Cal-Comp Electronics (Thailand) Public Company Limited
TWSE:9105.TW
6.05 (TWD) • At close November 1, 2024
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 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 10,085.293 | 7,004.347 | 6,332.053 | 5,004.054 | 4,167.918 | 4,058.44 | 3,854.387 | 3,839.016 | 3,923.924 | 1,808.742 | 3,525.443 | 1,840.184 | 1,962.687 | 5,351.597 | 2,666.022 | 2,083.185 | 1,724.503 | 976.94 | 1,305.831 | 253.465 | 528.591 | 832.719 | 982.524 |
Short Term Investments
| 115.967 | 0 | 0 | 165.641 | 291.476 | 852.665 | 0 | 4.712 | 28.726 | 37.846 | 131.528 | 110.93 | 531.803 | 450.29 | 969.551 | 1,525.041 | 349.455 | 119.107 | 287.55 | 0 | 158.854 | 45.364 | 111.722 |
Cash and Short Term Investments
| 10,201.26 | 7,004.347 | 6,332.053 | 5,169.695 | 4,459.394 | 4,911.105 | 3,854.387 | 3,843.728 | 3,952.65 | 1,846.587 | 3,656.971 | 1,951.114 | 2,494.49 | 5,801.887 | 3,635.573 | 3,608.226 | 2,073.957 | 1,096.047 | 1,593.382 | 253.465 | 687.446 | 878.083 | 1,094.247 |
Net Receivables
| 37,735.139 | 42,242.123 | 26,032.482 | 24,674.177 | 19,203.573 | 25,185.506 | 26,775.633 | 22,303.073 | 31,518.939 | 36,450.053 | 26,376.551 | 27,267.584 | 26,667.492 | 28,981.551 | 23,959.626 | 34,423.093 | 24,406.456 | 17,266.686 | 11,144.732 | 12,267.702 | 5,772.242 | 5,377.744 | 5,093.568 |
Inventory
| 15,290.283 | 22,117.526 | 26,684.763 | 15,435.553 | 13,215.771 | 17,053.078 | 11,143.245 | 10,436.738 | 11,805.099 | 14,506.707 | 14,069.133 | 11,742.091 | 14,088.762 | 10,001.088 | 8,710.73 | 10,333.513 | 8,357.994 | 7,972.74 | 6,482.137 | 7,582.121 | 4,708.702 | 3,813.789 | 4,321.643 |
Other Current Assets
| 590.364 | 547.029 | 514.897 | 505.029 | 340.403 | 327.997 | 270.262 | 302.033 | 181.042 | 355.435 | 267.15 | 550.642 | 1,046.189 | 835.499 | 829.972 | 2,010.481 | 2,210.305 | 1,013.232 | 907.518 | 566.855 | 349.77 | 276.958 | 164.419 |
Total Current Assets
| 64,308.423 | 74,245.271 | 60,236.773 | 46,404.347 | 37,325.377 | 47,558.052 | 42,177.176 | 37,083.134 | 47,859.883 | 53,410.703 | 44,936.452 | 41,851.707 | 44,727.965 | 45,981.459 | 37,518.714 | 50,375.312 | 37,048.712 | 27,348.704 | 20,127.769 | 20,965.73 | 11,664.114 | 10,561.465 | 10,919.707 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18,235.198 | 19,276.948 | 17,273.156 | 14,109.51 | 14,277.208 | 14,763.384 | 15,976.446 | 16,491.51 | 16,997.545 | 17,531.526 | 16,578.852 | 14,928.286 | 12,579.855 | 9,481.883 | 7,797.281 | 8,184.146 | 6,792.432 | 5,555.141 | 5,610.703 | 4,927.451 | 3,829.224 | 2,719.141 | 2,815.638 |
Goodwill
| 0 | 0 | 0 | 45.4 | 45.576 | 49.046 | 57.265 | 88.026 | 88.416 | 137.972 | 145.54 | 131.328 | 106.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 746.208 | 574.254 | 371.34 | 177.746 | 134.499 | 113.074 | 119.886 | 117.121 | 124.124 | 196.857 | 207.376 | 453.541 | 508.567 | 603.806 | 428.863 | 467.971 | 70.488 | 68.599 | 190.234 | 269.535 | 309.252 |
Goodwill and Intangible Assets
| 139.503 | 0 | 746.208 | 619.654 | 416.916 | 226.792 | 191.764 | 201.1 | 208.302 | 255.093 | 269.664 | 328.185 | 313.895 | 453.541 | 508.567 | 603.806 | 428.863 | 467.971 | 70.488 | 68.599 | 190.234 | 269.535 | 309.252 |
Long Term Investments
