2760.TWO

Chu Yu Hsiang Co., Ltd 2760.TWO

Finances

2024 2023 2022 2021 2020 2019
Revenue 156.637 M -29.59 % 222.469 M -22.54 % 287.219 M -6.74 % 307.989 M 21.03 % 254.480 M -21.02 % 322.227 M
Net income 23.140 M -49.73 % 46.036 M -38.39 % 74.720 M 11.86 % 66.800 M 49.24 % 44.761 M -52.57 % 94.367 M
Income before tax 32.952 M -50.06 % 65.989 M -30.94 % 95.554 M 14.92 % 83.149 M 50.26 % 55.337 M -53.07 % 117.923 M
Income before tax ratio 0.21 -29.08 % 0.30 -10.84 % 0.33 23.23 % 0.27 24.15 % 0.22 -40.58 % 0.37
EBITDA 41.073 M -42.70 % 71.680 M -31.05 % 103.965 M 13.76 % 91.388 M 48.86 % 61.393 M -49.01 % 120.403 M
Net income ratio 0.15 -28.61 % 0.21 -20.46 % 0.26 19.95 % 0.22 23.31 % 0.18 -39.94 % 0.29
Ratio EBITDA 0.26 -18.62 % 0.32 -10.99 % 0.36 21.99 % 0.30 23.00 % 0.24 -35.44 % 0.37
Gross profit ratio 0.61 1.36 % 0.60 17.57 % 0.51 13.91 % 0.45 -9.38 % 0.50 -2.44 % 0.51
Weighted average shs out dil 13.000 M -0.22 % 13.029 M 0.00 % 13.029 M -0.27 % 13.064 M 8.37 % 12.055 M 0.00 % 12.055 M
Weighted average shs out 13.000 M 0.00 % 13.000 M 0.00 % 13.000 M 0.00 % 13.000 M 8.92 % 11.935 M 0.00 % 11.935 M
EPS diluted 1.78 -49.58 % 3.53 -38.39 % 5.73 12.13 % 5.11 37.74 % 3.71 -64.33 % 10.40
Earnings per share 1.78 -49.72 % 3.54 -38.43 % 5.75 11.87 % 5.14 37.07 % 3.75 -64.25 % 10.49
Gross profit 95.945 M -28.63 % 134.438 M -8.93 % 147.627 M 6.23 % 138.975 M 9.68 % 126.712 M -22.95 % 164.453 M
Income tax expense 9.812 M -50.82 % 19.953 M -4.23 % 20.834 M 27.43 % 16.349 M 54.59 % 10.576 M -55.10 % 23.556 M
Cost of revenue 60.692 M -31.06 % 88.031 M -36.94 % 139.592 M -17.41 % 169.014 M 32.28 % 127.768 M -19.02 % 157.774 M
General and administrative expenses 41.010 M -8.82 % 44.978 M 6.45 % 42.252 M 33.07 % 31.752 M -15.72 % 37.675 M 82.80 % 20.610 M
Selling and marketing expenses 20.639 M -14.75 % 24.209 M -3.48 % 25.082 M 57.24 % 15.951 M -27.64 % 22.043 M 0.000
Other expenses 0.000 -100.00 % 63.276 M 0.000 0.000 -100.00 % 345.000 K 0.000
Operating expenses 64.048 M -52.36 % 134.438 M 96.10 % 68.557 M 35.66 % 50.536 M -21.98 % 64.777 M -47.54 % 123.470 M
Cost and expenses 124.740 M -21.64 % 159.193 M -23.52 % 208.149 M -5.19 % 219.550 M 14.03 % 192.545 M -3.13 % 198.757 M
Research and development expenses 2.399 M 21.47 % 1.975 M 61.49 % 1.223 M -56.83 % 2.833 M -44.00 % 5.059 M 0.000
Selling general and administrative expenses 61.649 M -10.90 % 69.187 M 2.75 % 67.334 M 41.15 % 47.703 M -20.12 % 59.718 M 0.000
Interest income 4.034 M 38.20 % 2.919 M 162.50 % 1.112 M -7.56 % 1.203 M -64.49 % 3.388 M -3.48 % 3.510 M
Interest expense 1.452 M 744.19 % 172.000 K -88.36 % 1.478 M 556.89 % 225.000 K 7.66 % 209.000 K 231.75 % 63.000 K
Depreciation and amortization 6.669 M 20.84 % 5.519 M -20.40 % 6.933 M -13.49 % 8.014 M 37.06 % 5.847 M 141.91 % 2.417 M
Operating income 31.897 M -49.59 % 63.276 M -19.97 % 79.070 M -10.59 % 88.439 M 43.59 % 61.590 M -50.12 % 123.470 M
