Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

ECLAT Interim / Quarterly Report 2019

Nov 11, 2019

51833_rns_2019-11-11_b36db82e-5ec5-4e95-aabc-06a785359088.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

Stock Code:1476

$\mathbf{1}$

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Consolidated Financial Statements

With Independent Auditors' Review Report For the Six Months Ended June 30, 2019 and 2018

Address: 10F.-3, No.80, Sec. 2, Chang'an E. Rd., Taipei City Telephone: $(02)2299 - 6000$

The independent auditors' review report and the accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors' review report and consolidated financial statements, the Chinese version shall prevail.

Table of Contents

Contents Page
1. Cover Page 1
2. Table of Contents $\overline{2}$
3. Independent Auditors' Review Report 3
4. Consolidated Balance Sheets 4
5. Consolidated Statements of Comprehensive Income 5
6. Consolidated Statements of Changes in Equity 6
7. Consolidated Statements of Cash Flows 7
8. Notes to the Consolidated Financial Statements
(1)
Company history
8
(2)
Approval date and procedures of the consolidated financial statements
8
(3)
New standards, amendments and interpretations adopted
$8\sim10$
(4)
Summary of significant accounting policies
$11 - 14$
(5)
Significant accounting assumptions and judgments, and major sources
of estimation uncertainty
14
(6)
Explanation of significant accounts
$14 - 26$
(7)
Related-party transactions
$27 - 29$
(8)
Pledged assets
29
(9)
Commitments and contingencies
29
(10) Losses due to major disasters 29
(11) Subsequent events 29
$(12)$ Other $30 - 31$
(13) Other disclosures
(a) Information on significant transactions $32 - 34$
(b) Information on investees $34 - 35$
(c) Information on investment in mainland China 35
(14) Segment information $36 - 37$

KPMG

台北市11049信義路5段7號68樓(台北101大樓) Telephone 電話 + 886 (2) 8101 6666 68F., TAIPEI 101 TOWER, No. 7, Sec. 5, Xinyi Road, Taipei City 11049, Taiwan (R.O.C.)

Fax 傳真 + 886 (2) 8101 6667 Internet 網址 kpmg.com/tw

Qualified Conclusion

Except for the adjustments, if any, as might have been determined to be necessary had the financial statements of certain consolidated subsidiaries described in the Basis for Qualified Conclusion paragraph above been reviewed by independent auditors, based on our reviews, nothing has come to our attention that causes us to believe that the accompanying consolidated financial statements do not present fairly, in all material respects, the consolidated financial position of the Group as of June 30, 2019 and 2018, and of its consolidated financial performance for the three months and six months ended June 30, 2019 and 2018, as well as its consolidated cash flows for the six months ended June 30, 2019 and 2018 in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Accounting Standard 34, "Interim Financial Reporting" endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China.

The engagement partners on the reviews resulting in this independent auditors' review report are Hui-Chih Kou and Hsin-Yi Kuo.

KPMG

Taipei, Taiwan (Republic of China) August 6, 2019

Notes to Readers

The accompanying consolidated financial statements are intended only to present the consolidated financial position, financial performance and cash flows in accordance with the accounting principles and practices generally accepted in the Republic of China and not those of any other jurisdictions. The standards, procedures and practices to review such consolidated financial statements are those generally accepted and applied in the Republic of China.

The independent auditors' review report and the accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors' review report and consolidated financial statements, the Chinese version shall prevail.

Reviewed Only, Not Audited In Accordance With The Generally Accepted Auditing Standards As Of June 30, 2019 And 2018

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Consolidated Balance Sheets

June 30, 2019, December 31, 2018, and June 30, 2018

(Expressed in Thousands of New Taiwan Dollars)

June 30, 2019 December 31, 2018 June 30, 2018 June 30, 2019 December 31, 2018 June 30, 2018
Current assets:
Assets
Amount $\mathcal{S}_{\mathbf{c}}$ Amount Amount Liabilities and Equity
Current liabilities:
$\mathcal{S}^{\mathbf{e}}$
Amount
ż
Amount
Amount $\mathcal{S}^{\mathbf{e}}$
1100 Cash and cash equivalents(note 6 (a)) 5,457,613
S
23 2,905,110 $\mathbf{r}$ 2,977,709 $\vec{a}$ 2100 Short-term borrowings (note 6 (g)) $\infty$
1,879,405
69
$\infty$
1,629,979
1,567,776 L
1150 Notes receivable, net (including related parties) 2120 Current financial liabilities at fair value through
(notes $6$ (b) and $7$ ) 8,305 2,065 7,629 profit or loss 5,603
1170 Accounts receivable, net (note 6 (b)) 3,189,108 $\mathbf{r}$ 3,807,473 17 3,838,119 Ξ 2150 Notes payable 288,156 262,688 315,173
1200 Other receivables, net 49,140 86,072 66,708 2170 Accounts payable 1,415,763 ,354,199 1,498,455
1310 Inventories, net(note 6 (c)) 4,119,789 $\overline{1}$ 4,264,587 $\overline{6}$ 4,170,120 $\tilde{e}$ 2180 Accounts payable to related parties (note 7) 2,754 1,926 1,208
1460 Non-current assets classified as held for sale 2200 Other payables
3,796,206
1,107,364 3,367,818 n
(note 6(d)) 10,290 t 11,257 12,618 2230 Current tax liabilities 566,769 732,541 539,374
1470 Other current assets(notes 6(f) and 8) 394.161 316,941 398,763 2280 Current lease liabilities 48,396
Total current assets 13,228,406 $\frac{55}{5}$ 11,393,505 $\overline{5}$ 11,471,666 $\mathfrak{Z}$ 2399 Other current liabilities, others 172,177 105,691 145,916
Non-current assets: Total current liabilities 34
8,169,626
$\overline{c}$
5,194,388
7,441,323 $\mathfrak{p}$
1550 Investments accounted for using equity method 10,329 26,083 27,159 Non-current liabilities:
1600 Property, plant and equipment(notes 6 (e), 7 and 8) 10,202,075 $\overline{a}$ 10,037,149 46 9,909,473 45 2570 Deferred tax liabilities 5,946 5,946 432
1755 Right-of-use assets 105,427 2580 Non-current lease liabilities 60,252
1780 Intangible assets 22,147 20,547 20,224 2640 Net defined benefit liability, non-current 1,454 2,016
1840 Deferred tax assets 20,381 20,381 71,454 2645 Guarantee deposits received 2,109 1,488 1,920
1975 Net defined benefit asset, non-current 10,137 2670
1990 Other non-current assets, others (note 6 (f)) 579,462 643.217 590,646 Other non-current liabilities, others 3,900 6,014 4,411
$\frac{4}{9}$ Total non-current liabilities 73,661 15,464 6.763
Total non-current assets 10,939,821 45 10,747,377 10,629,093 48 Total liabilities 34
8,243,287
$\frac{1}{4}$
5,209,852
7,448,086 $\frac{4}{3}$
Equity (Note 6 (j)):
3110 Common stock $\Xi$
2,743,671
$\overline{a}$
2,743,671
2,743,671 $\overline{5}$
3200 Capital surplus $\frac{16}{1}$
3,769,547
$\overline{11}$
3,769,547
3,769,437 $\overline{17}$
Retained earnings:
3310 Legal reserve 12
2,756,589
2,318,613 2,318,613 Ξ
3320 Special reserve 6,862 104,100 104,100
3350 Unappropriated retained earnings $\overline{27}$
6,612,380
$\frac{56}{5}$
8,001,961
5,734,762
Total retained earnings $\frac{39}{2}$
9,375,831
$\left \frac{1}{2} \right $
10,424,674
8,157,475 57
3490 Other equity, others ×,
35,891
٠
(6, 862)
(17,910)
Total equity $\frac{66}{5}$
15,924,940
$\frac{5}{2}$
16,931,030
14,652,673 $\frac{8}{5}$
Total assets 24,168,227 $\frac{8}{2}$ 22,140,882 22,100,759 $\overline{100}$ Total liabilities and equity 100
24,168,227
100
22,140,882
22,100,759 $\frac{8}{2}$

(English Translation of Consolidated Financial Statements Originally Issued in Chinese)
Reviewed Only, Not Audited In Accordance With Generally Accepted Auditing Standards

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

For the three months and six months ended June 30, 2019 and 2018

(Expressed in Thousands of New Taiwan Dollars, Except for Earnings Per Common Share)