| 2,126.106 | 1,998.284 | 1,822.686 | 1,607.781 | 1,727.121 | 1,657.803 | 1,084.021 | 1,042.581 | 824.024 | 444.564 | 452.719 | 162.768 | 63.42 | 209.891 | 65.576 | 69.9 | 48.65 | 58.86 | 77.617 | 170.417 | 213.652 | 202.042 | 165.505 |
Tax Assets
| 281.339 | 159.42 | 171.048 | 126.969 | 109.928 | 108.62 | 94.241 | 102.33 | 107.951 | 15.402 | 2.091 | 35.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 747.202 | 863.283 | 599.692 | 1,202.947 | 605.191 | 483.705 | 638.05 | 341.796 | 50.902 | 76.832 | 194.773 | 199.391 | 357.318 | 174.144 | 714.641 | 254.827 | 111.587 | 99.821 | 100.905 | 97.457 | 0 | 0 | 0 |
Total Non-Current Assets
| 21,529.348 | 22,297.936 | 20,612.79 | 17,666.861 | 17,136.364 | 17,240.305 | 17,984.523 | 18,179.317 | 18,188.723 | 18,323.417 | 17,498.099 | 15,653.644 | 13,314.487 | 10,319.459 | 9,086.064 | 9,112.679 | 7,381.531 | 6,181.794 | 5,859.714 | 5,263.924 | 4,233.111 | 3,190.719 | 3,290.396 |
Total Assets
| 85,837.772 | 96,543.207 | 80,849.563 | 64,071.209 | 54,461.74 | 64,798.357 | 60,161.699 | 55,262.451 | 66,048.607 | 71,734.12 | 62,434.551 | 57,505.351 | 58,042.452 | 56,300.918 | 46,604.777 | 59,487.991 | 44,430.244 | 33,530.498 | 25,987.483 | 26,229.654 | 15,897.225 | 13,752.184 | 14,210.103 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 21,496.881 | 26,329.382 | 26,233.908 | 22,605.908 | 17,021.169 | 23,208.469 | 20,321.829 | 19,722.175 | 22,940.563 | 32,776.792 | 21,860.654 | 21,873.194 | 24,725.868 | 24,236.467 | 18,787.947 | 28,043.801 | 18,992.828 | 14,583.677 | 8,943.849 | 9,017.51 | 3,667.201 | 2,681.299 | 3,825.848 |
Short Term Debt
| 12,726.557 | 24,360.518 | 21,339.84 | 16,936.302 | 12,064.893 | 14,796.493 | 15,326.228 | 10,214.621 | 14,859.876 | 13,023.831 | 21,322.967 | 16,583.347 | 15,402.693 | 11,973.07 | 8,803.879 | 14,633.166 | 8,298.919 | 2,277.57 | 3,143.492 | 4,471.984 | 3,204.135 | 1,077.028 | 2,493.567 |
Tax Payables
| 39.458 | 149.407 | 188.919 | 150.734 | 45.121 | 163.301 | 112.977 | 119.484 | 38.302 | 138.748 | 75.125 | 221.507 | 28.501 | 16.735 | 63.506 | 57.374 | 49.662 | 7.688 | 9.841 | 9.09 | 0 | 2.675 | 0 |
Deferred Revenue
| 412.382 | 614.927 | 452.139 | 146.878 | 191.292 | 186.126 | 264.058 | 456.58 | 874.216 | 983.154 | 734.13 | 153.716 | 28.501 | 2,744.632 | 2,737.839 | 1,520.655 | 1,331.226 | 1,106.182 | 531.314 | 781.951 | 512.555 | 445.195 | 458.615 |
Other Current Liabilities
| 9,758.109 | 10,566.953 | 6,128.256 | 4,238.805 | 2,825.657 | 2,360.648 | 1,662.223 | 2,618.706 | 2,698.249 | 2,273.721 | 2,220.013 | 2,665.4 | 647.145 | 548.889 | 338.292 | 379.112 | 1,467.674 | 1,624.254 | 284.476 | 529.811 | 197.175 | 1,171.716 | 1,322.186 |
Total Current Liabilities
| 44,393.929 | 61,871.78 | 54,154.144 | 43,927.893 | 32,103.011 | 40,551.736 | 37,574.338 | 33,012.082 | 41,372.905 | 49,057.498 | 46,137.763 | 41,275.657 | 40,804.208 | 39,503.058 | 30,667.957 | 44,576.733 | 30,090.647 | 19,591.683 | 12,903.13 | 14,801.255 | 7,581.066 | 5,375.237 | 8,100.216 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 14,776.153 | 14,930.186 | 7,090.654 | 3,008.56 | 5,361.381 | 6,263.1 | 3,529.537 | 3,869.71 | 6,495.939 | 5,933.34 | 0 | 784.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,136.2 | 1,409.215 | 2,075.67 | 0 |