Operating income ratio 0.20 -28.40 % 0.28 3.32 % 0.28 -4.13 % 0.29 18.65 % 0.24 -36.84 % 0.38
Total other income expenses net 1.055 M -61.11 % 2.713 M -83.54 % 16.484 M 411.61 % -5.290 M 15.40 % -6.253 M -12.73 % -5.547 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 333.511 M 399.94 % -111.193 M 17.97 % -135.549 M -88.26 % -72.000 M -58.31 % -45.480 M 0.000
Total investments 68.849 M 0.000 0.000 -100.00 % 163.312 M -22.29 % 210.148 M 2.58 % 204.865 M
Total debt 412.934 M 9 456.45 % 4.321 M -44.89 % 7.841 M -37.89 % 12.625 M 60.85 % 7.849 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 25.430 M -44.82 % 46.087 M -38.32 % 74.720 M 11.86 % 66.800 M 49.24 % 44.761 M 0.000
Common stock 130.000 M 0.00 % 130.000 M 0.00 % 130.000 M 0.00 % 130.000 M 30.00 % 100.000 M 0.000
Total equity 189.233 M -7.21 % 203.930 M -9.50 % 225.334 M 1.29 % 222.454 M 34.13 % 165.853 M 0.000
Other non current liabilities 20.884 M -24.40 % 27.624 M -3.36 % 28.584 M 48.50 % 19.249 M 72.39 % 11.166 M 94.39 % 5.744 M
Long term debt 257.262 M 25 938.66 % 988.000 K -63.04 % 2.673 M -60.67 % 6.797 M 209.24 % 2.198 M -50.63 % 4.452 M
Total non current liabilities 298.597 M 520.35 % 48.134 M -13.21 % 55.461 M 19.08 % 46.574 M 52.43 % 30.555 M 0.000
Other current liabilities 52.768 M -11.17 % 59.403 M 30.23 % 45.613 M -4.43 % 47.729 M -10.08 % 53.079 M -21.47 % 67.591 M
Deferred revenue 0.000 0.000 -100.00 % 47.833 M -26.22 % 64.834 M -0.79 % 65.348 M 0.000
Short term debt 155.672 M 4 570.63 % 3.333 M -35.51 % 5.168 M -11.32 % 5.828 M 3.13 % 5.651 M 75.77 % 3.215 M
Total current liabilities 212.932 M 147.44 % 86.055 M 2.40 % 84.035 M -22.84 % 108.916 M 19.61 % 91.056 M 0.000
Total liabilities 511.529 M 281.20 % 134.189 M -3.80 % 139.496 M -10.29 % 155.490 M 27.86 % 121.611 M 0.000
Other non current assets 9.598 M 272.59 % 2.576 M 1.86 % 2.529 M 7.21 % 2.359 M 9.01 % 2.164 M 15 357.14 % 14.000 K
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 385.000 K -43.88 % 686.000 K -89.31 % 6.419 M 62.59 % 3.948 M -20.87 % 4.989 M 0.000
GoodWill 39.300 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 39.685 M 5 684.99 % 686.000 K 148.55 % 276.000 K 176.00 % 100.000 K -27.01 % 137.000 K 0.000
Property plant equipment net 473.461 M 138.75 % 198.306 M -1.04 % 200.386 M 83.45 % 109.232 M 984.40 % 10.073 M 0.000
Total non current assets 530.378 M 153.52 % 209.205 M -1.26 % 211.876 M 76.25 % 120.212 M 615.59 % 16.799 M 119 892.86 % 14.000 K
Other current assets 10.765 M 66.00 % 6.485 M 133.53 % 2.777 M -47.60 % 5.300 M 190.41 % 1.825 M -72.09 % 6.540 M
Short term investments 68.849 M 0.000 0.000 -100.00 % 163.312 M -22.29 % 210.148 M 2.58 % 204.865 M
cash and cash equivalents 79.423 M -31.24 % 115.514 M -19.44 % 143.390 M 69.44 % 84.625 M 58.68 % 53.329 M 0.000
Cash and short term investments 148.272 M 28.36 % 115.514 M -19.44 % 143.390 M -42.17 % 247.937 M -5.90 % 263.477 M 28.61 % 204.865 M
