Shanyuan 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
Property, Plant & Equipment	2,366	2,387	2,402	2,432	2,463	2,498
Cash & Equivalents	63.48	1,314	658.41	1,085	341.34	64.59
Accounts Receivable	40.12	175.35	12.26	3.1	3.59	4.48
Other Receivables	518.47	499.15	4.84	42.75	489.74	20.29
Investment In Debt and Equity Securities	96.62	104.89	62.66	50.82	50.82	57.19
Goodwill	122.22	122.22	122.22	122.22	122.22	122.22
Other Intangible Assets	0.58	0.05	0.21	0.23	0.03	0.48
Loans Receivable Current	389.31	225	847	847.45	530	235
Other Current Assets	10,684	10,702	10,412	10,007	8,338	6,595
Trading Asset Securities	-	0.29	-	-	-	-
Deferred Long-Term Tax Assets	77.85	58.97	62.49	77.37	33.16	109.57
Other Long-Term Assets	144.26	152.37	235.39	137.43	169.84	1,112
Total Assets	14,502	15,741	14,820	14,806	12,541	10,819
Current Portion of Long-Term Debt	3,131	2,229	50	1,999	1,876	1,864
Long-Term Debt	5,942	7,389	3,742	1,972	996.74	3,977
Accounts Payable	70.67	56.4	6.3	19.61	36.15	65.66
Accrued Expenses	31.33	630.35	50.11	46.99	53.11	28.92
Current Income Taxes Payable	3.15	21.85	23.17	46.45	46.58	5.35
Current Unearned Revenue	594.03	712.54	614.15	152.73	1.06	1.22
Other Current Liabilities	289.45	70.16	25.88	1.81	2.93	1.12
Long-Term Deferred Tax Liabilities	48.17	48.93	49.63	49.66	50.41	49.76
Other Long-Term Liabilities	20.05	18.12	20.92	23.81	19.24	19.29
Total Liabilities	12,947	14,008	13,155	13,052	10,279	9,640
Common Stock	735.86	735.86	620.24	618.63	608.91	600.16
Additional Paid-In Capital	931.49	926.52	898.98	879.4	812.8	707.94
Retained Earnings	470.78	644.79	761.66	886.91	1,465	487.9
Treasury Stock	-579.86	-579.86	-579.86	-579.86	-579.86	-579.86
Comprehensive Income & Other	-2.5	5.47	-35.99	-51.3	-45.36	-36.68
Total Common Equity	1,556	1,733	1,665	1,754	2,262	1,179
Shareholders' Equity	1,556	1,733	1,665	1,754	2,262	1,179
Total Liabilities & Equity	14,502	15,741	14,820	14,806	12,541	10,819
Total Debt	11,890	12,450	12,364	12,709	10,069	9,467
Net Cash (Debt)	-11,826	-11,136	-11,705	-11,624	-9,727	-9,402
Net Cash Per Share	-172.45	-181.14	-169.76	-171.41	-123.70	-142.93
Filing Date Shares Outstanding	68.61	68.61	68.15	67.96	66.81	65.78
Total Common Shares Outstanding	68.61	68.61	68.15	67.96	66.81	65.78
Book Value Per Share	22.67	25.25	24.43	25.81	33.85	17.93
Tangible Book Value	1,433	1,611	1,543	1,631	2,140	1,057
Tangible Book Value Per Share	20.88	23.47	22.64	24.00	32.02	16.06
Land	1,327	1,327	1,327	1,327	1,327	1,291
Buildings	1,516	1,516	1,502	1,502	1,502	1,502
Construction In Progress	-	-	14.18	13.74	13.38	-

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