Formosa Oilseed Processing Co., Ltd.
TWSE:1225.TW
47.65 (TWD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 945.308 | 1,022.951 | 1,108.318 | 1,225.893 | 819.7 | 482.737 | 510.201 | 427.939 | 451.931 | 400.457 | 258.376 | 120.928 | 157.537 | 188.365 | 332.45 | 287.611 | 326.636 | 99.446 |
Short Term Investments
| 0 | -8.771 | 97.83 | 204.023 | 869.647 | 726.386 | 729.088 | 730.851 | 525.5 | 12.484 | 15.311 | 16.345 | 19.912 | 5.082 | 23.056 | 31.16 | 5.641 | 15.82 |
Cash and Short Term Investments
| 945.308 | 1,022.951 | 1,206.148 | 1,429.916 | 1,689.347 | 1,209.123 | 510.201 | 427.939 | 451.931 | 400.457 | 258.376 | 137.273 | 177.449 | 193.447 | 355.506 | 318.771 | 332.277 | 115.266 |
Net Receivables
| 1,807.17 | 2,081.374 | 1,954.971 | 1,434.666 | 1,419.683 | 1,480.435 | 1,482.308 | 1,550.39 | 1,272.495 | 1,426.957 | 1,503.534 | 1,831.272 | 1,849.051 | 1,548.915 | 1,288.416 | 1,259.304 | 1,335.869 | 1,005.795 |
Inventory
| 2,027.098 | 2,180.62 | 1,836.752 | 1,076.633 | 1,202.143 | 1,048.53 | 1,472.842 | 1,154.12 | 1,285.732 | 1,216.703 | 1,006.731 | 1,464.407 | 1,271.089 | 1,443.174 | 968.146 | 1,160.927 | 997.46 | 554.119 |
Other Current Assets
| 91.922 | 186.228 | 265.661 | 217.004 | 231.811 | 272.542 | 257.451 | 175.34 | 489.852 | 285.375 | 249.188 | 153.054 | 132.988 | 145.932 | 44.669 | 91.739 | 129.998 | 100.422 |
Total Current Assets
| 4,881.487 | 5,482.615 | 5,263.532 | 4,158.219 | 4,542.984 | 4,023.529 | 4,453.395 | 4,072.762 | 4,031.755 | 3,353.705 | 3,087.644 | 3,669.226 | 3,464.803 | 3,365.386 | 2,633.681 | 2,832.441 | 2,879.184 | 2,021.965 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 3,425.246 | 3,541.288 | 3,484.954 | 3,201.505 | 2,877.677 | 2,069.131 | 2,093.74 | 2,157.416 | 2,194.376 | 2,462.246 | 2,550.054 | 2,644.182 | 2,735.294 | 2,773.415 | 2,833.445 | 2,857.636 | 2,810.603 | 2,458.405 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.467 | 0.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.706 | 90.929 | 89.129 | 100.041 | 111.649 | 105.488 | 119.353 |
Goodwill and Intangible Assets
| 1.467 | 0.993 | 102.196 | 204.023 | 874.976 | 726.386 | -355.933 | -352.155 | -228.931 | -235.877 | 0.145 | 84.706 | 90.929 | 89.129 | 100.041 | 111.649 | 105.488 | 119.353 |
Long Term Investments
| 351.021 | 354.11 | 220.941 | 90.901 | -593.719 | -477.008 | 355.933 | 352.155 | 228.931 | 235.877 | 320.077 | 223.431 | 226.627 | 238.818 | 217.408 | 204.007 | 227.147 | 160.901 |
Tax Assets
| 27.182 | 35.693 | 14.588 | 16.636 | 16.024 | 26.169 | 36.346 | 48.064 | 56.683 | 125.199 | 130.807 | 129.118 | 129.44 | 122.135 | 161.011 | 178.274 | 122.446 | 109.501 |
Other Non-Current Assets
| 34.119 | 26.464 | 22.957 | 22.11 | 23.075 | 57.914 | 433.539 | 382.372 | 362.609 | 459.774 | 158.287 | 53.303 | 49.515 | 42.465 | 95.673 | 104.55 | 83.685 | 43.047 |
Total Non-Current Assets
| 3,839.035 | 3,958.548 | 3,845.636 | 3,535.175 | 3,198.033 | 2,402.592 | 2,563.625 | 2,587.852 | 2,613.668 | 3,047.219 | 3,159.37 | 3,134.74 | 3,231.805 | 3,265.962 | 3,407.578 | 3,456.116 | 3,349.369 | 2,891.207 |
Total Assets
| 8,720.522 | 9,441.163 | 9,109.168 | 7,693.394 | 7,741.017 | 6,426.121 | 7,017.02 | 6,660.614 | 6,645.423 | 6,400.924 | 6,247.014 | 6,803.966 | 6,696.608 | 6,631.348 | 6,041.259 | 6,288.557 | 6,228.553 | 4,913.172 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 269.861 | 361.017 | 385.41 | 230.753 | 171.745 | 251.465 | 261.764 | 280.167 | 235.528 | 204.123 | 188.208 | 299.2 | 419.018 | 384.479 | 403.892 | 265.773 | 186.158 | 164.67 |
Short Term Debt