June 30 For the three months ended June 30 For the six months ended
2019 2018 2019 2018
Amount % Amount Amount Amount $\frac{0}{2}$
4000 Operating revenue (note $6$ (l)) 6,939,327
S
100 6,921,411 100 13,183,624 100 13,501,580 100
5000 Operating costs (notes $6(c)(e)(h)(m)$ , 7 and 12) 4,902,661 71 4,923,073 71 9,418,636 -71 9,729,819 72
Gross profit from operations 2,036,666 29 1,998,338 29 3,764,988 29 3,771,761 28
Operating expenses(notes $6(e)(h)(m)$ , 7 and 12):
6100 Selling expenses 347,893 5 367,170 5 666,910 5 691,182 5
6200 Administrative expenses 264,433 3 243,980 4 533,290 4 493,206 $\overline{4}$
6300 Research and development expenses 35,683 -1 37,126 1 67,194 72,183
Total operating expenses 648,009 9 648,276 10 1,267,394 10 1,256,571 9
Net operating income 1,388,657 20 1,350,062 19 2,497,594 19 2,515,190 -19
Non-operating income and expenses (note $6(n)$ ):
7010 Other income 10,383 6,834 18,064 9,967
7020 Gains and losses 36,673 $\mathbf{1}$ 191,240 3 68,386 139,299 -1
7050 Finance costs (17,674) (12, 570) $\overline{\phantom{a}}$ (35,373) (22, 184)
7060 Share of loss of associates accounted for using equity method, net (1,245) (2,184) (4,347) (3,487)
Total non-operating income and expenses 28,137 $\mathbf{1}$ 183,320 $\overline{\mathbf{3}}$ 46,730 123,595 -1
7900 Income before income tax 1,416,794 21 1,533,382 22 2,544,324 19 2,638,785 20
7950 Less: Tax expenses (note $6(i)$ ) 344,292 5 323,811 5 570,300 $\overline{4}$ 536,906 $\overline{4}$
Profit (loss) from continuing operations 1,072,502 -16 1,209,571 17 1,974,024 15 2,101,879 16
8100 Loss from discontinued operations, net of tax (note 12) (2.192) (534) (2,780) (1, 155) $\sim$
Profit 1,070,310 16 1,209,037 17 1,971,244 15 2,100,724 - 16
8300 Other comprehensive income:
8360 Components of other comprehensive income (loss) that will be
reclassified to profit or loss
8361 Exchange differences on translation of foreign financial statements 30,369 169,531 3 42,753 86,190
8399 Income tax related to components of other comprehensive income that
will be reclassified to profit or loss
8300 Other comprehensive income, net of income tax 30.369 169,531 3 42,753 86,190
8500 Total comprehensive income 1,100,679 16 1,378,568 20 2,013,997 15 2,186,914 16
Earnings per share (note $6(k)$ and 12)
9750 Basic earnings per share (in dollars)
Basic earnings per share from continuing operations \$ 3.91 4.41 7.19 7.66
Basic loss per share from discontinued operations (0.01) (0.01)
Total basic earnings per share s 3.90 4.41 7.18 7.66
9850 Diluted earnings per share (in dollars)
Diluted earnings per share from continuing operations \$ 3.91 4.41 \$ 7.19 7.66
Diluted loss per share from discontinued operations (0.01) (0.01)
Total diluted earnings per share S 3.90 4.41S 7.18 7.66
Retained earnings Other equity
Unappropriated differences on
translation of
Exchange
foreign
Ordinary
share
surplus
Capital
reserve
Legal
Special
reserve
earnings
retained
Total retained
earnings
statements
financial
equity
Total
Balance at January 1, 2018 2,743,671 3,769,437 2,013,408 6,649,830 8,663,238 (104, 100) 15,072,246
Profit 2,100,724 2,100,724 2,100,724
Other comprehensive income 86,190 86,190
Total comprehensive income 2,100,724 2,100,724 86,190 2,186,914
Legal reserve appropriated $\begin{array}{c} \begin{array}{c} \begin{array}{c} \end{array} \ \begin{array}{c} \end{array} \end{array} \end{array} \begin{array}{c} \begin{array}{c} \begin{array}{c} \end{array} \ \begin{array}{c} \end{array} \end{array} \end{array} \begin{array}{c} \begin{array}{c} \end{array} \end{array} \begin{array}{c} \begin{array}{c} \end{array} \end{array} \end{array}$ 305,205 (305, 205)
Special reserve appropriated 104,100 (104, 100)
Cash dividends of ordinary share (2,606,487) (2,606,487) (2.606, 487)
Balance at June 30, 2018 3,769,437 2,318,613 104,100 5,734,762 8,157,475 (17,910) 14,652,673
Balance at January 1,2019 $\frac{2,743,671}{2,743,671}$ 3,769,547 2,318,613 104,100 8,001,961 10,424,674 (6,862) 16,931,030
Effects of retrospective application (2,049) (2,049) (2.049)
Balance at January 1, 2019 after adjustments 2,743,671 3,769,547 2,318,613 104,100 7,999,912 10,422,625 (6,862) 16,928,981
Profit 1,971,244 1,971,244 1,971,244
Other comprehensive income 42,753 42,753
Total comprehensive income $\begin{array}{c} \begin{array}{c} \hline \end{array} \ \hline \end{array}$ 1,971,244 971.244 42,753 2,013,997
Legal reserve appropriated 437,976 (437,976)
Reversal of special reserve (97, 238) 97,238
Cash dividends of ordinary share (3,018,038) (3,018,038) (3,018,038)
Balance at June 30, 2019 2,743,671 3,769,547 2,756,589 6,862 6,612,380 9,375,831 35,891 15,924,940

(English Translation of Consolidated Financial Statements Originally Issued in Chinese)
Reviewed Only, Not Audited In Accordance With Generally Accepted Auditing Standards

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Consolidated Statements of Changes in Equity

For the six months ended June 30, 2019 and 2018 (Expressed in Thousands of New Taiwan Dollars)

(English Translation of Consolidated Financial Statements Originally Issued in Chinese)
Reviewed Only, Not Audited In Accordance With Generally Accepted Auditing Standards

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

For the six months ended June 30, 2019 and 2018

(Expressed in Thousands of New Taiwan Dollars)

For the six months
ended June 30
2019 2018
Cash flows from (used in) operating activities:
Profit from continuing operations before tax \$ 2,544,324 2,638,785
Loss from discontinued operations before tax (2,780) (1,155)
Profit before tax 2,541,544 2,637,630
Adjustments:
Adjustments to reconcile profit
Depreciation expense 420,360 396,357
Amortization expense 12,129 6,847
Net loss on financial assets or liabilities at fair value through profit or loss 5,603
Interest expense 35,373 22,184
Interest income (13,202)
4,347
(5,106)
3,487
Share of loss of associates accounted for using equity method
Loss on disposal of property, plant and equipment
1,045 7,436
Gain on disposal of investments (217)
459,835 436,808
Total adjustments to reconcile profit
Changes in operating assets and liabilities:
Decrease (increase) in notes and accounts receivable 612,125 (434, 333)
Decrease in inventories 144,738 125,517
Increase in other current assets (54, 638) (7, 134)
Decrease (increase) in other financial assets 36,932 (50, 638)
Increase in other operating assets (9, 562) (85, 181)
Increase (decrease) in notes and accounts payable 87,860 (42, 733)
Decrease in other payable (197, 974) (262, 343)
Increase in other current liabilities 66,486 58,582
Decrease in net defined benefit liability (562) (137, 444)
Total adjustments 1,145,240 (398, 899)
Cash inflow generated from operations 3,686,784 2,238,731
Interest received 13,202 5,106
Interest paid (35, 373) (22, 184)
Income taxes paid (736,072) (419,046)
Net cash flows from operating activities 2,928,541 1,802,607
Cash flows from (used in) investing activities:
Proceeds from disposal of associate 12,459
Acquisition of property, plant and equipment (549, 194) (303, 277)
Proceeds from disposal of property, plant and equipment 36 5,937
974
(Increase) decrease in refundable deposits
Acquisition of intangible assets
(456)
(8,042)
(1,677)
Increase in prepayments for business facilities (76.160) (100, 496)
Net cash flows used in investing activities (621, 357) (398.539)
Cash flows from (used in) financing activities:
Increase in short-term loans 249,425 86,621
Increase in guarantee deposits received 621
Payment of lease liabilities (22, 669)
Decrease in other non-current liabilities (2,114)
Net cash flows from financing activities 225,263 86,621
Effect of exchange rate changes on cash and cash equivalents 30,346 59,680
Net increase in cash and cash equivalents 2,562,793 1,550,369
Cash and cash equivalents at beginning of period 2,905,110 1,439,958
Cash and cash equivalents at end of period S 5,467,903 2,990,327
Components of cash and cash equivalents
Cash and cash equivalents reported in the statement of financial position \$ 5,457,613 2,977,709
Reclassification to non-current assets held for sale 10,290 12,618
Cash and cash equivalents at end of period S 5,467,903 2,990,327

ECLAT TEXTILE CO., LTD. AND SUBSIDIARIES

Notes to the Consolidated Financial Statements

June 30, 2019 and 2018

(Expressed in Thousands of New Taiwan Dollars, Unless Otherwise Specified)

(1) Company history

ECLAT TEXTILE CO., LTD. (the "Company") was incorporated in November 1977. The Company has established the Tashan Plant, Miao-li Plant and Hsichou Plant in Miao-li, and Dayuan Plant in Taoyuan. The Company and its subsidiaries (the "Group") have mainly been involved in the manufacturing and marketing of knitwear. Please refer to note 4(b) for more details about the operation of the Group.