Total current assets 170.384 M 32.17 % 128.914 M -15.72 % 152.954 M -40.65 % 257.732 M -4.78 % 270.665 M 32.10 % 204.896 M
Inventory 2.244 M 318.66 % 536.000 K 45.65 % 368.000 K -32.72 % 547.000 K 46.26 % 374.000 K 0.000
Net receivables 9.103 M 42.70 % 6.379 M -0.62 % 6.419 M 62.59 % 3.948 M -20.87 % 4.989 M -84.02 % 31.220 M
Tax assets 7.634 M -0.04 % 7.637 M -12.07 % 8.685 M 1.92 % 8.521 M 92.56 % 4.425 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 4.492 M -70.48 % 15.215 M -44.28 % 27.307 M -25.80 % 36.801 M 83.49 % 20.056 M 60.26 % 12.515 M
Tax payables 0.000 -100.00 % 8.104 M 36.27 % 5.947 M -67.95 % 18.558 M 51.25 % 12.270 M 0.000
Deferred revenue non current 14.369 M -20.32 % 18.033 M -25.50 % 24.204 M 17.91 % 20.528 M 19.41 % 17.191 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 280.854 M 6 553.73 % 4.221 M -39.69 % 6.999 M -39.09 % 11.490 M 78.33 % 6.443 M -15.96 % 7.667 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 33.803 M 21.41 % 27.843 M 35.07 % 20.614 M -19.65 % 25.654 M 21.63 % 21.092 M 0.000
Deferred tax liabilities non current 6.082 M 308.46 % 1.489 M 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 700.762 M 107.25 % 338.119 M -7.32 % 364.830 M -3.47 % 377.944 M 31.48 % 287.464 M 0.000
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 -100.00 % 11.942 M
Change in working capital -36.263 M -175.72 % -13.152 M 19.24 % -16.286 M -235.00 % 12.064 M 1.07 % 11.936 M
Accounts receivables -4.924 M -226.53 % -1.508 M 0.000 0.000 0.000
Inventory -1.694 M -810.75 % -186.000 K -230.99 % 142.000 K 182.08 % -173.000 K -213.82 % 152.000 K
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital -29.645 M -158.73 % -11.458 M 0.000 0.000 0.000
Other non cash items -13.047 M 22.10 % -16.748 M -4 675.96 % 366.000 K 137.42 % -978.000 K 69.24 % -3.179 M
Net cash provided by operating activities -9.689 M -123.29 % 41.608 M -28.58 % 58.260 M -33.61 % 87.758 M 42.64 % 61.524 M
Investments in property plant and equipment -102.000 K 95.67 % -2.356 M 97.60 % -98.239 M -0.50 % -97.755 M -37 069.20 % -263.000 K
Acquisitions net -48.000 M 0.000 0.000 0.000 0.000
Purchases of investments -68.849 M 0.000 0.000 0.000 100.00 % -5.283 M
Sales maturities of investments 0.000 0.000 -100.00 % 163.312 M 248.69 % 46.836 M 0.000
Other investing activites 1.678 M 3 670.21 % -47.000 K 72.35 % -170.000 K 12.82 % -195.000 K 23.53 % -255.000 K
Net cash used for investing activites -115.273 M -4 697.05 % -2.403 M -103.70 % 64.903 M 229.95 % -49.943 M -760.94 % -5.801 M
Debt repayment 93.080 M 238.42 % -67.247 M 6.46 % -71.890 M 0.000 100.00 % -44.668 M
Common stock issued 0.000 0.000 0.000 0.000 -100.00 % 10.000 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -71.890 M -598.98 % -10.285 M 76.97 % -44.668 M
Other financing activites -5.860 M -2 127.68 % 289.000 K -99.64 % 79.336 M 1 968.20 % 3.836 M -91.65 % 45.915 M