| 2,622.411 | 3,229.899 | 3,319.143 | 2,420.486 | 2,141.376 | 1,388.384 | 1,913.176 | 1,313.348 | 1,108.369 | 1,498.979 | 1,990.786 | 1,692.14 | 1,494.045 | 1,376.447 | 1,888.239 | 2,424.09 | 2,256.742 | 1,729.978 |
Tax Payables
| 35.003 | 57.569 | 57.673 | 61.731 | 54.062 | 29.371 | 41.106 | 115.278 | 22.52 | 0.323 | 15.457 | 4.274 | 7.155 | 7.79 | 51.491 | 0.999 | 41.241 | 0 |
Deferred Revenue
| 0 | 218.472 | 238.756 | 228.636 | 197.3 | 142.858 | 271.715 | 271.593 | 164.108 | 112.615 | 92.388 | 69.926 | 103.294 | 111.903 | 144.464 | 80.561 | 179.332 | 44.924 |
Other Current Liabilities
| 213.45 | 157.408 | 180.763 | 169.169 | 155.273 | 115.784 | 217.608 | 139.708 | 152.557 | 119.192 | 87.991 | 71.182 | 108.713 | 118.114 | 108.335 | 107.791 | 175.801 | 164.177 |
Total Current Liabilities
| 3,140.725 | 3,805.893 | 3,942.989 | 2,887.157 | 2,522.456 | 1,787.578 | 2,433.654 | 1,848.501 | 1,518.974 | 1,822.617 | 2,282.442 | 2,066.796 | 2,028.931 | 1,886.83 | 2,451.957 | 2,798.653 | 2,659.942 | 2,058.825 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 1,541.64 | 1,676.801 | 1,177.221 | 957.557 | 1,295.395 | 751.384 | 646.538 | 824.303 | 1,251.273 | 1,487.209 | 1,087.692 | 2,036.326 | 1,943.799 | 1,976.923 | 1,117.989 | 1,195 | 1,044.958 | 960.671 |
Deferred Revenue Non-Current
| 0 | 8.685 | 18.552 | 19.958 | 0 | 0 | 0 | 0 | 58.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 95.56 | 95.56 | 96.172 | 95.56 | 253.657 | 260.2 | 263.112 | 266.629 | 281.524 | 95.762 | 95.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 9.644 | 1.85 | 1.79 | 0.021 | 21.08 | 25.674 | 36.158 | 43.47 | 0.267 | 60.894 | 84.57 | 176.96 | 166.229 | 180.001 | 168.574 | 164.818 | 154.81 | -177.785 |
Total Non-Current Liabilities
| 1,646.844 | 1,782.896 | 1,293.735 | 1,073.096 | 1,570.132 | 1,037.258 | 945.808 | 1,134.402 | 1,649.948 | 1,643.865 | 1,267.867 | 2,213.286 | 2,110.028 | 2,156.924 | 1,286.563 | 1,359.818 | 1,199.768 | 782.886 |
Total Liabilities
| 4,787.569 | 5,588.789 | 5,236.724 | 3,960.253 | 4,092.588 | 2,824.836 | 3,379.462 | 2,982.903 | 3,168.922 | 3,466.482 | 3,550.309 | 4,280.082 | 4,138.959 | 4,043.754 | 3,738.52 | 4,158.471 | 3,859.71 | 2,841.711 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,296.382 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,187.03 | 2,014.364 | 1,874.06 | 1,819.011 | 1,749.049 | 1,627 | 1,627 | 1,627 | 1,627 |
Retained Earnings
| 653.809 | 760.441 | 776.742 | 667.183 | 605.001 | 564.201 | 605.419 | 669.891 | 564.152 | 305.157 | 72.043 | 52.725 | 71.878 | 186.694 | 71.409 | -81.523 | 183.35 | -26.272 |
Accumulated Other Comprehensive Income/Loss
| 440.925 | 404.389 | 355.999 | 322.495 | 293.939 | 296.014 | 282.52 | 258.678 | 265.419 | 89.874 | 42.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 121.015 | 121.015 | 477.014 | 121.015 | 414.954 | 121.015 | 121.015 | 121.015 | 121.015 | 121.015 | 87.388 | 53.506 | 95.874 | 94.029 | 324.175 | 94.029 | 94.698 | 194.103 |
Total Shareholders Equity
| 3,512.131 | 3,472.875 | 3,440.786 | 3,297.723 | 3,206.985 | 3,168.26 | 3,195.984 | 3,236.614 | 3,137.616 | 2,628.576 | 2,406.959 | 2,244.532 | 2,283.048 | 2,253.256 | 2,022.584 | 1,843.841 | 2,012.741 | 1,794.831 |
Total Equity
| 3,932.953 | 3,852.374 | 3,872.444 | 3,733.141 | 3,648.429 | 3,601.285 | 3,637.558 | 3,677.711 | 3,476.501 | 2,934.442 | 2,696.705 | 2,523.884 | 2,557.649 | 2,587.594 | 2,302.739 | 2,130.086 | 2,368.843 | 2,071.461 |
Total Liabilities & Shareholders Equity
| 8,720.522 | 9,441.163 | 9,109.168 | 7,693.394 | 7,741.017 | 6,426.121 | 7,017.02 | 6,660.614 | 6,645.423 | 6,400.924 | 6,247.014 | 6,803.966 | 6,696.608 | 6,631.348 | 6,041.259 | 6,288.557 | 6,228.553 | 4,913.172 |