(2) Approval date and procedures of the consolidated financial statements

On August 6, 2019, the board of directors approved and noted the consolidated financial statements as of and for the six months ended June 30.

(3) New standards, amendments and interpretations adopted:

The impact of the International Financial Reporting Standards ("IFRSs") endorsed by the Financial $(a)$ Supervisory Commission, R.O.C. ("FSC") which have already been adopted.

The following new standards, interpretations and amendments have been endorsed by the FSC and are effective for annual periods beginning on or after January 1, 2019.

New, Revised or Amended Standards and Interpretations Effective date
per IASB
IFRS 16 "Leases" January 1, 2019
IFRIC 23 "Uncertainty over Income Tax Treatments" January 1, 2019
Amendments to IFRS 9 "Prepayment features with negative compensation" January 1, 2019
Amendments to IAS 19 "Plan Amendment, Curtailment or Settlement" January 1, 2019
Amendments to IAS 28 "Long-term interests in associates and joint ventures" January 1, 2019
Annual Improvements to IFRS Standards 2015-2017 Cycle January 1, 2019

Except for the following items, the Group believes that the adoption of the above IFRSs would not have any material impact on its consolidated financial statements. The extent and impact of signification changes are as follows:

IFRS 16"Leases" $(i)$

IFRS 16 replaces the existing leases guidance, including IAS 17 Leases, IFRIC 4 Determining whether an Arrangement contains a Lease, SIC-15 Operating Leases - Incentives and SIC-27 Evaluating the Substance of Transactions Involving the Legal Form of a Lease.

The Group applied IFRS 16 using the modified retrospective approach, under which the cumulative effect of initial application is recognized in retained earnings on January 1, 2019. The details of the changes in accounting policies are disclosed below:

$1)$ Definition of a lease

Previously, the Group determined at contract inception whether an arrangement is or contains a lease under IFRIC 4. Under IFRS 16, the Group assesses whether a contract is or contains a lease based on the definition of a lease, as explained in Note 4(c).

On transition to IFRS 16, the Group elected to apply the practical expedient to grandfather the assessment of which transactions are leases. The Group applied IFRS 16 only to contracts that were previously identified as leases. Contracts that were not identified as leases under IAS 17 and IFRIC 4 were not reassessed for whether there is a lease. Therefore, the definition of a lease under IFRS 16 was applied only to contracts entered into or changed on or after January 1, 2019.

$2)$ As a lessee

As a lessee, the Group previously classified leases as operating or finance leases based on its assessment of whether the lease transferred significantly all of the risks and rewards incidental to ownership of the underlying asset to the Group. Under IFRS 16, the Group recognizes right-of-use assets and lease liabilities for most leases $-$ i.e. these leases are on-balance sheet.

Leases classified as operating leases under IAS 17

At transition, lease liabilities were measured at the present value of the remaining lease payments, discounted at the Group's incremental borrowing rate as at January 1, 2019. Right-of-use assets are measured at either:

  • their carrying amount as if IFRS 16 had been applied since the commencement date, discounted using the lessee's incremental borrowing rate at the date of initial application $-$ the Group applied this approach to its largest property leases; or
  • an amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments – the Group applied this approach to all other lease.

In addition, the Group used the following practical expedients when applying IFRS 16 to leases.

Applied a single discount rate to a portfolio of leases with similar characteristics.

  • Excluded initial direct costs from measuring the right-of-use asset at the date of initial application.
  • Used hindsight when determining the lease term if the contract contains options to extend or terminate the lease.
  • $3)$ Impacts on financial statements

On transition to IFRS 16, the Group recognised additional \$109,120 thousands of rightof-use assets and \$111,169 thousands of lease liabilities, recognising the difference in retained earnings. When measuring lease liabilities, the Group discounted lease payments using its incremental borrowing rate at January 1, 2019. The weighted-average rate applied is 1.95%.

$(b)$ The impact of IFRS endorsed by FSC but not yet effective

The following new standards, interpretations and amendments have been endorsed by the FSC and are effective for annual periods beginning on or after January 1, 2020 in accordance with Ruling No. 1080323028 issued by the FSC on July 29, 2019:

Effective date
New, Revised or Amended Standards and Interpretations per IASB
Amendments to IFRS 3 "Definition of a Business" January 1, 2020
Amendments to IAS 1 and IAS 8 "Definition of Material" January 1, 2020

The Group assesses that the adoption of the abovementioned standards would not have any material impact on its consolidated financial statements.

The impact of IFRS issued by IASB but not yet endorsed by the FSC $(c)$

As of the date, the following IFRSs that have been issued by the International Accounting Standards Board (IASB), but have yet to be endorsed by the FSC:

New, Revised or Amended Standards and Interpretations Effective date
per IASB
Amendments to IFRS 10 and IAS 28 "Sale or Contribution of Assets Between
an Investor and Its Associate or Joint Venture"
Effective date to
be determined
by IASB
IFRS 17 "Insurance Contracts" January 1, 2021

The Group is evaluating the impact of its initial adoption of the abovementioned standards or interpretations on its consolidated financial position and consolidated financial performance. The results thereof will be disclosed when the Group completes its evaluation.

$(4)$ Summary of significant accounting policies:

Statement of compliance $(a)$

The consolidated financial statements have been prepared in accordance with the Guidelines Governing the Preparation of Financial Reports by Securities Issuers (hereinafter referred to as the Guidelines) and IAS 34 "Interim Financial Reporting" endorsed by the FSC. These consolidated financial statements do not include all disclosures required for annual financial statements under the Guidelines and IFRSs, IASs, IFRIC Interpretations and SIC Interpretations as endorsed by the FSC (hereinafter referred to as IFRS as endorsed by the FSC).

Except as described below, the significant accounting policies adopted in the consolidated financial statements are the same as those adopted in the consolidated financial statements for the year ended December 31, 2018. Please refer to Note 4 of the consolidated financial statements for the year ended December 31, 2018 for related information.

$(b)$ Basis of Consolidation

Investor The name of subsidiaries Business activity June 30, 2019 December 31.
2018
June 30, 2018 Note
The Company GRAND ELITE HOLDING
INC. (Grand Elite)
Investments in securities, real estate, and
manufacturing industry
100.00 % 100.00 % 100.00 % Note 1
The Company ECLAT CAYMAN ISLAND
HOLDINGS (Eclat Cayman)
Investments in securities, real estate, and
manufacturing industry
100.00 % 100.00 % 100.00 %
Grand Elite ECLAT TEXTILE
(CAMBODIA) CO., LTD.
(Eclat Textile (Cambodia))
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 % Note 1
Eclat Cavman Unison (Wuxi) Textile and
Garment Inc. (Unison)
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 % Note 1
Note 2
Eclat Cayman ECLAT TEXTILE CO., LTD
(Vietnam) (Eclat Textile
(VN))
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 %
Eclat Cayman ECLAT FABRICS
(VIETNAM) CO., LTD.
(Fabrics)
Knit fabric mills, printing, dyeing and
finishing mill
100.00 % 100.00 % 100.00 %
Eclat Cavman E-TOP (VIETNAM) CO.
$LTD.$ (E-TOP (VN))
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 %
Eclat Cayman COLLTEX GARMENT MFY
CO., LTD. (VN) (Colltex)
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 % Note 1
Eclat Cayman ECLAT ENTERPRISE LTD.
(Eclat Enterprise)
Investments in securities, real estate, and
manufacturing industry
100.00 % 100.00 % 100.00 % Note 1
Eclat Cayman TAI-YUAN GARMENTS
CO., LTD. (TAI-YUAN
(VN))
Design, manufacture, processing and sale
of clothing
100.00 % 100.00 % 100.00 % Note 1

$(i)$ The subsidiaries in the consolidated financial statements:

Note 1: One of the nonsignificant subsidiaries whose second-quarter financial reports as of 2019 and 2018 were not reviewed.

Note 2 : There is no longer any advantage in investing due to the raise in labor, material and supply cost in Mainland China, consequently, the BOD approved the dissolution and liquidation of Unison on December 7, 2016. Please refer to Note 6(d) for further information.

$(ii)$ The subsidiaries are not included in the consolidated financial statements: none.

  • Leases (applicable from January 1, 2019) $(c)$
  • Identifying a lease $(i)$

At inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys the right to control the use of an identified asset, the Group assesses whether:

  • the contract involves the use of an identified asset $-$ this may be specified explicitly or implicitly, and should be physically distinct or represent substantially all of the capacity of a physically distinct asset. If the supplier has a substantive substitution right, then the asset is not identified; and
  • the Group has the right to obtain substantially all of the economic benefits from use of the asset throughout the period of use; and
  • the Group has the right to direct the use of the asset. The Group has the right to direct the use of the asset when it has the decision-making rights that are most relevant to changing how and for what purpose the asset is used. In rare cases where the decision about how and for what purpose the asset is used is predetermined, the Group has the right to direct the use of an asset if either:
  • the Group has the right to operate the asset and suppliers have no right to change the operation; or
  • the Group designed the asset in a way that predetermines how and for what purpose it will be used.
  • (ii) As a leasee

The Group recognizes a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.

