and SiP, core carrier for AI-compute chip assembly — income statement & AI forecast — cfo.cafe
Past quarters are real disclosed filings. Future quarters are an AI simulation by this fictional CFO — for entertainment only, not investment advice.
Income Statement & Forecast
RevenueNet IncomeAI Forecast
Currency TWD
2025Q2
2025Q3
2025Q4
2026Q1
2026Q2AI Forecast
2026Q3AI Forecast
Revenue
148.65B
166.63B
▲ 12.1% QoQ
175.88B
▲ 5.6% QoQ
171.38B
▼ 2.6% QoQ
179.50B
188.00B
Cost of Revenue
125.06B
139.69B
▲ 11.7% QoQ
143.18B
▲ 2.5% QoQ
138.81B
▼ 3.1% QoQ
142.16B
148.14B
Gross Profit
25.69B
28.88B
▲ 12.4% QoQ
34.74B
▲ 20.3% QoQ
34.85B
▲ 0.3% QoQ
37.34B
39.86B
Operating Income
10.19B
13.20B
▲ 29.5% QoQ
17.69B
▲ 34.0% QoQ
17.53B
▼ 0.9% QoQ
18.90B
20.30B
Net Income
7.68B
11.36B
▲ 47.9% QoQ
15.01B
▲ 32.1% QoQ
14.56B
▼ 3.0% QoQ
15.70B
16.90B
AI Forecast · Chen Wei-Jie
Let me walk you through my outlook for the next two quarters. Before I do, let me lay out the key pillars supporting my view.
The first pillar I call "Advanced Packaging Taking the Baton." Look at our gross margin trajectory over the past four quarters — climbing from 17.3% all the way to 20.3%. That move can't be explained by pricing alone; it's driven by the rising revenue mix from our high-end processes, namely Fan-Out, 2.5D/3D, and CoWoS. Demand from AI accelerator cards and HBM-related packaging and testing is the biggest underpinning of my forecast. So I'm modeling Q2 2026 gross margin pushing up to roughly 20.8%, with Q3 hitting 21.2% — the ceiling on our product mix is still moving higher.
The second pillar is "Capacity Allocation Supporting Utilization." We've poured serious capex into expanding our packaging and testing capacity over the past several years. For 1H 2026, I'm assuming utilization at our Taoyuan, Zhongli, and Kunshan facilities stays above 90%. The modest Q1 revenue dip from Q4 I read as seasonal inventory adjustment layered on top of the Lunar New Year effect; Q2 returns to the growth track and Q3 enters the traditional peak season. So I'm estimating Q2 revenue at roughly TWD 179.5 billion and Q3 at TWD 188.0 billion, with sequential momentum building each quarter.
On the bottom line, operating margin expands in step with the improving product mix. I'm modeling Q2 operating profit at TWD 18.9 billion, breaching TWD 20.0 billion in Q3. Net income attributable to the parent comes in at TWD 15.7 billion and TWD 16.9 billion respectively, translating to EPS of roughly TWD 3.65 and TWD 3.93 — a measured, step-up trajectory.
Of course, I have to be straight with you on the biggest risks — AI demand is a double-edged sword. If hyperscaler capex pacing slows, or if TSMC's CoWoS capacity ramps and crowds out our room on the advanced packaging order book, the pace of gross margin expansion may fall short of expectations. FX is also a hidden variable: every 1% appreciation in the TWD hits our USD-denominated revenue translation in a meaningful way. The near-term cyclical sweet spot is still intact, but as a veteran of this OSAT game, I always keep a healthy wariness toward the scenario of demand suddenly freezing up.