Net cash used provided by financing activities 87.220 M 230.26 % -66.958 M -3.90 % -64.444 M -899.29 % -6.449 M 80.70 % -33.421 M
Effect of forex changes on cash 1.651 M 1 442.28 % -123.000 K -367.39 % 46.000 K 165.71 % -70.000 K 63.73 % -193.000 K
Net change in cash -36.091 M -29.47 % -27.876 M -147.44 % 58.765 M 87.77 % 31.296 M 41.55 % 22.109 M
Cash at beginning of period 115.514 M -19.44 % 143.390 M 69.44 % 84.625 M 58.68 % 53.329 M 70.82 % 31.220 M
Cash at end of period 79.423 M -31.24 % 115.514 M -19.44 % 143.390 M 69.44 % 84.625 M 58.68 % 53.329 M
Operating cash flow -9.689 M -123.29 % 41.608 M -28.58 % 58.260 M -33.61 % 87.758 M 42.64 % 61.524 M
Capital expenditure -102.000 K 95.67 % -2.356 M 97.60 % -98.239 M -0.50 % -97.755 M -37 069.20 % -263.000 K
Free CashFlow -9.791 M -124.94 % 39.252 M 198.18 % -39.979 M -299.91 % -9.997 M -116.32 % 61.261 M
2024 2023 2022 2021 2020
Revenue
Net income
Income before tax
Income before tax ratio
EBITDA
Net income ratio
Ratio EBITDA
Gross profit ratio
Weighted average shs out dil
Weighted average shs out
EPS diluted
Earnings per share
Gross profit
Income tax expense
Cost of revenue
General and administrative expenses
Selling and marketing expenses
Other expenses
Operating expenses
Cost and expenses
Research and development expenses
Selling general and administrative expenses
Interest income
Interest expense
Depreciation and amortization
Operating income
Operating income ratio
Total other income expenses net
2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
Net debt 333.511 M 494.52 % -84.536 M 23.97 % -111.193 M -13.26 % -98.176 M 27.57 % -135.549 M
Total investments 68.849 M 0.000 0.000 0.000 0.000
Total debt 412.934 M 810.93 % 45.331 M 949.09 % 4.321 M -33.58 % 6.506 M -17.03 % 7.841 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000
Retained earnings 25.430 M 33.31 % 19.076 M -58.61 % 46.087 M 79.13 % 25.728 M -65.57 % 74.720 M
Common stock 130.000 M 0.00 % 130.000 M 0.00 % 130.000 M 0.00 % 130.000 M 0.00 % 130.000 M
Total equity 189.233 M 3.66 % 182.560 M -10.48 % 203.930 M 10.92 % 183.853 M -18.41 % 225.334 M
Other non current liabilities 20.884 M -9.55 % 23.088 M -16.42 % 27.624 M -19.47 % 34.304 M 20.01 % 28.584 M
Long term debt 257.262 M 68 686.63 % 374.000 K -62.15 % 988.000 K -61.63 % 2.575 M -3.67 % 2.673 M
Total non current liabilities 298.597 M 589.94 % 43.279 M -10.09 % 48.134 M -23.83 % 63.191 M 13.94 % 55.461 M
Other current liabilities 52.768 M -18.92 % 65.082 M 9.56 % 59.403 M 10.07 % 53.969 M 18.32 % 45.613 M
Deferred revenue 0.000 0.000 0.000 -100.00 % 56.870 M 18.89 % 47.833 M
Short term debt 155.672 M 246.27 % 44.957 M 1 248.84 % 3.333 M -15.21 % 3.931 M -23.94 % 5.168 M
Total current liabilities 212.932 M 70.64 % 124.782 M 45.00 % 86.055 M 5.02 % 81.939 M -2.49 % 84.035 M
Total liabilities 511.529 M 204.37 % 168.061 M 25.24 % 134.189 M -7.54 % 145.130 M 4.04 % 139.496 M