The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.

The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be reliably determined, the Group's incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate.

Lease payments included in the measurement of the lease liability comprise the following:

  • $-$ fixed payments;
  • variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date;
  • amounts expected to be payable under a residual value guarantee; and
  • payments for purchase or termination options that are reasonably certain to be exercised.

The lease liability is measured at amortized cost using the effective interest method. It is remeasured when:

  • $-$ there is a change in future lease payments arising from the change in an index or rate;
  • there is a change in the Group's estimate of the amount expected to be payable under a residual value guarantee;
  • there is a change of its assessment on whether it will exercise a purchase.
  • there is a change of its assessment on whether it will exercise a extension or termination option and change in assessment of lease term.
  • there is any lease modifications.
  • (iii) As a lessor

When the Group acts as a lessor, it determines at lease commencement whether each lease is a finance lease or an operating lease. To classify each lease, the Group makes an overall assessment of whether the lease transfers to the lessee substantially all of the risks and rewards of ownership incidental to ownership of the underlying asset. If this is the case, then the lease is a finance lease; if not, then the lease is an operating lease. As part of this assessment, the Group considers certain indicators such as whether the lease is for the major part of the economic life of the asset.

The lessor recognizes a finance lease receivable at an amount equal to its net investment in the lease. Initial direct costs, such as lessors to negotiate and arrange a lease, are included in the measurement of the net investment. The lessor recognizes the interest income over the lease term based on a pattern reflecting a constant periodic rate of return on the lessor's net investment in the lease. The Group recognizes lease payments received under operating leases as income on a straight-line basis over the lease term as part of 'other income'.

$(d)$ Income taxes

The Group evaluates and discloses interim period income tax expense in accordance with paragraph B12 of IAS 34 "Interim Financial Reporting".

Income tax expense is best estimated by multiplying the pretax income for the interim reporting period by the effective annual tax rate as forecasted by the management. All income tax expense should be recognized as current tax expense.

The impact on deferred income tax resulted from changes to the tax rate for the interim reporting period, if any, shall be recognized in the period when the change of tax rate occurs.

Temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their respective tax bases shall be measured based on the tax rates that have been enacted or substantively enacted at the time of the asset or liability is recovered or settled and recognized directly in equity or other comprehensive income as tax expense.

Employee benefits $(e)$

The pension cost for an interim period is calculated on a year to date basis by using the actuarially determined pension cost rate at the end of the prior financial year, adjusted for significant market fluctuations since that time and for significant curtailments, settlements, or other significant onetime events.

$(5)$ Significant accounting assumptions and judgments, and major sources of estimation uncertainty:

The consolidated financial statements are prepared in conformity with IAS 34 "Interim Financial Reporting" as endorsed by the FSC, under which, management make judgments, estimates and assumptions that affect the application of the accounting policies and the reported amount of assets, liabilities, income and expenses. Actual results may differ from these estimates.

Preparing consolidated financial statements, judgments and key sources of estimation uncertainty used by management in the application of critical accounting policies are expected to be consistent with those in Note 5 of the consolidated financial statements for the year ended December 31, 2018.

(6) Explanation of significant accounts:

Except as described below, the description of significant accounts in the accompanying consolidated financial statements is not materially different from those in the consolidated financial statements for the year ended December 31, 2018. Please refer to Note 6 of the consolidated financial statements for the year ended December 31, 2018, for more details.

(a) Cash and cash equivalents

June 30,
2019
December 31,
2018
June 30,
2018
Cash 11,151 7.833 9,467
Bank deposits 5,395,666 2,026,374 2,213,662
Term deposits 50,796 870,903 754,580
Cash and cash equivalents S 5,457,613 2,905,110 2,977,709

(b) Notes receivable and accounts receivable

June 30,
2019
December 31,
2018
June 30,
2018
Notes receivable—operating activities 8,305 2,065 7.629
Accounts receivable 3,213,194 3,831,559 3,862,205
Less: allowance for doubtful accounts (24, 086) (24,086) (24,086)
Total S 3,197,413 3,809,538 3,845,748

The Group applies the simplified approach to provide for its expected credit losses, i.e. the use of lifetime expected loss provision for all receivables on June 30, 2019. To measure the expected credit losses, notes and accounts receivable have been grouped based on shared credit risk characteristics and the days past due, as well as incorporated forward looking information. The loss allowance provision as of June 30, 2019 was determined as follows:

June 30, 2019
Gross
carrying amount
Weighted-
average loss
rate
Loss allowance
provision
Current \$
3,118,644
0.51% 15,713
1 to 30 days past due 89,268 1.16% 1,034
$31 \sim 120$ days past due 11,895 47.47% 5,647
More than 121 days past due 1,692 100% 1,692
3,221,499 24,086
Weighted-
Gross
carrying amount
average loss
rate
Loss allowance
provision
Current \$ 3,711,713 0.49% 18,067
1 to 30 days past due 117,174 3.22% 3,771
$31$ ~120 days past due 4,223 41.05% 1,734
More than 121 days past due 514 100% 514
S 3,833,624 24,086

December 31, 2018

June 30, 2018
Gross
carrying amount
Weighted-
average loss
rate
Loss allowance
provision
Current \$ 3,726,732 0.58% 21,571
1 to 30 days past due 138,614 1.15% 1,593
$31 - 120$ days past due 4,039 11.71% 473
More than 121 days past due 449 100.00% 449
S 3,869,834 24,086

(Continued)

The movement in the allowance for notes and accounts receivable was as follows:

For the six months ended
June 30
2019 2018
Balance at January 1, 2019 and 2018
(Balance at June 30, 2019 and 2018)
24,086 24,086

The aforementioned notes and accounts receivable of the Group had not been pledged as collateral for long-term borrowings.

The Group has signed accounts receivable factoring contracts without recourse with financial institutions. As stated in the contract, the Group doesn't have to bear the risks of uncollectable accounts receivables but the loss incurred due to commercial arguments, and hence meets the criteria of derecognition of financial assets. Factored accounts receivables which are not due as of the report date are as follows:

Factored
amount
561,463
Line
1,397,770
Amount
collected
in advance
Interest rate Pledged items
561,463 $2.97\% - 3.13\%$ None
95,786 503,172 95,786 2.66% None
amount Line Amount
collected
in advance
Interest rate Pledged items
240,600 1,506,571 240,600 $2.87\% - 3.44\%$ None
Amount
collected
Pledged items
Factored
Factored
amount
Line December 31, 2018
June 30, 2018
in advance
Interest rate
June 30,
2019
December 31,
2018
June 30,
2018
Raw materials \$
2,313,596
2,458,806 2,366,780
Supplies 456,642 527,431 477,258
Work in progress 1,164,582 1,135,855 1,149,765
Finished goods 184,969 142,495 176,317
\$
4,119,789
4,264,587 4,170,120

$(c)$

As the net realizable value of inventories has increased due to the recovery of the inventory devaluation in the prior period. The Group recognized a gain from recovery in the value of inventories and a loss on inventories from the write-down of the book value for the three months and six months ended June 30, 2019 and 2018, respectively. The loss and gain (which is the difference between the cost and the net realizable value) was reported as cost of goods sold as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Loss on decline of inventory
market price (gain from
recovery in the value of
inventories)
140 579 246 T14)

None of inventories held by the Group were pledged as of June 30, 2019, December 31 and June 30, 2018.

(d) Non-current assets classified as held for sale

The Company's board of directors approved a resolution of Unison's dissolution on December 7, 2016. Unison commenced the liquidation procedure in 2017, and would expect to complete the dissolution within 1 year. The details were as follows:

June 30, December 31, June 30,
2019 2018 2018
Cash and cash equivalents 10,290 11,257 12,618

Property, plant and equipment (e)

The cost and depreciation of the property, plant and equipment of the Group are as follows:

