Zyxel Group Corporation (TPE:3704)

Zyxel Group 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	3,863	3,242	6,546	6,040	5,293	4,078
Short-Term Investments	55.28	45.16	33.95	-	281.15	569.16
Trading Asset Securities	679.46	681.59	113.97	128.08	127.55	-
Cash & Short-Term Investments	4,598	3,969	6,694	6,168	5,702	4,647
Cash Growth	-38.93%	-40.71%	8.52%	8.18%	22.70%	44.26%
Accounts Receivable	8,556	6,975	6,952	8,449	5,543	5,846
Other Receivables	2.06	496.6	4.25	3.38	3.07	5.96
Receivables	8,558	7,471	6,957	8,453	5,546	5,852
Inventory	5,501	4,958	3,616	8,001	6,212	4,901
Other Current Assets	1,057	1,033	690.84	724.64	544.17	1,008
Total Current Assets	19,714	17,431	17,957	23,347	18,005	16,408
Property, Plant & Equipment	2,867	2,914	2,221	2,319	2,118	2,063
Long-Term Investments	399.52	487.03	270.46	66.19	146.66	51.06
Other Intangible Assets	178.31	199.61	286.27	343.89	361.89	259.76
Long-Term Deferred Tax Assets	912.33	913.3	835.21	591.09	547.61	513.65
Other Long-Term Assets	789.7	716.34	282.64	395.72	214.76	293.14
Total Assets	24,861	22,661	21,853	27,063	21,394	19,589
Accounts Payable	4,973	4,156	3,506	6,911	5,002	5,779
Accrued Expenses	701.99	1,920	2,641	2,020	1,643	1,791
Short-Term Debt	2,653	1,196	869.89	3,331	1,757	1,914
Current Portion of Leases	42.98	43.42	39.56	44.27	39.18	46.58
Current Income Taxes Payable	177.04	130.32	312.14	319.68	179.27	91.94
Current Unearned Revenue	338.33	457.53	275.31	827.5	175.31	74.76
Other Current Liabilities	1,699	845.1	485.56	948.09	728.51	883.55
Total Current Liabilities	10,585	8,748	8,130	14,402	9,524	10,582
Long-Term Debt	1,899	1,899	1,898	1,897	1,896	-
Long-Term Leases	351.77	393.1	379.05	404.05	399.91	443.5
Long-Term Deferred Tax Liabilities	327.98	315.65	318.67	334.37	339.9	251.83
Other Long-Term Liabilities	0.89	0.87	0.69	0.73	0.71	0.58
Total Liabilities	13,172	11,364	10,737	17,049	12,174	11,283
Common Stock	4,119	4,113	4,064	3,979	4,490	4,412
Additional Paid-In Capital	-	3,641	3,612	3,490	3,681	3,828
Retained Earnings	4,034	3,762	3,783	2,947	1,514	447.48
Treasury Stock	-96.55	-96.55	-96.55	-96.55	-198.45	-120.86
Comprehensive Income & Other	3,330	-384.42	-449.26	-467.23	-415.96	-287.25
Total Common Equity	11,386	11,035	10,913	9,852	9,070	8,279
Minority Interest	303.32	261.8	202.55	162.48	149.32	27.2
Shareholders' Equity	11,689	11,297	11,116	10,014	9,220	8,306
Total Liabilities & Equity	24,861	22,661	21,853	27,063	21,394	19,589
Total Debt	4,946	3,531	3,186	5,677	4,092	2,404
Net Cash (Debt)	-348.62	437.9	3,507	491.83	1,610	2,243
Net Cash Growth	-	-87.52%	613.14%	-69.45%	-28.23%	103.55%
Net Cash Per Share	-0.86	1.08	8.72	1.17	4.00	5.72
Filing Date Shares Outstanding	401.79	404.2	402.17	392.03	397.44	393.6
Total Common Shares Outstanding	401.79	404.2	402.17	392.03	397.44	393.6
Working Capital	9,130	8,683	9,827	8,945	8,480	5,827
Book Value Per Share	28.34	27.30	27.14	25.13	22.82	21.03
Tangible Book Value	11,207	10,836	10,627	9,508	8,708	8,019
Tangible Book Value Per Share	27.89	26.81	26.42	24.25	21.91	20.37
Land	-	37.39	35.02	35.02	31.57	32.48
Buildings	-	3,083	2,299	2,214	2,182	2,182
Machinery	-	2,098	2,015	2,008	1,949	1,766
Construction In Progress	-	49.59	7.16	72.97	23	36.83

Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.