Deferred Revenue Non-Current
| 364.491 | 0 | 1,491.825 | 895.605 | 701.361 | 264.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 18.701 | 12.146 | 13.169 | 17.47 | 10.603 | 37.591 | 49.074 | 49.398 | 62.814 | 73.929 | 90.786 | 51.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 58.187 | 1,064.196 | 103.78 | 154.787 | 156.268 | 1.043 | 209.124 | 161.176 | 144.381 | 129.541 | 91.2 | 112.242 | 64.581 | 0 | 0 | 0 | 403.734 | 1,343.238 | 2,762.166 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 15,217.531 | 16,006.528 | 8,699.428 | 4,076.422 | 6,229.613 | 6,566.525 | 3,787.735 | 4,080.284 | 6,703.134 | 6,136.81 | 181.986 | 948.025 | 64.581 | 0 | 0 | 0 | 403.734 | 1,343.238 | 2,762.166 | 3,136.2 | 1,409.215 | 2,075.67 | 0 |
Total Liabilities
| 59,611.46 | 77,878.308 | 62,853.572 | 48,004.314 | 38,332.625 | 47,118.261 | 41,362.073 | 37,092.366 | 48,076.039 | 55,194.308 | 46,319.749 | 42,223.682 | 40,868.789 | 39,503.058 | 30,667.957 | 44,576.733 | 30,494.38 | 20,934.921 | 15,665.295 | 17,937.455 | 8,990.281 | 7,450.907 | 8,100.216 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,450.003 | 5,386.344 | 4,959.735 | 4,554.644 | 4,554.644 | 4,554.644 | 4,554.644 | 4,552.094 | 4,552.094 | 4,273.386 | 4,085.278 | 4,077.556 | 4,077.556 | 4,077.556 | 3,941.109 | 3,930.923 | 3,919.208 | 3,915.6 | 3,629.729 | 0 | 3,050.311 | 3,020 | 3,020 |
Retained Earnings
| 10,517.119 | 10,479.267 | 10,203.57 | 10,378.844 | 10,399.613 | 10,438.889 | 10,524.204 | 10,033.799 | 9,388.687 | 8,375.448 | 8,725.509 | 8,911.521 | 10,012.452 | 10,188.673 | 9,038.919 | 7,934.657 | 7,374.703 | 6,040.854 | 4,931.488 | 4,246.021 | 3,366.569 | 2,789.617 | 2,551.714 |
Accumulated Other Comprehensive Income/Loss
| 1,045 | 562.592 | 517.787 | 511.112 | 511.112 | 511.112 | 511.112 | 511.112 | 511.112 | 511.112 | 511.112 | 511.112 | 0 | -591.481 | -187.751 | -62.883 | 0 | -292.696 | 13.196 | -135.835 | -78.027 | -1.489 | 0.762 |
Other Total Stockholders Equity
| 4,002.522 | 2,087.21 | 2,149.257 | 413.499 | 601.426 | 2,062.775 | 3,016.353 | 2,818.287 | 3,520.676 | 3,379.867 | 2,792.903 | 1,781.48 | 3,083.655 | 3,123.112 | 3,144.544 | 3,108.561 | 2,626.943 | 2,931.818 | 1,747.774 | 4,182.012 | 568.09 | 493.149 | 537.412 |
Total Shareholders Equity
| 26,014.644 | 18,515.413 | 17,830.35 | 15,858.098 | 16,066.795 | 17,567.419 | 18,606.312 | 17,915.291 | 17,972.568 | 16,539.813 | 16,114.802 | 15,281.669 | 17,173.663 | 16,797.86 | 15,936.82 | 14,911.258 | 13,920.855 | 12,595.577 | 10,322.187 | 8,292.199 | 6,906.943 | 6,301.277 | 6,109.887 |
Total Equity
| 26,226.311 | 18,664.899 | 17,995.991 | 16,066.894 | 16,129.116 | 17,680.097 | 18,799.625 | 18,170.085 | 17,972.568 | 16,539.813 | 16,114.802 | 15,281.669 | 17,173.663 | 16,797.86 | 15,936.82 | 14,911.258 | 13,935.863 | 12,595.577 | 10,322.187 | 8,292.199 | 6,906.943 | 6,301.277 | 6,109.887 |
Total Liabilities & Shareholders Equity
| 85,837.772 | 96,543.207 | 80,849.563 | 64,071.209 | 54,461.74 | 64,798.357 | 60,161.699 | 55,262.451 | 66,048.607 | 71,734.12 | 62,434.551 | 57,505.351 | 58,042.452 | 56,300.918 | 46,604.777 | 59,487.991 | 44,430.244 | 33,530.498 | 25,987.483 | 26,229.654 | 15,897.225 | 13,752.184 | 14,210.103 |