Cost: Land Buildings Machinery
and
equipment
Transportation
equipment
Office
equipment
Miscellaneous
equipment
Construction
in progress
Total
Balance at January 1, 2019 s 4,817,823 4,065,638 4,840,509 107,383 218,809 1,180,089 298,900 15,529,151
Additions ٠ 61,884 6,976 1,015 2,039 38,665 438,615 549,194
Disposals (16, 850) (506) (253) (30, 924) (48, 533)
Reclassification 7,668 62,763 $\overline{a}$ 376 4,053 (96, 208) (21, 348)
Effect of exchange rates changes 311 32,442 33,805 714 1,181 10,963 1,151 80,567
Balance as of June 30, 2019 4,818,134 4,167,632 4,927,203 108,606 222,152 1,202,846 642,458 16,089,031
Balance at January 1, 2018 s 4,816,961 3,497,333 4,449,568 100,014 203,330 1,039,316 433,780 14,540,302
Additions ۰ 3,358 103,806 2,281 2,903 31,883 159,046 303,277
Disposals $\overline{\phantom{a}}$ ٠ (18, 801) (1, 546) ٠ (5, 544) (25, 891)
Reclassification 289,904 10,741 $\ddot{}$ 4,536 501 (295, 576) 10,106
Effect of exchange rate changes 632 63,393 64,295 1.394 2,399 20,429 5,936 158,478
Balance as of June 30, 2018 4,817,593 3,853,988 4,609,609 102,143 213,168 1,086,585 303,186 14,986,272
Land Buildings Machinery
and
equipment
Transportation
equipment
Office
equipment
Miscellaneous
equipment
Construction
in progress
Total
Depreciation:
Balance at January 1, 2019 s 1,189,508 3,286,446 72,409 175,026 768,613 5,492,002
Depreciation ۰ 88,722 232,543 5,386 8,134 70,414 405,199
Disposals (15,769) (506) (254) (30, 923) (47, 452)
Effect of exchange rate changes 7,447 21,402 467 875 7,016 37,207
Balance as of June 30, 2019 1,285,677 3,524,622 77,756 183,781 815,120 5,886,956
Balance at January 1, 2018 S 1,005,556 2,786,154 61,189 154,813 615,885 4,623,597
Depreciation 78,870 240,778 5,977 9,218 61,514 396,357
Disposals (10, 972) (1, 546) (12, 518)
Effect of exchange rate changes 13,756 40,101 871 1,661 12,974 69,363
Balance as of June 30, 2018 1,098,182 3,056,061 66,491 165,692 690,373 5,076,799
Carrying amounts:
Balance at December 31, 2018 4,817,823 2,876,130 1,554,063 34,974 43,783 411,476 298,900 10,037,149
Balance as of June 30, 2019 4,818,134 2,881,955 1,402,581 30,850 38,371 387,726 642,458 10,202,075
Balance as of June 30, 2018 4,817,593 2,755,806 1,553,548 35,652 47,476 396,212 303,186 9,909,473

The property, plant and equipment are pledged or mortgaged as collateral for loans as of June 30, 2019, December 31 and June 30, 2018, please refer to Note 8.

$(f)$ Other current or non-current assets

Current:

June 30,
2019
December 31,
2018
June 30,
2018
Tax refund receivables \$ 176,801 130,912 158,956
Payment in advance 126,275 65,065 61,484
Prepaid expense 26,056 71,805 132,636
Prepaid sales tax 42,985 24,736 5,640
Other financial assets 3,067 4,113 3,848
Others 18,977 20,310 36,199
S 394,161 316,941 398,763

Non-current:

June 30,
2019
December 31,
2018
June 30,
2018
Prepayments for equipment \$ 220,490 281,507 154,037
Prepayments for land purchase 80,895
Long-term prepaid rents 354,953 357,916 339,595
Refundable deposits 3,617 3,161
Others 402 633 16,119
S 579,462 643,217 590,646

Long-term prepaid rents is the contract for right of use of land for constructing factories and dorms. This contract was signed among the Group, and local authorities of Vietnam.

Short-term borrowings $(g)$

Details of short-term borrowings of the Group are as follows:

June 30,
2019
December 31,
2018
June 30,
2018
Unsecured bank loans S
1,879,405
1,629,979 1,567,776
Unused quota 5,831,760 6,150,541 6,166,931
Range of interest rates $1.8\% \sim 3.44\%$ $1.8\% \sim 3.65\%$ $1.8\%$ ~3.019%

None of the Group's assets were pledged as collaterals to secure bank loans.

  • Employee benefits $(h)$
  • $(i)$ Defined benefit plan

Subsequent to December 31, 2017 there was no apparent evidence of any material market volatility, material curtailment, reimbursement and settlement, or other material onetime events. Therefore, pension costs in the interim consolidated financial statements is measured and disclosed according to the respective actuarial report for the years ended December 31, 2018 and 2017.

Employee's benefits liabilities of the Group are as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Operating cost 92 209 191 434
Selling expense
Administrative
138 305 274 624
expense 165 348 325 718
395 862 790 1,776

(ii) Defined contribution plan

The pension costs that were contributed to Bureau of Labor Insurance or local relevant authorities were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Operating cost \$
16,219
13,232 31,514 25,695
Selling expense 5,039 4,741 9,992 9,290
Administrative
expense
4,578 4,083 9,089 8,175
R&D expense 416 408 810 818
26,252 22,464 51,405 43,978

$(i)$ Income tax

$(i)$ Income tax expense

The details of income tax expense were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Current tax expense \$
344,292
323,811 570,300 547,559
Deferred tax expense
Change of income tax
rate
(10, 653)
Total income tax
expense
344,292 323,811 570,300 536,906

Income tax approved $(ii)$

The Company's income tax returns through 2017 have been examined by the R.O.C. tax authority.

Stockholders' equity $(i)$

Except for those described below, there was no material change in equity for the six months ended June 30, 2019 and 2018. Please refer to Note $6(i)$ of the consolidated financial statements for the year ended December 31, 2018 for other relevant disclosures of equity.

$(i)$ Retained earnings

According to the Company's articles of incorporation, 10% of annual net earnings (net of income taxes), after deducting accumulated deficits, must be set aside as legal reserve. The remaining portion is to be distributed upon a proposal by the board of directors and approval in an annual shareholders' meeting.

The Company is now in the growth stage and has a plan to expand the product line. Due to the need for capital to fulfill the plan, the policy for dividend distribution should reflect factors such as investment planning, financial structure, future fund requirements, and status of earnings. In a normal consideration, the percentage of earnings distribution shall not be less than fifty percent of the net earnings of the current year after compensating for accumulated deficits, if any. The board of directors shall make the distribution proposal, and it is then approved at the shareholders' meeting. The ratio for distributing cash dividends shall not be lower than 20% of the total distribution.

$1)$ Earnings appropriation and distribution

Earnings distributions for 2018 and 2017 were decided via the annual general meeting of the shareholders held on June 18, 2019 and June 14, 2018, respectively. The relevant dividend distributions to shareholders were as follows:

2018 2017
rates(dollars) amount rates(dollars) amount
Dividends distributed to
common stock shareholders:
Cash 11.00 3,018,038 9.50 2,606,487

As mentioned above, please browse through the relative information approved during the board of directors' and shareholder's meeting on Market Observation Post System website of the Taiwan Stock Exchange.

Other equity (net of income tax) $(ii)$

Financial statements
translation differences
from foreign operations
Balance, January 1, 2019 \$
(6, 862)
Exchange differences on translation of foreign financial
statements
42,753
Balance, June 30, 2019 35,891
Balance, January 1, 2018 \$
(104, 100)
Exchange differences on translation of foreign financial
statements
86,190
Balance, June 30, 2018 (17,910)

(Continued)

Earnings per share $(k)$

The basic earnings per share were calculated as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Basic earnings per share
Net income attributable to
common stockholders
\$
1,070,310
1,209,037 1,971,244 2,100,724
Weighted average number of
ordinary shares
outstanding
(in thousands)
274,367 274,367 274,367 274,367
Basic earnings per share(in
dollars)
3.90
\$
4.41 7.18 7.66
For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Diluted earnings per share
Net income attributable to
common stockholders
1,070,310
S
1,209,037 1,971,244 2,100,724
Weighted average number of
ordinary shares outstanding
(basic) (in thousands)
274,367 274,367 274,367 274,367
Effect on employee's profit
sharing bonus (in
thousand)
6 24 6 24
Weighted average number of
ordinary shares outstanding
(diluted) (in thousands)
274,373
S
274,391 274,373 274,391
Diluted earnings per share (in
dollars)
\$
3.90
4.41 7.18 7.66

Revenue from contracts with customers $(1)$

Disaggregation of revenue $(i)$

For the three months ended
June 30, 2019
For the three months ended
June 30, 2018
Clothing Knitted Clothing Knitted
Main market:
Americas \$ 3,702,079 192,769 3,564,099 94,875
Asia 368,601 1,682,752 443,809 1,989,153
Europe 555,422 613 458,382 606
the Middle East 21,159 141,444 14,995 131,388
Africa 6,836 153,424 4,369 157,352
Others 69,424 44,804 52,336 10,047
S 4,723,521 2,215,806 4,537,990 2,383,421
Main product:
Knitted fabrics \$ 2,215,806 2,383,421
Clothing 4,723,521 4,537,990
S 6,939,327 6,921,411
For the six months ended
June 30, 2019
For the six months ended
June 30, 2018
Clothing Knitted Clothing Knitted
Main market:
Americas \$ 7,551,335 263,364 7,762,039 153,533
Asia 736,121 2,950,398 825,075 3,245,185
Europe 908,286 2,650 820,096 1,317
the Middle East 28,225 261,439 24,732 295,368
Africa 8,380 212,920 9,134 246,613
Others 118,192 142,314 96,203 22,285
S 9,350,539 3,833,085 9,537,279 3,964,301
Main product:
Knitted fabrics \$ 3,833,085 3,964,301
Clothing 9,350,539
13,183,624
9,537,279
13,501,580

$\mathcal{L}_{\text{max}}$

(m) Employees' profit sharing bonus

The Company's articles of incorporation require that earnings shall first be offset against any deficit, then, a minimum of 0.1% will be distributed as employee profit sharing bonus which is to be decided upon a proposal by the board of directors, and then approved at the shareholders' meeting. Qualified employees are entitled to stock and cash distribution of the Company.

