TPE:8476 Balance Sheet

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	184.13	254.03	238.68	334.17	306.98	44.78
Short-Term Investments	12.81	-	-	-	-	-
Cash & Short-Term Investments	196.94	254.03	238.68	334.17	306.98	44.78
Cash Growth	-47.27%	6.43%	-28.58%	8.86%	585.56%	-69.70%
Accounts Receivable	768.91	1,368	1,367	953.42	344.21	361.3
Other Receivables	22.5	-	-	-	-	-
Receivables	941.42	1,468	1,367	953.42	344.21	361.3
Inventory	1,614	543.91	304.54	274.2	-	0.22
Prepaid Expenses	-	-	-	-	222.6	64.72
Other Current Assets	367.25	251.27	379.55	281.12	428.43	173.67
Total Current Assets	3,120	2,517	2,290	1,843	1,302	644.68
Property, Plant & Equipment	417.52	457.46	446.76	419.52	525.12	520.45
Long-Term Investments	276.4	227.23	39.37	41.93	44.4	71.51
Goodwill	9.77	9.77	9.77	10.41	10.41	10.41
Other Intangible Assets	3.08	4.62	6.83	8.91	11.17	12.96
Long-Term Deferred Tax Assets	1.92	12.58	16.5	2.88	59.86	59.86
Other Long-Term Assets	25.01	10.94	16.95	20.23	23.97	7.26
Total Assets	3,853	3,240	2,826	2,347	1,977	1,327
Accounts Payable	118.37	155.04	111.45	129.77	196.93	83.51
Short-Term Debt	750.11	444.91	235.79	285.26	217.19	270.58
Current Portion of Long-Term Debt	125.84	42.84	33	26.05	48.5	139.79
Current Portion of Leases	658.56	14.58	11.81	7.22	7.04	9.04
Current Income Taxes Payable	3.02	37.92	72.84	8.16	1.35	2.39
Current Unearned Revenue	42.37	174.03	63.24	47.33	251.53	78.44
Other Current Liabilities	101.61	144.27	134.85	185.19	74.95	41.54
Total Current Liabilities	1,800	1,014	662.98	688.97	797.48	625.28
Long-Term Debt	178.37	127.49	127.67	123.59	151.56	165.54
Long-Term Leases	44.06	50.32	96.89	88.4	95.25	81.36
Other Long-Term Liabilities	0.9	0.9	1.13	1.13	1.13	1.87
Total Liabilities	2,023	1,192	888.67	902.09	1,045	874.05
Common Stock	831.13	831.13	814.84	705.1	705.1	605.1
Additional Paid-In Capital	452.46	452.46	452.46	213.71	490.82	78.58
Retained Earnings	631.12	720.49	645.75	497.35	-279.37	-249.79
Comprehensive Income & Other	-11.77	5.54	-14.13	-11.72	-10.06	-6.38
Total Common Equity	1,795	2,010	1,899	1,404	906.49	427.5
Minority Interest	35.48	37.68	38.47	40.27	25.24	25.59
Shareholders' Equity	1,830	2,047	1,937	1,445	931.74	453.09
Total Liabilities & Equity	3,853	3,240	2,826	2,347	1,977	1,327
Total Debt	1,757	680.13	505.15	530.52	519.54	666.3
Net Cash (Debt)	-1,560	-426.11	-266.48	-196.34	-212.56	-621.52
Net Cash Per Share	-9.43	-2.56	-1.61	-1.27	-1.61	-4.73
Filing Date Shares Outstanding	161.27	166.23	166.23	153.19	153.19	131.46
Total Common Shares Outstanding	161.27	166.23	166.23	153.19	153.19	131.46
Working Capital	1,320	1,503	1,627	1,154	504.73	19.4
Book Value Per Share	11.13	12.09	11.42	9.17	5.92	3.25
Tangible Book Value	1,782	1,995	1,882	1,385	884.91	404.13
Tangible Book Value Per Share	11.05	12.00	11.32	9.04	5.78	3.07
Land	195.04	195.04	195.04	163.95	163.95	163.95
Buildings	138.77	137.66	137.66	104.19	102.21	101.43
Machinery	357.16	388.34	329.28	367.8	332.03	342.17
Leasehold Improvements	112.74	112.74	87.28	87.28	84.47	113.83

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