Other non current assets 9.598 M 970.01 % 897.000 K -65.18 % 2.576 M 2.59 % 2.511 M -0.71 % 2.529 M
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 385.000 K -93.32 % 5.766 M 740.52 % 686.000 K -90.70 % 7.373 M 14.86 % 6.419 M
GoodWill 39.300 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 39.685 M 7 635.87 % 513.000 K -25.22 % 686.000 K 629.79 % 94.000 K -65.94 % 276.000 K
Property plant equipment net 473.461 M 141.48 % 196.066 M -1.13 % 198.306 M -0.88 % 200.060 M -0.16 % 200.386 M
Total non current assets 530.378 M 157.75 % 205.771 M -1.64 % 209.205 M -0.49 % 210.236 M -0.77 % 211.876 M
Other current assets 10.765 M 30.36 % 8.258 M 27.34 % 6.485 M 6.42 % 6.094 M 119.45 % 2.777 M
Short term investments 68.849 M 0.000 0.000 0.000 0.000
cash and cash equivalents 79.423 M -38.84 % 129.867 M 12.43 % 115.514 M 10.35 % 104.682 M -26.99 % 143.390 M
Cash and short term investments 148.272 M 14.17 % 129.867 M 12.43 % 115.514 M 10.35 % 104.682 M -26.99 % 143.390 M
Total current assets 170.384 M 17.63 % 144.850 M 12.36 % 128.914 M 8.56 % 118.747 M -22.36 % 152.954 M
Inventory 2.244 M 133.99 % 959.000 K 78.92 % 536.000 K -10.37 % 598.000 K 62.50 % 368.000 K
Net receivables 9.103 M 57.87 % 5.766 M -9.61 % 6.379 M -13.48 % 7.373 M 14.86 % 6.419 M
Tax assets 7.634 M -7.97 % 8.295 M 8.62 % 7.637 M 0.87 % 7.571 M -12.83 % 8.685 M
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 4.492 M -64.45 % 12.636 M -16.95 % 15.215 M -11.68 % 17.228 M -36.91 % 27.307 M
Tax payables 0.000 -100.00 % 2.107 M -74.00 % 8.104 M 18.98 % 6.811 M 14.53 % 5.947 M
Deferred revenue non current 14.369 M -8.20 % 15.653 M -13.20 % 18.033 M -31.11 % 26.175 M 8.14 % 24.204 M
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 280.854 M 10 858.02 % 2.563 M -39.28 % 4.221 M -35.12 % 6.506 M -7.04 % 6.999 M
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 33.803 M 0.95 % 33.484 M 20.26 % 27.843 M -1.00 % 28.125 M 36.44 % 20.614 M
Deferred tax liabilities non current 6.082 M 46.06 % 4.164 M 179.65 % 1.489 M 986.86 % 137.000 K 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 700.762 M 99.86 % 350.621 M 3.70 % 338.119 M 2.78 % 328.983 M -9.83 % 364.830 M
2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
Deferred income tax
Stock based compensation
Change in working capital
Accounts receivables
Inventory
Accounts payables
Other working capital
Other non cash items
Net cash provided by operating activities
Investments in property plant and equipment
Acquisitions net
Purchases of investments
Sales maturities of investments
Other investing activites
Net cash used for investing activites
Debt repayment
Common stock issued
Common stock repurchased
Dividends paid
Other financing activites
Net cash used provided by financing activities
Effect of forex changes on cash
Net change in cash
Cash at beginning of period
Cash at end of period
Operating cash flow
Capital expenditure
Free CashFlow
Date Form 10K
2024
2023
2022
2021
2020
2019