For the six months ended June 30, 2019 and 2018, the employee profit sharing bonuses were calculated based on the Company's income (excluding tax, as well as employee profit sharing bonus) and earnings allocation percentage as stated under the Company's articles of incorporation. We did not estimate the liabilities due to the minor estimated expense for the six months ended June 30, 2019 and 2018. The differences between the amounts approved in the shareholders' meeting and those recognized in the consolidated financial statements, if any, are accounted for as a changes in accounting estimate and recognized as profit or loss in the following year.

The estimated employee's profit sharing bonuses each amounted to 6,000 thousands for 2018 and 2017.

There were no difference between the estimated and distributed employee's profit sharing bonuses approved by the BOD for the year ended December 31, 2018 and $2017$ , related information can be obtained from the Market Observation Post System website of the Taiwan Stock Exchange.

  • $(n)$ Results from non-operating activities
  • $(i)$ Other income

The Group's other income were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Interest income-bank
deposit
7.959 4.411 13,202 5,106
Other 2,424 2,423 4,862 4,861
10,383 6,834 18,064 9,967

Other gains and losses, net $(ii)$

The Group's other gains and losses were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Foreign exchange gain \$ 36,809 191,526 66,680 138,802
Loss on transaction for
property
(62) (1,045) (7, 436)
Others (353) (224) 2,534 7,933
Gain on disposal of
investments
217 217
36,673 191,240 68,386 139,299

(iii) Finance costs

The details of finance costs were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Bank borrowings \$ 16,517 9,496 32,774 16,298
Others 1.157 3,074 2,599 5,886
S 17,674 12,570 35,373 22,184

$(0)$ Financial instruments

There were no material changes of financial instruments for the six months ended June 30, 2019 and 2018 except for the mention as follows. Please refer to Note $6$ (p) of the consolidated financial report of 2018 for further information.

  • $(i)$ Exchange rate risk
  • $1)$ Exposure to currency risk

The Group's significant exposure to foreign currency risk was as follows:

June 30, 2019 December 31, 2018 June 30, 2018
Foreign
currency
Exchange
rate
NTD Foreign
currency
Exchange
rate
NTD Foreign
currency
Exchange
rate
NTD
Financial assets
Monetary items
USD \$
160,466
31.06 4.984.074 188,341 30.715 5.784.894 185,345 30.46 5,645,609
Financial liabilities
Monetary items
USD 46,398 31.06 1,441,122 39,572 30.715 1,215,454 39,620 30.46 1,206,825

$2)$ Sensitivity analysis

The Group's exposure to foreign currency risk arises from the translation of the foreign currency exchange gains and losses on cash and cash equivalents, accounts receivable, bank borrowings and accounts payable. A 1% depreciation or appreciation of the TWD against the USD as of June 30, 2019 and 2018 would have increased or decreased the net income after tax by \$28,343 thousand and \$35,510 thousand respectively. The analysis assumes that all other variables remain constant and ignores any impact of forecasted sales and purchases. The analysis is based on the same basis.

$3)$ Foreign currency gain or loss on monetary items

The realized and unrealized exchange gain amounted to \$66,680 thousand and $($138,802)$ thousand, at the average rates of 30.983 and 29.537 for the six months ended June 30, 2019 and 2018, respectively.

Interest rate analysis $(ii)$

For floating rate liabilities, the analysis assumes that the balances of outstanding liabilities on the reporting date have been outstanding for the whole period, and their rational change intervals are being estimated. If the interest rate increases/decreases by 1%, representing the reasonable interest rates changes made by management.

If the interest rate increases/decreases by 1%, the Group's net income will decrease/increase by $$7,876$ thousand and $$1,367$ thousand for the six months ended June 30, 2019 and 2018, respectively, with all other variable factors that remain constant. This is mainly due to the Group's borrowings in variable rates.

(iii) Fair value

The Group's management considers its financial assets and financial liabilities measured at amortized cost to be the approximation of the fair value

$(p)$ Financial risk management

The policies and the objectives of the financial risk management are consistent with those disclosed in Note 6(q) of the consolidated financial statement for the year ended December 31, 2018.

Capital management $(q)$

The objectives, policies, and procedures are the same as those stated in the consolidated financial statement for the year ended December 31, 2018. There was no material change on quantitative data of the capital management. For relevant information, please refer to Note $6(r)$ of the consolidated statement for the year ended December 31, 2018.

(7) Related-party transactions:

Names and relationship with related parties $(a)$

The followings are entities that have had transactions with related party during the periods covered in the consolidated financial statements.

Name of related party Relationship with the Group
E&I Printing Company Limited (E&I printing) Associate
Best Information Co., Ltd (Best) (Note) Associate
Yi Yuan CO., Limited (Yi Yuan) The entity's chairman is the first immediate
family of the chairman of the Company

Note: The Company sold the entire shareholding of Best on April 15, 2019, so Best has not been the related party of the Company since that date.

  • Material transactions among related parties $(b)$
  • Purchasing and processing $(i)$
For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Associates 6.495 11.270 7.232

Purchasing price to subsidiaries is the same as to general purchases. The term for payables is O/A 30 to 60 days.

(ii) Receivables from related parties

Account Types of
related parties
June 30,
2019
December 31,
2018
June 30,
2018
Notes receivable Associates $\blacksquare$ 53 52
Notes receivable Other related parties 158 158
Accounts
receivable
Associates Q
167 53 210

(iii) Payables to related parties

Account Types of
related parties
June 30,
2019
December 31,
2018
June 30,
2018
Accounts payable
-related parties
Associates 2.754 1.926 1,208

(iv) Guarantees and endorsements

The Company guarantees and endorsements for related parties are as follows:

June 30. December 31. June 30,
Types of related parties 2019 2018 2018
Subsidiaries 1,506,410 1,489,678 1,477,310

$(v)$ Lease

June 30 For the three months ended For the six months ended
June 30
Types of related parties 2019 2018 2019 2018
Associates $\blacksquare$ 150 150 300
Other related parties 75 75 150 150
75. 225 300 450

The Group charged their rentals based on the local market prices which are paid monthly.

(vi) Others

Software maintenance
For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Associates 78 122 160
Donations
For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Associates 2,000 2,000 2,000 2,000

(c) Key management personnel transactions

Key management personnel compensation comprised:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Short-term employee benefits \$ 6.856 6.637 96,615 84,746

Cars provided to key management personnel:

June 30,
2019
June 30,
2018
June 30,
2018
Cost 28,638
ъĐ
28,638 26,484
Numbers ٨D -
Book value 6,602 7,843 7,233

$\hat{\mathbf{v}}$

(8) Pledged assets:

The Group's pledged assets are as follows:

Pledged assets Pledged to secure June 30,
2019
December 31.
2018
June 30,
2018
Other financial assets
-current
Natural gas and electricity
security deposit
3,067 4,113 3,848
Land Medium to long term
financing
3,381,772 3,381,772 $\overline{\phantom{0}}$
3,384,839 3,385,885 3,848

(9) Commitments and contingencies:

(a) The balance of unused letters of credit of the Group was as follows:

June 30, December 31, June 30,
2019 2018 2018
Unused letters of credit 137,617
129.807
234,073

(b) Contingent liabilities:

The Group served as the guarantor of ECLAT CAYMAN, and the balances of short-term borrowings with the banks were as follows:

June 30, December 31, June 30,
2019 2018 2018
16,500 16,500 16,500

(10) Losses due to major disasters: None.

(11) Subsequent events: None.

