Hotai Motor Balance Sheet

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	23,971	18,969	23,143	15,630	25,814
Short-Term Investments	5,685	4,159	3,236	3,446	3,117
Trading Asset Securities	7,791	7,769	6,895	5,038	7,747
Cash & Short-Term Investments	37,448	30,897	33,275	24,114	36,677
Cash Growth	21.20%	-7.14%	37.99%	-34.26%	36.25%
Accounts Receivable	303,245	303,389	286,235	237,986	190,564
Other Receivables	-	3,293	2,802	2,109	2,025
Receivables	303,245	306,683	289,037	240,095	192,590
Inventory	17,239	23,806	20,815	16,978	13,304
Prepaid Expenses	7,099	3,861	4,700	4,936	4,610
Other Current Assets	5,743	5,328	4,589	3,306	2,409
Total Current Assets	370,774	370,576	352,416	289,429	249,590
Property, Plant & Equipment	79,519	76,027	69,492	64,185	57,056
Long-Term Investments	37,415	36,736	33,451	28,379	29,109
Goodwill	-	69.6	56.81	-	662.32
Other Intangible Assets	2,678	696.14	616.06	184.66	635.42
Long-Term Accounts Receivable	-	13,146	13,491	8,464	4,083
Long-Term Deferred Tax Assets	4,338	3,671	3,847	4,100	1,976
Other Long-Term Assets	26,301	9,637	12,510	11,821	6,502
Total Assets	521,025	510,560	485,880	406,561	349,613
Accounts Payable	-	14,362	15,102	12,255	9,577
Accrued Expenses	125.93	8,100	7,873	7,117	7,503
Short-Term Debt	278,896	273,654	249,581	219,974	171,628
Current Portion of Long-Term Debt	23,370	33,885	36,480	24,893	14,157
Current Portion of Leases	526.98	614.14	464.22	573.27	422.69
Current Income Taxes Payable	4,099	2,323	1,562	1,447	3,672
Current Unearned Revenue	1,531	1,363	1,450	1,518	1,371
Other Current Liabilities	47,345	26,769	26,733	33,805	20,048
Total Current Liabilities	355,894	361,071	339,245	301,581	228,380
Long-Term Debt	8,733	5,174	20,436	12,399	4,737
Long-Term Leases	2,267	1,984	1,743	1,808	1,702
Long-Term Deferred Tax Liabilities	5,133	4,597	4,398	4,230	3,822
Other Long-Term Liabilities	25,242	23,611	19,620	16,971	16,506
Total Liabilities	397,269	396,438	385,442	336,989	255,147
Common Stock	5,571	5,571	5,571	5,462	5,462
Additional Paid-In Capital	188.71	2,871	2,897	2,898	2,807
Retained Earnings	70,959	63,147	53,730	32,100	62,253
Comprehensive Income & Other	9,439	6,694	4,028	1,305	3,249
Total Common Equity	86,158	78,284	66,226	41,765	73,771
Minority Interest	37,598	35,838	34,212	27,807	20,695
Shareholders' Equity	123,756	114,122	100,438	69,572	94,466
Total Liabilities & Equity	521,025	510,560	485,880	406,561	349,613
Total Debt	313,793	315,311	308,704	259,646	192,647
Net Cash (Debt)	-276,345	-284,414	-275,429	-235,533	-155,970
Net Cash Per Share	-495.66	-510.13	-494.10	-422.78	-279.77
Filing Date Shares Outstanding	556.86	557.1	557.1	557.1	557.1
Total Common Shares Outstanding	556.86	557.1	557.1	557.1	557.1
Working Capital	14,880	9,505	13,172	-12,153	21,210
Book Value Per Share	154.72	140.52	118.88	74.97	132.42
Tangible Book Value	83,480	77,518	65,554	41,580	72,473
Tangible Book Value Per Share	149.91	139.15	117.67	74.64	130.09
Land	-	11,748	11,647	12,483	11,272
Buildings	-	7,699	7,398	6,096	5,954
Machinery	-	7,674	5,806	3,607	2,914
Construction In Progress	-	2,392	1,350	2,128	1,197
Leasehold Improvements	-	936.37	846.69	779.79	777.14

Source: S&P Global Market Intelligence. Standard template. Financial Sources.