KMC (Kuei Meng) International Inc.
TWSE:5306.TW
117.5 (TWD) • At close January 3, 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
| 3,267.08 | 3,392.135 | 2,030.624 | 1,991.392 | 1,765.933 | 2,073.429 | 2,015.503 | 1,608.745 | 1,560.255 | 664.199 | 680.737 | 394.567 | 829.793 | 342.252 | 349.827 | 314.529 | 374.155 | 136.254 |
Short Term Investments
| 721.508 | 263.827 | 207.837 | 272.363 | 59.396 | 8.554 | 8.337 | 410.251 | 298.578 | 236.27 | 6.663 | 0 | 0 | 6.908 | 9.271 | 5.368 | 11.743 | 81.21 |
Cash and Short Term Investments
| 3,988.588 | 3,655.962 | 2,238.461 | 2,263.755 | 1,825.329 | 2,081.983 | 2,023.84 | 2,018.996 | 1,858.833 | 900.469 | 687.4 | 394.567 | 829.793 | 349.16 | 359.098 | 319.897 | 385.898 | 217.464 |
Net Receivables
| 805.219 | 1,064.193 | 1,494.528 | 1,423.207 | 1,148.898 | 1,041.236 | 1,084.959 | 755.639 | 601.307 | 460.432 | 321.095 | 387.869 | 58.6 | 0 | 47.067 | 0 | 0 | 0 |
Inventory
| 1,012.817 | 1,309.816 | 1,300.961 | 819.819 | 880.476 | 1,109.335 | 933.457 | 639.936 | 548.608 | 525.093 | 507.869 | 243.223 | 6.43 | 25.276 | 21.95 | 61.333 | 196.188 | 316.428 |
Other Current Assets
| 172.779 | 227.645 | 319.097 | 293.89 | 336.815 | 161.631 | 1,313.389 | 162.97 | 71.617 | 26.954 | 48.625 | 24.362 | 16.824 | 2.256 | 6.848 | 3.046 | 3.82 | 11.822 |
Total Current Assets
| 5,979.203 | 6,193.736 | 5,353.047 | 4,800.671 | 4,073.075 | 4,440.157 | 4,270.686 | 3,577.541 | 3,080.365 | 1,912.948 | 1,521.215 | 1,064.982 | 923.664 | 400.05 | 444.963 | 433.987 | 642.646 | 637.764 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 4,258.802 | 4,428.619 | 4,231.001 | 4,012.351 | 3,980.353 | 3,174.144 | 3,171.827 | 2,958.734 | 2,476.065 | 823.726 | 486.362 | 513.795 | 2.11 | 2.499 | 22.646 | 2.95 | 39.175 | 73.846 |
Goodwill
| 1,339.745 | 1,340.461 | 1,339.894 | 1,340.187 | 1,339.55 | 1,226.567 | 1,219.715 | 740.675 | 312.824 | 206.85 | 184.223 | 47.104 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 134.133 | 155.791 | 178.322 | 223.003 | 273.515 | 144.756 | 145.933 | 101.905 | 114.809 | 178.164 | 89.297 | 302.415 | 0 | 0 | 0 | 0 | 0 | 0.003 |
Goodwill and Intangible Assets
| 1,473.878 | 1,496.252 | 1,518.216 | 1,563.19 | 1,613.065 | 1,371.323 | 1,365.648 | 842.58 | 427.633 | 385.014 | 273.52 | 349.519 | 0 | 0 | 12.843 | 5.368 | 14.786 | 0.003 |
Long Term Investments
| 211.312 | -248.223 | -192.994 | -256.326 | -43.388 | 6.83 | 13.029 | -388.572 | -286.715 | -230.027 | 13.262 | 0 | 0 | 19.723 | 21.549 | 21.466 | 51.765 | -51.072 |
Tax Assets
| 113.657 | 105.218 | 89.389 | 59.182 | 85.605 | 87.633 | 132.572 | 109.269 | 93.016 | 72.733 | 67.805 | 0 | 0 | 12.958 | 13.384 | 13.384 | 51.833 | 57.081 |
Other Non-Current Assets
| 24.867 | 467.984 | 437.48 | 481.213 | 252.462 | 1,105.827 | 1,117.81 | 1,465.308 | 1,178.462 | 544.01 | 229.621 | 32.275 | 12.885 | 10.241 | 2.922 | 35.306 | 28.443 | 99.479 |
Total Non-Current Assets
| 6,082.516 | 6,249.85 | 6,083.092 | 5,859.61 | 5,888.097 | 5,745.757 | 5,800.886 | 4,987.319 | 3,888.461 | 1,595.456 | 1,070.57 | 895.589 | 14.995 | 45.421 | 73.344 | 78.474 | 186.002 | 179.337 |
Total Assets
| 12,061.719 | 12,443.586 | 11,436.139 | 10,660.281 | 9,961.172 | 10,185.914 | 10,071.572 | 8,564.86 | 6,968.826 | 3,508.404 | 2,591.785 | 1,960.571 | 938.659 | 445.471 | 518.307 | 512.461 | 828.648 | 817.101 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 241.27 | 278.207 | 460.676 | 475.025 | 336.673 | 357.178 | 288.994 | 222.407 | 175.96 | 214.345 | 189.552 | 193.58 | 90.365 | 5.276 | 22.957 | 5.41 | 33.761 | 42.615 |