$(12)$ Other:

$(a)$ The Group's employee benefits, depreciation and amortization expenses, categorized by function, were as follows:

For the three months ended June 30,
2019
For the three months ended June 30,
2018
Operating
costs
Operating
expenses
Total Operating
costs
Operating
expenses
Total
Employee benefits
Salary 533,638 281,553 815,191 477,918 277,498 755,416
Labor and health insurance 45,807 20,102 65,909 45,037 20,194 65,231
Pension 16,311 10,194 26,505 13,441 9,885 23,326
Director's remuneration 1,837 1,837 1,110 1,110
Others 36,639 13,602 50,241 35,829 14,369 50,198
Depreciation 173,359 28,278 201,637 166,547 33,148 199,695
Amortization 2,744 3,211 5,955 407 3,016 3,423
For the six months ended June 30,
2019
For the six months ended June 30,
2018
Operating
costs
Operating
expenses
Total Operating
costs
Operating
expenses
Total
Employee benefits
Salary 1,044,138 598,460 1,642,598 1,000,796 541,752 1,542,548
Labor and health insurance 94,541 52,653 147,194 89,991 47,545 137,536
Pension 31,705 20,490 52,195 26,129 19,625 45,754
Director's remuneration 3,702 3,702 2,170 2,170
Others 69,940 28,103 98,043 69,231 28,255 97,486
Depreciation 358,066 62,294 420,360 331,470 64,887 396,357
Amortization 5,228 6,901 12,129 973 5,874 6,847

The operation of the Group is not having material influence by seasonality and periodicity. $(b)$

$(c)$ Discontinued operation

The Group's board of directors approved Unison's dissolution on December 7, 2016, and launched its liquidation procedure in 2017. The operation result and cash flow of discontinued operation were as follows:

For the three months ended
June 30
For the six months ended
June 30
2019 2018 2019 2018
Result of discontinued
operations:
Operating expenses \$. (519) (544) (1,115) (1, 175)
Gross loss (519) (544) (1,115) (1, 175)
Non-operating income and
expense
(1,673) 10 (1,665) 20
Loss from discontinued
operations, net of tax
(2,192) (534) (2,780) (1,155)
Basic earnings per share (0.01) (0.01)
Diluted earnings per share (0.01) (0.01)
Cash flow of discontinued
operations
Cash outflow generated
from operating activities
(650) (678) (967) (1,058)

(13) Other disclosures:

(a) Information on significant transactions:

The following is the information on significant transactions required by the "Regulations Governing the Preparation of Financial Reports by Securities Issuers" for the Group for the six months ended June 30, 2019:

(i) Loans to other parties:

Collateral
Highest balance
of financing to
Actual
usage amount
Range of Purposes of
fund
interest rates financing for
Transaction
amount for
business
Reasons
for
Allowance Individual Maximum
Name of Name of Related other parties Ending balance during the during the the borrower between two short-term for bad funding loan limit of fund
Number lender borrower Account name party during the period (note 1) period period (note 2) parties financing debt Item Value limits financing Note
01 Eclat Fabrics Other Yes 372,720 372,720 124,240 2.85%-3% $\overline{2}$ $\blacksquare$ Operating $\ddot{\phantom{0}}$ 3,176,445 3,573,500 (Note 3)
Cayman receivables (USD12,000) (USD12,000) (USD4,000) capital (Note) (Note) (Note 4)
01 Eclat Eclat Textile Other Yes 31,060 31,060 2 Operating 3,176,445 3,573,500 (Note 4)
Cayman (VN) receivables (USD1,000) (USD1,000) capital (Note) (Note)
01 Eclat Colltex Other Yes 217,420 217,420 Operating 3,176,445 3,573,500 (Note 4)
Cayman receivables (USD7,000) (USD7,000) capital (Note) (Note)
01 Eclat E-TOP (VN) Other Yes 264,010 264,010 Operating $\blacksquare$ 3,176,445 3,573,500 [Note 4]
Cayman receivables (USD8, 500) (USD8, 500) capital (Note) (Note)
01 Eclat Eclat Textile Other Yes 212,761 212,761 31,060 3% $\Delta$ Operating 3,176,445 3,573,500 (Note3)
Cayman (Cambodia) receivables (USD6, 850) (USD6,850) (USD1,000) capital (Note) (Note) (Note 4)
01 Eclat Eclat Other Yes 31,060 31,060 20,189 3% Operating 3,176,445 3,573,500 (Note3)
Cayman Enterprise receivables (USD1,000) (USD1,000) (USD650) capital (Note) (Note) (Note 4)
01 Eclat TAI-YUAN Other Yes 201,890 201,890 124,240 285%-3% Operating 3,176,445 3,573,500 (Note 3)
Cayman (VN) receivables (USD6, 500) (USD6, 500) (USD4,000) capital (Note) (Note) (Note 4)

Note :The total financing amount of Eclat Cayman should not exceed 90% of the net equity of its latest financial statements; individual financing should not exceed 80% of its net equity on its latest financial statements

Note 1: Approved by BOD.

Note 2: Way of nature of lending: 1 for counterparties and 2 for short-term financing.

Note 3:Transaction listed above have been eliminated during preparing consolidated financial statements.

Note 4: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06.

(ii) Guarantees and endorsements for other parties:

(In thousands of NTD / USD)

Ratio of
Counter-party of Limit on accumulated Parent Subsidiary Endorsements
guarantee and amount of Highest Balance of Property amounts of company endorsements/ guarantees to
endorsement guarantees and balance for guarantees pledged for guarantees and Maximum lendorsements/l guarantees third parties
Relationship endorsements euarantees and and Actual usage guarantees endorsements to amount for guarantees to ito third parties on behalf of
No. Name of I Name with the for each endorsements l endorsements amount and net worth of the lguarantees and third parties on on behalf of companies in
guarantor Company enterprise during as of reporting during the endorsements latest financial endorsements behalf of parent Mainland
(note 3) (note 1) the period date period (Amount) statements (note 2) subsidiary company China
00 1 The Eclat 4.777.482 1,506,410 1.506.410 9.50% 7.962.470
Company Cavman (USD48,500)

Note 1: Guarantees amount provided to single entity must not exceed 30% of the Company's net value disclosed in the recent financial statements.

Note 2: Total guarantees amount provided must not exceed 50% of the Company's net value disclosed in the recent financial statements.

Note 3: Relationship with the Company:

  1. Ordinary business relationship. 2. Subsidiary which own more than 50% by the guarantor.

3.An investce owned more than 50% in total by both the guarantor and its subsidiary.

4.An investee owned more than 90% by the guarantor or its subsidiary.

5.Fulfillment of contractual obligations by providing mutual endorsements and guarantees for peer or joint builders in order to undertake a construction project.

  1. An entity that is guaranteed and endorsed by all capital contributing shareholders in proportion to their shareholding percentages

  2. The companies in the same industry provide among themselves joints and several securities for a performance guarantee of a sales contract for pre- construction homes pursuant to the Consumer Protection Act for each othe

Note 4: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06

  • (iii) Securities held as of June 30, 2019 (excluding investment in subsidiaries, associates and joint ventures): None.
  • (iv) Individual securities acquired or disposed of with accumulated amount exceeding the lower of NT\$300 million or 20% of the capital stock: None.
  • $(v)$ Acquisition of individual real estate with amount exceeding the lower of NT\$300 million or 20% of the capital stock: None.
  • (vi) Disposal of individual real estate with amount exceeding the lower of NT\$300 million or 20% of the capital stock: None.
  • (vii) Related-party transactions for purchases and sales with amounts exceeding the lower of NT\$100 million or 20% of the capital stock:
Transaction details Transactions with terms different
from others
Notes/Accounts receivable (payable)
Name of
company
Related party Nature of
relationship
Purchase/
(Sale)
Amount Percentage of
total
purchases/sales
Payment
terms
Unit price Payment terms Ending balance Percentage of total
notes/accounts
receivable
(payable)
Note
The Company Eclat Textile
(VN)
Indirectly held
subsidiaries
processing 688,019 19.23%
(Note)
30 days (Note2) (Note2) Account payable
(182, 735)
$(9.85)\%$ (Notel)
Eclat Textile
(VN)
The Company Parent company (sales) (688, 019) (100.00)% 30 days (Note2) (Note2) Account receivable
182,735
100.00% (Notel)
The Company Fabrics Indirectly held
subsidiaries
purchasing 806,584 14.92% 30 days (Note2) (Note2) Account payable
(77, 143)
$(4.16)\%$ (Notel)
Fabrics The Company Parent company (sales) (806, 584) (96.74)% 30 days (Note2) (Note2) Account receivable
77.143
96.92% (Notel)
The Company E-TOP (VN) Indirectly held
subsidiaries
processing 439,475 12.36%
(Note)
30 days (Note2) (Note2) Account payable
(36, 800)
(1.98)% (Notel)
E-TOP (VN) The Company Parent company (sales) (439, 475) $(95.82)\%$ 30 days (Note2) (Note2) Account receivable
36.800
96.76% (Notel)
The Company Colltex Indirectly held
subsidiaries
processing 247,130 6.95%
(Note)
30 days (Note2) (Note2) Account payable
(25, 911)
$(1.40)\%$ (Notel)
Colltex The Company Parent company (sales) (247, 130) $(98.56)\%$ 30 days (Note2) (Note2) Account receivable
25,911
99.64% (Notel)
The Company Eclat Textile
(Cambodia)
Indirectly held
subsidiaries
processing 201,061 5.64%
(Note)
30 days (Note2) (Note2) Account payable
(21, 218)
(1.14)% (Note1)
Eclat Textile
(Cambodia)
The Company Parent company (sales) (201, 061) (100.00)% 30 days (Note2) (Note2) Account receivable
21.218
100.00% (Notel)

Note: Percentage on processing expense
Note 1: Transaction listed above have been eliminated during preparing consolidated financial statements.
Note 2: The same as general processing / purchasing / sales

(viii) Receivables from related parties with amounts exceeding the lower of NT\$100 million or 20% of the capital stock:

(In thousands of NTD / USD)

(In thousands of New Taiwan Dollars)

Name of Nature of Ending Turnover Overdue Amounts received in 1 Allowance
company Counter-party relationship balance rate Amount Action taken subsequent period for bad debts Note
Eclat Cavman abrics . Subsidiarv 124.240 (Note) (Notel)
Eclat Cayman TAI-YUAN (VN) Subsidiarv (USD4,000)
124.240
(Note) (Notel)
Eclat Textile (VN) The Company Parent company (USD4.000)
182.735
(USD5.883)
10.74 (Notel)

Note: The ending balance primarily consisted of receivables from related parties, which is not applicable for the calculation of turnover. Note 1: Transaction listed above have been eliminated during preparing consolidated financial statements.
Note 2: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06.

