Cub Elecparts Inc. (TPE:2231)

Cub Elecparts 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	1,898	2,254	1,004	2,164	2,301	1,194
Short-Term Investments	-	-	-	-	-	0.01
Trading Asset Securities	66.32	217.81	182.72	1.43	-	-
Cash & Short-Term Investments	1,964	2,472	1,187	2,165	2,301	1,194
Cash Growth	-2.01%	108.32%	-45.20%	-5.90%	92.71%	-14.17%
Accounts Receivable	2,555	2,962	2,828	1,773	2,185	2,026
Other Receivables	48.72	87.24	44.87	56.47	60.19	32.38
Receivables	2,604	3,050	2,873	1,829	2,246	2,059
Inventory	1,450	1,181	1,280	1,421	1,356	996.89
Prepaid Expenses	-	396.43	317.2	115.64	162.83	365.32
Other Current Assets	460	94.25	473.11	57.44	93.83	87.7
Total Current Assets	6,479	7,194	6,130	5,589	6,160	4,703
Property, Plant & Equipment	3,111	2,798	2,625	2,159	1,901	1,687
Long-Term Investments	-	-	55.51	54.17	53.51	55.49
Goodwill	-	460.95	458.33	458.34	454.53	355.77
Other Intangible Assets	693.09	255.39	278.71	316.72	342.46	135.16
Long-Term Deferred Tax Assets	193.34	184.5	178.86	185.3	151.1	121.56
Other Long-Term Assets	912.05	922.56	527.58	960.33	504.17	470.03
Total Assets	11,389	11,815	10,254	9,723	9,566	7,528
Accounts Payable	426.64	534.62	483.05	512.66	662.39	648.91
Accrued Expenses	-	114.59	125.74	110.7	96.41	94.99
Short-Term Debt	1,873	1,553	967.39	773.83	2,287	1,595
Current Portion of Long-Term Debt	-	1,841	248.85	271	131.42	5.53
Current Portion of Leases	26.14	24.6	26.95	24.85	8.4	8.46
Current Income Taxes Payable	67.11	100.12	136.18	191.45	120.72	44.99
Current Unearned Revenue	52.53	56.25	56.14	180.5	183.88	40.64
Other Current Liabilities	2,692	463.89	386.63	331.91	269.15	302.35
Total Current Liabilities	5,137	4,688	2,431	2,397	3,760	2,741
Long-Term Debt	1,575	1,439	2,513	2,108	1,116	1,184
Long-Term Leases	29.92	31.46	37.72	20.81	4.08	8.52
Long-Term Deferred Tax Liabilities	5.12	11.19	2.76	13.38	4.35	2.46
Other Long-Term Liabilities	21.74	19	4.54	4.15	4.83	5.73
Total Liabilities	6,769	6,200	5,002	4,556	4,905	3,959
Common Stock	1,409	1,409	1,409	1,341	1,219	1,219
Additional Paid-In Capital	413.81	413.4	703.44	705.03	666.22	559.89
Retained Earnings	2,153	2,481	2,151	2,076	1,688	1,317
Comprehensive Income & Other	-93.28	-7.49	-45.98	-26.67	-47.35	-39.2
Total Common Equity	3,459	4,296	4,217	4,095	3,526	3,057
Minority Interest	1,160	1,320	1,034	1,072	1,135	511.99
Shareholders' Equity	4,620	5,616	5,252	5,167	4,661	3,569
Total Liabilities & Equity	11,389	11,815	10,254	9,723	9,566	7,528
Total Debt	3,504	4,889	3,794	3,199	3,548	2,802
Net Cash (Debt)	-1,540	-2,417	-2,607	-1,033	-1,247	-1,608
Net Cash Per Share	-10.36	-16.01	-17.34	-7.16	-8.85	-11.54
Filing Date Shares Outstanding	137.08	140.92	140.92	140.81	140.81	140.81
Total Common Shares Outstanding	137.08	140.92	140.92	140.81	140.81	140.81
Working Capital	1,342	2,506	3,699	3,192	2,400	1,962
Book Value Per Share	25.24	30.48	29.93	29.08	25.04	21.71
Tangible Book Value	2,766	3,579	3,480	3,320	2,729	2,566
Tangible Book Value Per Share	20.18	25.40	24.70	23.58	19.38	18.22
Land	-	774.06	774.06	766.92	540.18	411.78
Buildings	-	1,138	1,118	1,112	1,065	1,024
Machinery	-	1,576	1,512	1,455	1,364	1,174
Construction In Progress	-	795.55	547.78	10.81	11.14	-

Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.