TST Group Holding Ltd. (TPE:4439)

TST Group Holding 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	1,064	487.83	503.44	907.42	740.5	1,251
Cash & Short-Term Investments	1,064	487.83	503.44	907.42	740.5	1,251
Cash Growth	104.49%	-3.10%	-44.52%	22.54%	-40.79%	11.46%
Accounts Receivable	1,023	615.8	576.52	619.43	1,104	764.99
Other Receivables	230.04	192.67	171.29	92.37	112.12	47.91
Receivables	1,310	887.17	881.59	799.6	1,418	853.82
Inventory	1,334	1,316	806.92	942.69	1,558	787.63
Other Current Assets	80.08	81.97	87.82	68.75	50.71	46.84
Total Current Assets	3,788	2,773	2,280	2,718	3,767	2,939
Property, Plant & Equipment	2,894	2,814	2,506	1,551	1,045	883.94
Goodwill	57.31	56.59	52.99	-	-	-
Other Intangible Assets	5.83	6.01	5.53	0.41	0.51	157.17
Long-Term Deferred Tax Assets	20.82	20.54	19.35	10.96	8.22	-
Other Long-Term Assets	71.91	96	116.79	30.92	36.17	35.84
Total Assets	6,838	5,766	4,980	4,312	4,858	4,016
Accounts Payable	1,131	992.64	659.58	711.94	1,772	1,133
Accrued Expenses	87.74	108.68	149.83	156.35	130.45	139.13
Short-Term Debt	594.93	278.58	208.24	46.9	216.88	44.48
Current Portion of Long-Term Debt	230.86	91.46	-	0.07	0.25	7.37
Current Portion of Leases	32.34	23.34	26.7	24.38	19.37	17.22
Current Income Taxes Payable	15.33	14.95	75.71	80.44	44.62	43.31
Current Unearned Revenue	4.33	2.5	0.2	5.89	7.44	1.34
Other Current Liabilities	129.18	135.77	185.17	182.81	93.85	108.42
Total Current Liabilities	2,226	1,648	1,305	1,209	2,285	1,494
Long-Term Debt	1,156	823.13	447.79	-	0.06	0.32
Long-Term Leases	33.44	32.69	46.38	61.14	63.79	66.13
Long-Term Deferred Tax Liabilities	5.18	12.31	22.78	15.87	14.3	40.47
Other Long-Term Liabilities	0.51	0.51	0.47	0.47	0.43	0.44
Total Liabilities	3,420	2,517	1,823	1,286	2,363	1,602
Common Stock	380.36	380.36	382.94	383.7	315	315
Additional Paid-In Capital	1,684	1,640	1,658	1,661	1,614	1,614
Retained Earnings	1,192	1,114	1,202	1,068	831.61	699.24
Treasury Stock	-	-	-	-10.47	-20.8	-20.8
Comprehensive Income & Other	161.27	114.72	-85.31	-76.97	-245.76	-193.42
Shareholders' Equity	3,418	3,250	3,158	3,026	2,494	2,414
Total Liabilities & Equity	6,838	5,766	4,980	4,312	4,858	4,016
Total Debt	2,047	1,249	729.12	132.49	300.35	135.52
Net Cash (Debt)	-983.77	-761.35	-225.68	774.93	440.16	1,115
Net Cash Growth	-	-	-	76.06%	-60.52%	31.72%
Net Cash Per Share	-25.63	-20.01	-5.91	20.55	11.69	29.56
Filing Date Shares Outstanding	38.04	38.04	38.29	38.29	37.62	37.62
Total Common Shares Outstanding	38.04	38.04	38.29	38.29	37.62	37.62
Working Capital	1,562	1,125	974.34	1,510	1,482	1,444
Book Value Per Share	89.85	85.44	82.46	79.01	66.30	64.17
Tangible Book Value	3,354	3,187	3,099	3,025	2,494	2,257
Tangible Book Value Per Share	88.19	83.79	80.93	79.00	66.28	59.99
Buildings	1,220	1,159	361.34	348.97	271.67	259.39
Machinery	2,166	2,055	1,335	1,231	1,027	982.58
Construction In Progress	232.38	275.4	1,257	263.54	26.01	24.56

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