Lungyen Life Service Corporation (TPEX:5530)

Lungyen Life Service 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	572.43	652.72	430.78	502.22	120.72	88.73
Short-Term Investments	-	1,763	1,482	1,140	911.04	986.73
Trading Asset Securities	4,533	2,754	2,196	1,916	1,683	2,745
Cash & Short-Term Investments	5,106	5,170	4,109	3,558	2,715	3,821
Cash Growth	11.85%	25.82%	15.49%	31.05%	-28.94%	-63.07%
Accounts Receivable	6,805	7,108	8,109	8,977	9,880	9,395
Other Receivables	-	38.8	35.49	35.32	52.64	57.25
Receivables	6,805	7,146	8,145	9,012	9,932	9,452
Inventory	21,619	19,848	18,311	17,394	16,684	16,045
Prepaid Expenses	399.11	270.4	222.39	218.81	226.07	226.66
Other Current Assets	14,759	13,687	11,926	10,470	12,314	11,470
Total Current Assets	48,688	46,122	42,713	40,653	41,871	41,014
Property, Plant & Equipment	7,613	7,659	7,639	7,460	6,788	6,182
Long-Term Investments	12,286	10,823	10,031	9,262	10,562	8,991
Goodwill	-	542.43	542.43	542.43	542.43	542.43
Other Intangible Assets	829.04	218.73	227.12	224.31	221.68	205.69
Long-Term Deferred Tax Assets	728.55	728.55	761.4	800.46	792.25	814.84
Other Long-Term Assets	4,971	7,229	7,800	7,875	6,314	6,356
Total Assets	75,116	73,322	69,713	66,817	67,092	64,106
Accounts Payable	1,392	971.21	764.57	851.53	708.69	633.51
Short-Term Debt	2,220	1,000	570	-	-	-
Current Portion of Leases	71.16	51.86	40.82	39.78	13.14	24.82
Current Income Taxes Payable	162.29	142.21	233.75	268.49	198.21	509.31
Current Unearned Revenue	43,276	43,358	43,012	42,681	42,770	41,444
Other Current Liabilities	1,358	1,381	1,387	1,238	942.2	864.74
Total Current Liabilities	48,480	46,904	46,008	45,079	44,633	43,476
Long-Term Leases	127.97	128.3	92.19	131.55	13.18	-
Long-Term Deferred Tax Liabilities	3.67	3.67	23.35	21.16	8.59	3.67
Other Long-Term Liabilities	36.97	24.33	45.98	46.2	46.73	47.57
Total Liabilities	48,661	47,073	46,187	45,297	44,725	43,549
Common Stock	4,201	4,201	4,201	4,201	4,201	4,201
Additional Paid-In Capital	2,917	2,915	2,910	2,644	2,520	2,520
Retained Earnings	17,364	16,908	15,262	13,853	12,820	11,905
Comprehensive Income & Other	1,884	2,129	1,039	-394.75	1,157	298.63
Total Common Equity	26,366	26,153	23,411	20,303	20,698	18,924
Minority Interest	89.29	95.91	114.79	1,217	1,670	1,633
Shareholders' Equity	26,455	26,249	23,526	21,520	22,368	20,557
Total Liabilities & Equity	75,116	73,322	69,713	66,817	67,092	64,106
Total Debt	2,419	1,180	703.01	171.32	26.32	24.82
Net Cash (Debt)	2,687	3,990	3,406	3,387	2,688	3,796
Net Cash Growth	-24.81%	17.14%	0.57%	25.96%	-29.17%	-45.07%
Net Cash Per Share	6.37	9.48	8.09	8.04	6.39	8.72
Filing Date Shares Outstanding	425.19	420.08	420.08	420.08	420.08	420.08
Total Common Shares Outstanding	425.19	420.08	420.08	420.08	420.08	420.08
Working Capital	208.49	-782.56	-3,295	-4,426	-2,761	-2,463
Book Value Per Share	62.01	62.26	55.73	48.33	49.27	45.05
Tangible Book Value	25,537	25,392	22,642	19,537	19,934	18,176
Tangible Book Value Per Share	60.06	60.44	53.90	46.51	47.45	43.27
Land	-	3,166	3,115	3,115	3,075	3,075
Buildings	-	4,418	4,305	2,785	2,775	2,728
Machinery	-	526.52	495.02	425.04	405.22	391.21
Construction In Progress	-	695.98	772.03	2,042	1,484	833.34
Leasehold Improvements	-	33.63	33.63	7.51	4.81	4.1

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