Silergy Corp. (TPE:6415)

Silergy 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	10,821	16,203	12,694	14,944	11,614	9,248
Short-Term Investments	6,492	4,407	5,729	2,425	1,247	229.7
Cash & Short-Term Investments	17,314	20,609	18,423	17,369	12,861	9,478
Cash Growth	-11.91%	11.87%	6.07%	35.05%	35.70%	50.00%
Accounts Receivable	1,757	2,460	1,785	1,618	1,920	1,017
Other Receivables	472.7	650.71	666.25	172.23	124.41	130.9
Receivables	2,230	3,111	2,451	1,790	2,044	1,148
Inventory	3,342	3,149	1,942	5,277	3,113	2,373
Prepaid Expenses	49.84	30.87	24.51	70.69	22.86	10.2
Other Current Assets	112.58	52.35	12.28	32.04	24.79	26.97
Total Current Assets	23,047	26,952	22,853	24,539	18,066	13,036
Property, Plant & Equipment	5,060	5,084	3,202	2,501	1,590	1,290
Long-Term Investments	6,127	5,264	5,064	4,671	3,859	2,168
Goodwill	1,301	1,455	1,407	1,504	1,370	1,825
Other Intangible Assets	407.81	482.51	540.69	665	737.36	832.63
Long-Term Deferred Tax Assets	170.46	183.04	323.85	164.88	54.15	38.25
Other Long-Term Assets	783.3	1,102	1,031	1,229	966.33	677.43
Total Assets	36,897	40,522	34,422	35,274	26,643	19,867
Accounts Payable	654.51	567.84	491.54	606.14	741.5	618.12
Accrued Expenses	806.28	1,517	778.14	954.11	819.81	553.99
Short-Term Debt	736.9	-	160.4	-	-	-
Current Portion of Long-Term Debt	-	746.7	-	-	-	-
Current Portion of Leases	86.97	101.93	84.54	51.38	46.19	36.79
Current Income Taxes Payable	14.13	118.24	113.65	360.83	466.68	47.53
Current Unearned Revenue	19.45	19.29	21.93	18.44	33.85	39.34
Other Current Liabilities	288.28	359.06	299.8	424.19	234.75	125.79
Total Current Liabilities	2,607	3,430	1,950	2,415	2,343	1,422
Long-Term Debt	1,498	1,136	-	-	-	-
Long-Term Leases	110.53	162.02	205.48	52.48	33.09	40.76
Long-Term Deferred Tax Liabilities	25.7	34.54	68.35	19.71	19.42	10.89
Other Long-Term Liabilities	37.24	44.63	654.76	1,293	69.89	43.47
Total Liabilities	4,278	4,807	2,881	3,782	2,465	1,517
Common Stock	969.99	968.58	960.5	953.9	943.57	929.01
Additional Paid-In Capital	13,680	13,517	12,408	10,947	9,256	7,799
Retained Earnings	20,195	20,135	18,596	19,562	15,310	10,613
Treasury Stock	-239.75	-239.75	-	-	-	-
Comprehensive Income & Other	-2,451	827.02	-1,036	-699.12	-1,777	-1,310
Total Common Equity	32,155	35,207	30,928	30,763	23,733	18,031
Minority Interest	464.5	506.87	612.71	728.77	444.58	319.62
Shareholders' Equity	32,620	35,714	31,541	31,492	24,178	18,351
Total Liabilities & Equity	36,897	40,522	34,422	35,274	26,643	19,867
Total Debt	2,432	2,147	450.42	103.86	79.28	77.55
Net Cash (Debt)	14,881	18,462	17,973	17,265	12,782	9,400
Net Cash Growth	-19.14%	2.73%	4.10%	35.07%	35.97%	53.53%
Net Cash Per Share	37.67	46.73	45.58	43.49	32.17	24.38
Filing Date Shares Outstanding	387.39	386.84	384.2	381.56	377.43	371.61
Total Common Shares Outstanding	387.39	386.84	384.2	381.56	377.43	371.61
Working Capital	20,441	23,523	20,903	22,124	15,724	11,614
Book Value Per Share	83.01	91.01	80.50	80.63	62.88	48.52
Tangible Book Value	30,446	33,270	28,980	28,594	21,626	15,373
Tangible Book Value Per Share	78.59	86.01	75.43	74.94	57.30	41.37
Buildings	1,173	1,321	1,203	1,141	1,028	966.66
Machinery	2,308	2,375	1,669	1,513	935.82	513.68
Construction In Progress	2,487	2,134	622.35	19.05	2.84	5.89
Leasehold Improvements	52.94	59.01	51.77	35.11	29.35	21.47

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.