Short Term Debt
| 1,492.942 | 1,458.018 | 783.965 | 727.312 | 2,270.96 | 1,718.639 | 1,501.465 | 2,626.535 | 532.26 | 120.409 | 551.536 | 341.418 | 0.047 | 1.586 | 1.294 | 11.565 | 12.95 | 59.048 |
Tax Payables
| 179.503 | 479.406 | 461.473 | 299.448 | 143.778 | 135.127 | 154.158 | 96.453 | 96.685 | 62.141 | 26.693 | 18.103 | 0.017 | 0.023 | 0.018 | 0.027 | 0 | 1.933 |
Deferred Revenue
| 22.255 | 1,487.473 | 1,757.369 | 599.494 | 434.684 | 436.943 | 806.755 | 322.334 | 837.763 | 175.817 | 135.987 | 70.81 | 4.189 | 3.933 | 7.382 | 0 | 0 | 0 |
Other Current Liabilities
| 459.101 | 978.306 | 1,210.501 | 303.158 | -104.841 | 303.649 | 688.76 | 251.8 | 753.827 | 121.342 | 114.828 | 85.952 | -14.079 | 4.034 | 7.497 | 28.85 | 29.706 | 31.784 |
Total Current Liabilities
| 2,395.071 | 3,225.943 | 3,005.045 | 1,897.193 | 3,081.254 | 2,535.478 | 2,633.377 | 3,197.195 | 1,558.732 | 518.237 | 882.609 | 639.053 | 76.35 | 10.919 | 31.766 | 45.852 | 76.417 | 135.38 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 1,540.214 | 1,198.385 | 1,383.191 | 1,843.346 | 1,086.791 | 2,000 | 2,020 | 500 | 750 | 500 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 4.313 | 39.674 | 0 | 0 | 7.06 | 40.759 | 67.019 | 57.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 439.521 | 453.69 | 458.108 | 469.048 | 472.527 | 534.999 | 560.537 | 584.162 | 609.376 | 200.91 | 189.116 | 41.401 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 38.561 | 2.974 | 47.675 | 47.696 | 35.057 | 3.584 | 1.878 | 1.109 | 44.041 | 24.57 | 20.801 | 130.061 | -0.324 | 0.005 | 0 | 0 | 20.025 | 19.239 |
Total Non-Current Liabilities
| 2,022.609 | 1,694.723 | 1,888.974 | 2,360.09 | 1,601.435 | 2,579.342 | 2,649.434 | 1,142.429 | 1,403.417 | 725.48 | 209.917 | 201.462 | 0 | 0.005 | 0 | 0 | 20.025 | 19.239 |
Total Liabilities
| 4,421.993 | 4,920.666 | 4,894.019 | 4,257.283 | 4,682.689 | 5,114.82 | 5,282.811 | 4,339.624 | 2,962.149 | 1,243.717 | 1,092.526 | 840.515 | 76.35 | 10.924 | 31.766 | 45.852 | 96.442 | 154.619 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,260 | 1,260 | 1,260 | 1,260 | 1,260 | 1,260 | 1,200 | 1,200 | 1,200 | 1,092.102 | 1,056.102 | 1,030.343 | 1,030.343 | 803.317 | 803.317 | 678.317 | 1,101.435 | 1,160.743 |
Retained Earnings
| 3,605.145 | 3,650.519 | 2,763.025 | 2,864.157 | 2,267.714 | 2,038.363 | 1,882.584 | 1,657.317 | 1,195.993 | 758.282 | 416.163 | 83.322 | -173.595 | -372.974 | -334.486 | 0 | -423.118 | -457.308 |
Accumulated Other Comprehensive Income/Loss
| 1,238.056 | 1,075.8 | 982.45 | 742.185 | 214.088 | 236.06 | 164.911 | -173.318 | 69.487 | 61.295 | 18.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,536.427 | 1,536.427 | 1,536.427 | 1,536.427 | 1,750.515 | 1,772.487 | 1,541.021 | 1,730.584 | 1,541.021 | 352.8 | 0 | 0 | 0 | 0 | 10.636 | -222.336 | 31.007 | -70.859 |
Total Shareholders Equity
| 7,639.628 | 7,522.746 | 6,541.902 | 6,402.769 | 5,278.229 | 5,070.85 | 4,788.516 | 4,225.02 | 4,006.501 | 2,264.479 | 1,499.077 | 1,120.056 | 862.308 | 433.2 | 479.467 | 455.981 | 709.324 | 632.576 |
Total Equity
| 7,639.726 | 7,522.92 | 6,542.12 | 6,402.998 | 5,278.483 | 5,071.094 | 4,788.761 | 4,225.236 | 4,006.677 | 2,264.687 | 1,499.259 | 1,120.056 | 862.309 | 434.547 | 486.541 | 466.609 | 732.206 | 662.482 |
Total Liabilities & Shareholders Equity
| 12,061.719 | 12,443.586 | 11,436.139 | 10,660.281 | 9,961.172 | 10,185.914 | 10,071.572 | 8,564.86 | 6,968.826 | 3,508.404 | 2,591.785 | 1,960.571 | 938.659 | 445.471 | 518.307 | 512.461 | 828.648 | 817.101 |