Elite Material Co., Ltd. (TPE:2383)

Elite Material 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	17,620	14,988	9,259	10,444	6,642	5,732
Cash & Short-Term Investments	17,620	14,988	9,259	10,444	6,642	5,732
Cash Growth	30.39%	61.88%	-11.34%	57.23%	15.88%	-9.75%
Accounts Receivable	30,564	25,897	17,327	11,683	13,274	9,934
Other Receivables	441.95	448.28	404.68	49.42	97.76	49.01
Receivables	31,006	26,345	17,731	11,733	13,371	9,983
Inventory	10,936	9,437	6,135	4,236	5,465	3,702
Other Current Assets	404	722.87	550.09	167.87	364.83	151.45
Total Current Assets	59,966	51,494	33,675	26,580	25,844	19,569
Property, Plant & Equipment	26,059	23,522	18,164	15,289	9,069	6,769
Long-Term Investments	-	-	-	-	-	25.8
Goodwill	-	350.96	470.73	-	-	-
Other Intangible Assets	516.7	233.67	241.54	744.78	669.41	671.9
Long-Term Deferred Tax Assets	744.78	126.24	297.59	192.17	281.37	225.05
Other Long-Term Assets	323.62	352.79	577.53	576.52	701.77	596.34
Total Assets	87,611	76,080	53,427	43,382	36,565	27,857
Accounts Payable	17,014	15,963	10,489	6,513	8,128	5,847
Accrued Expenses	-	-	1.21	2.27	2.93	-
Short-Term Debt	7,125	6,047	6,557	5,210	2,789	608.72
Current Portion of Long-Term Debt	1,832	1,734	1,309	89.66	128.57	552.86
Current Portion of Leases	39.02	43.51	13.07	12.83	11.6	-
Current Income Taxes Payable	984.74	790.24	484.78	542.46	424.34	294.85
Other Current Liabilities	12,649	5,604	4,219	3,390	3,002	2,310
Total Current Liabilities	39,643	30,182	23,073	15,760	14,485	9,614
Long-Term Debt	9,114	8,772	2,109	4,218	721.43	564.28
Long-Term Leases	566.88	635.05	297.61	310.73	291.64	-
Long-Term Unearned Revenue	443.37	457.06	456.32	456.53	-	-
Long-Term Deferred Tax Liabilities	1,392	878.94	664.78	520	860	910.95
Other Long-Term Liabilities	59.98	61.08	16.28	42.37	432.88	12.28
Total Liabilities	51,219	40,986	26,617	21,308	16,791	11,101
Common Stock	3,525	3,466	3,432	3,329	3,329	3,329
Additional Paid-In Capital	8,349	5,691	4,362	2,076	1,869	1,869
Retained Earnings	27,051	25,997	19,875	17,218	15,459	12,298
Comprehensive Income & Other	-2,516	-43.86	-859.15	-549.29	-903.91	-756.89
Total Common Equity	36,408	35,111	26,809	22,075	19,753	16,739
Minority Interest	-17.02	-16.97	-	-	21.04	16.88
Shareholders' Equity	36,391	35,094	26,809	22,075	19,774	16,756
Total Liabilities & Equity	87,611	76,080	53,427	43,382	36,565	27,857
Total Debt	18,677	17,231	10,286	9,841	3,942	1,726
Net Cash (Debt)	-1,057	-2,243	-1,027	602.31	2,700	4,006
Net Cash Growth	-	-	-	-77.69%	-32.60%	23.51%
Net Cash Per Share	-2.97	-6.40	-2.95	1.75	8.09	11.99
Filing Date Shares Outstanding	352.47	346.63	343.18	332.92	332.92	332.92
Total Common Shares Outstanding	352.47	346.63	343.18	332.92	332.92	332.92
Working Capital	20,323	21,312	10,602	10,820	11,359	9,955
Book Value Per Share	103.29	101.29	78.12	66.31	59.33	50.28
Tangible Book Value	35,891	34,526	26,097	21,330	19,083	16,067
Tangible Book Value Per Share	101.83	99.60	76.05	64.07	57.32	48.26
Land	2,537	2,537	2,537	2,537	470.62	470.62
Buildings	6,444	6,932	6,235	4,108	2,786	2,792
Machinery	16,373	16,970	15,107	12,753	10,128	9,351
Construction In Progress	9,344	5,419	1,472	3,520	2,623	919.5

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