Makalot Industrial Co., Ltd. (TPE:1477)

Makalot Industrial Balance Sheet

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3,641	2,900	3,014	2,760	2,643	2,367
Short-Term Investments	-	-	-	3,849	3,077	1,107
Trading Asset Securities	175.8	202.68	211.85	156.53	166.01	163.9
Cash & Short-Term Investments	3,817	3,102	3,226	6,766	5,886	3,638
Cash Growth	-58.57%	-3.83%	-52.32%	14.95%	61.78%	43.01%
Accounts Receivable	781.77	4,204	5,243	5,677	4,563	4,802
Other Receivables	-	0.33	0.39	0.33	0.33	0.42
Receivables	781.77	4,204	5,243	5,677	4,564	4,802
Inventory	4,442	5,702	4,843	5,241	5,434	4,026
Other Current Assets	8,043	3,085	5,106	279.15	275.85	280.09
Total Current Assets	17,084	16,093	18,419	17,963	16,160	12,746
Property, Plant & Equipment	6,461	6,167	5,496	5,607	5,410	5,269
Long-Term Investments	326.92	470.05	515.38	431.89	239.49	203.67
Other Intangible Assets	22.17	22.42	24.99	28.62	33.96	35.95
Long-Term Deferred Tax Assets	133.77	132.54	153.43	159.1	134.21	167.18
Other Long-Term Assets	504.51	312.47	267.23	239.71	245.04	213.46
Total Assets	24,532	23,198	24,876	24,429	22,223	18,636
Accounts Payable	2,006	2,276	2,187	1,859	2,237	1,864
Accrued Expenses	-	69.37	64.69	61.43	52.81	45
Short-Term Debt	1,301	1,221	1,553	1,753	1,866	3,349
Current Portion of Long-Term Debt	-	-	-	181.18	81.69	-
Current Portion of Leases	123.49	114.29	89.43	129.59	91.21	46.54
Current Income Taxes Payable	945.68	622.74	992.38	937.41	706.46	599.33
Other Current Liabilities	6,052	3,716	3,711	3,589	2,671	2,124
Total Current Liabilities	10,428	8,019	8,597	8,511	7,707	8,027
Long-Term Debt	-	-	-	-	163.37	-
Long-Term Leases	284.85	165.73	70.74	161.31	206.63	54.19
Long-Term Deferred Tax Liabilities	27.09	28.08	38.75	68.6	19.91	17.22
Other Long-Term Liabilities	219.25	25.19	21.91	25.53	3.08	3.08
Total Liabilities	10,959	8,429	8,949	8,984	8,427	8,472
Common Stock	2,467	2,467	2,419	2,419	2,419	2,199
Additional Paid-In Capital	6,166	6,166	6,215	6,215	6,215	3,448
Retained Earnings	4,485	5,706	7,209	6,725	5,459	4,717
Comprehensive Income & Other	371.19	303.98	-23.08	-1.2	-380.12	-278.23
Total Common Equity	13,490	14,644	15,819	15,357	13,713	10,085
Minority Interest	83.18	125.26	107.56	87.77	82.94	79.28
Shareholders' Equity	13,573	14,769	15,927	15,445	13,795	10,164
Total Liabilities & Equity	24,532	23,198	24,876	24,429	22,223	18,636
Total Debt	1,710	1,501	1,713	2,225	2,409	3,450
Net Cash (Debt)	2,107	1,601	1,513	4,541	3,477	188.51
Net Cash Growth	-72.50%	5.87%	-66.69%	30.63%	1744.27%	-87.87%
Net Cash Per Share	8.50	6.46	6.11	18.31	14.32	0.84
Filing Date Shares Outstanding	246.73	246.69	246.69	246.69	246.69	224.25
Total Common Shares Outstanding	246.73	246.69	246.69	246.69	246.69	224.25
Working Capital	6,655	8,075	9,821	9,453	8,453	4,719
Book Value Per Share	54.67	59.36	64.13	62.25	55.59	44.97
Tangible Book Value	13,468	14,621	15,794	15,329	13,679	10,049
Tangible Book Value Per Share	54.58	59.27	64.02	62.14	55.45	44.81
Land	-	2,914	2,878	2,876	2,732	2,726
Buildings	-	2,388	2,214	2,095	1,887	1,639
Machinery	-	4,705	4,145	3,971	3,499	3,403
Construction In Progress	-	400.72	87.68	120.1	118.94	251.2

Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.