(ix) Trading in derivative instruments: None.

33

(x) Business relationships and significant intercompany transactions:

(In Thousands of New Taiwan Dollars)

Nature of Intercompany transactions
No. Name of company Name of counter-party relationship Account name Amount Trading terms Percentage of the consolidated
net revenue or total assets
Fabrics The Company Sales 806,584 The same as general sales 6.12%
Eclat Textile (VN) The Company Processing revenue 688,019 The same as general
processing
5.22%
Colltex The Company Processing revenue 247,130 The same as general
processing
1.87%
4 $E-TOP(VN)$ The Company Processing revenue 439,475 The same as general
processing
3.33%
Eclat Textile
(Cambodia)
The Company Processing revenue 201,061 The same as general
processing
1.53%

Note 1: Numbers are filled in as follows:

1.0 represents the parent company.

  1. Subsidiaries are numbered from 1.

Note 2: Classification of relation with counterparty is listed as follows:

  1. Parent to subsidiary.

  2. Subsidiary to parent.

  3. Between subsidiaries.

(b) Information on investees:

The following is the information on investees for the six months ended June 30, 2019 (excluding information on investees in Mainland China):

Main Original investment amount Balance as of June 30, 2019 Net income Share of
Name of investor Name of businesses and products Shares Percentage of Carrying value (losses) profits/losses
investee Location June 30, 2019 December 31, 2018 (thousands) ownership (note) of investee of investee Note
The Company Best Taiwan Computer equipment
installation, software
retailing and international
commerce
8.739 (1, 219) (2,400) Investee compan
under equity
method
(Note 3)
The Company Grand Elite British Virgin Islands Investments in securities,
real estate, and
manufacturing industry
436,983
(USD14,069)
436,983
(USD14,069)
35 100,00% (40, 133) 3,443 3,443 Subsidiaries
(Notel)
(Note2)
The Company Eclat Cayman Cayman Islands Investments in securities,
real estate, and
manufacturing industry
3,978,320
(USD128,085)
3,978,320
(USD128,085
123,759 100.00% 3,950,056 19,001 19,001 Subsidiaries
(Notel)
(Note2)
Grand Elite Eclat Textile
(Cambodia)
Cambodia Design manufacture,
processing and sale of
clothing
248,480
(USD8,000)
248,480
(USD8,000)
8,000 100.00% (113,791) 3,278 3,278 Subsidiaries of
Grand Elite
(Notel)
(Note2)
Eclat Cayman Colltex Vietnam Design manufacture,
processing and sale of
clothing
495,562
(USD15,955)
495,562
(USD15,955)
16,800 100.00 % 499,267 (30, 131) (30, 868) Subsidiaries of
Eclat Cayman
(Note1)
(Note2)
Eclat Cayman E-TOP(VN) Vietnam Design, manufacture,
processing and sale of
clothing
1,118,160
(USD36,000)
1,118,160
(USD36,000)
36,000 100 00 % 1,197,023 68,713 69,070 Subsidiaries of
Eclat Cayman
(Note1)
(Note2)
Eclat Cavman Eclat Enterprise Cambodia Investments in securities,
real estate, and
manufacturing industry
31
(USDI)
31
(USD1)
100.00 % (1, 419) (138) (138) Subsidiaries of
Eclat Cayman
(Note1)
(Note2)
Eclat Cayman Eclat Textile
(VN)
Vietnam Design, manufacture,
processing and sale of
clothing
657,571
(USD21, 171)
657,571
(USD21, 171)
22,000 100 00 % 775,535 (28, 667) (28, 667) Subsidiaries of
Eclat Cayman
(Notel)
(Note2)

(In thousands of NTD / USD)

Main Original investment amount Balance as of June 30, 2019 Net income Share of
Name of investor Name of businesses and products Shares Percentage of Carrying value (losses) profits/losses
investee Location June 30, 2019 December 31, 2018 (thousands) ownership (note) of investee of investee Note
Eclat Cayman Fabrics Vietnam Knit fabric mills, printing, 1,242,400 1,242,400 40,000 100.00% 1,504,839 (40, 191) (30, 684) Subsidiaries of
dveine and finishing mill (USD40,000) (USD40,000) Eclat Cayman
(Notel)
(Note2)
Eclat Cayman TAI-YUAN Vietnam Design, manufacture, 214,780 214,780 6,800 100 00 % (127, 712) (12, 958) (13, 101) Subsidiaries of
(VN) processing and sale of Eclat Cayman
clothing (USD6, 915) (USD6,915) (Notel)
(Note2)
31.060
Eclat Cayman E&I Printing Vietnam Design, printing, dyeing 31,060 1,000 40.00% 10,329 (2,692) (1,077) Invest company
and finishing mill (USD1,000) (USD1,000) under equity
method (Note1)

Note: Accumulated translation is included

Note 1: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06; the average exchange rate for 2019 is USD 1 to NTD 30.983.

Note 2: Transaction listed above have been eliminated during preparing consolidated financial statements.

Note 3: The Company sold the entire shareholding of Best on April 15, 2019.

(c) Information on investment in mainland China:

The names of investees in Mainland China, the main businesses and products, and other information: $(i)$

(In thousands of NTD / USD)

Accumulated Accumulated Net
Main Total outflow of Investment flows outflow of income Accumulated
businesses amount Method of investment from investment from (losses) Percentage Investment remittance of
Name of and of paid-in investment Taiwan as of Taiwan as of of the of lincome (losses) Book earnings in
investee products capital (note 1) January 1, 2019 Outflow Inflow June 30, 2019 investee ownership value current period
Unison Design, manufacture, 174,713 132,813 - 132,813 54.321 100.00% 54.321 10.166
(Note2) processing and sale of (USD5.625) (USD4,276) (USD4.276)
clothing

Note: There are four kinds of investments

  1. Invest in mainland china by remitting through third region.

  2. Reinvest in mainland china by establishing investing companies in third region.

  3. Reinvest in mainland china by reinvesting in companies in third region.

  4. Invest directly in Mainland China's companies.

Notel: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06; the average exchange rate for 2019 is USD 1 to NTD 30.983.

Note2: Unison has been reclassified to non-current assets held for sale, please refer to note 4(b) and 6(d).

(ii) Limitation on investment in Mainland China:

Accumulated investment in Mainland China as 1
of June 30, 2019
Investment amounts authorized by
investment commission. MOEA
Upper limit on investment
132.813 132,813 9.554.564
(USD 4.276 thousand) $(USD 4,276$ thousand)

Note: The exchange rate as of June 30, 2019 is USD 1 to NTD 31.06.

(iii) Significant transactions: None.

(14) Segment information:

(a) The reconciliation of operating segments of the Group is as follows:

For the three months ended June 30, 2019
Knitted Clothing Adjustments
and
eliminated
Total
Revenue:
From external clients S 2,215,806 4,723,521 6,939,327
Intersegments 1,216,153 863,743 (2,079,896)
Total revenue 3,431,959 5,587,264 (2,079,896) 6,939,327
Profit or loss from reportable segment \$ 666,404 706,742 43,648 1,416,794
Profit or loss from reportable
discontinued operations
54,909 (57, 101) (2,192)
For the three months ended June 30, 2018
Knitted Clothing Adjustments
and
eliminated
Total
Revenue:
From external clients \$ 2,383,421 4.537,990 6,921,411
Intersegments 1,642,597 816,971 (2,459,568)
Total revenue \$ 4,026,018 5,354,961 (2, 459, 568) 6,921,411
Profit or loss from reportable segment \$ 609,008 875,947 48,427 1,533,382
Profit or loss from reportable S (534) (534)
discontinued operations
For the six months ended June 30, 2019
Knitted Clothing Adjustments
and write off
Total
Revenue:
From external clients \$ 3,833,085 9,350,539 13,183,624
Intersegments 2,234,569 1.684.878 (3,919,447)
Total revenue S 6,067,654 11,035,417 (3,919,447) 13,183,624
Profit or loss from reportable segment \$ 975,645 1,534,022 34,657 2,544,324
Profit or loss from reportable
discontinued operations
ς 54,321 (57,101) (2,780)
For the six months ended June 30, 2018
Knitted Adjustments
and write off
Clothing
Total
Revenue:
From external clients \$ 3,964,301 9,537,279 13,501,580
Intersegments 2,697,878 1,707,197 (4,405,075)
Total revenue 6,662,179 11,244,476 (4,405,075) 13,501,580
Profit or loss from reportable
segment
790,837 1,804,823 43,125 2,638,785
Profit or loss from reportable
discontinued operations
S (1,155) (1, 155)

$\Delta \sim 10^{-11}$