AI assistant
EDT — Interim / Quarterly Report 2023
Dec 25, 2023
52271_rns_2023-12-25_a99ca020-fde4-4d71-9c7d-2d496bd36c3b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Stock Code : 3038
(English Translation of Financial Report Originally Issued in Chinese)
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
For the nine months ended September 30, 2023 and 2022 (With Independent Auditors’ Review Report Thereon)
Address: No. 5, Central 1st Rd., Qianzhen Dist., Kaohsiung, Taiwan, R.O.C. Telephone: 886-7-812-4832
~ 1 ~
Table of contents
| Contents 1 、Cover page2 、Table of contents3 、 Independent auditors’ review report4 、 Consolidated balance sheets5 、 Consolidated statements of comprehensive income6 、 Consolidated statements of changes in equity7 、 Consolidated statements of cash flows8 、 Notes to consolidated financial statements(1) Organization and business scope (2) Financial statements authorization date and authorization process (3) Application of New and Revised International Financial Reporting Standards and Interpretations (4) Summary of significant accounting policies (5) Significant accounting assumptions and judgments, and major sources of estimates uncertainty (6) Explanation of significant accounts (7) Transactions with Related Parties (8) Pledged assets (9) Commitments and contingencies (10) Losses due to major disaster (11) Significant subsequent events (12) Other (13) Supplementary Disclosure Requirements (a) Information on significant transactions (b) Information on investees (c) Information on investments in Mainland China (d) Major shareholders (14) Segment information |
Page |
|---|---|
1 2 3 4 5 6 7 8 8 8 9~10 10 10~39 39 39 40 40 40 40 40~43 43 44 45 45~46 |
~ 2 ~
Independent Auditors’ Review Report
The Board of Director’s
Emerging Display Technologies Corp
Introduction
We have reviewed the accompanying consolidated balance sheets of Emerging Display Technologies Corp. (the Company) and subsidiaries as of September 30, 2023 and 2022, and the related consolidated statements of comprehensive income for the three months and the nine months ended September 30, 2023 and 2022, and changes in equity and cash flows for the nine months ended September 30, 2023 and 2022, and notes to the consolidated financial statements, including a summary of significant accounting policies. Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Accounting Standard 34, “Interim Financial Reporting” endorsed issued into effect by the Financial Supervisory Commission of the Republic of China. Our responsibility is to express a conclusion on the consolidated financial statements based on our reviews.
Scope of Review
Except as explained in the Basis for Qualified Conclusion paragraph, we conducted our reviews in accordance with ISRE 2410, “Review of Financial Information Performed by the Independent Auditor of the Entity”. A review of the consolidated financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the generally accepted auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Basis for Qualified Conclusion
As stated in Note 4(b), the consolidated financial statements included the financial statements of certain nonsignificant subsidiaries, which were not reviewed by independent accountants. These financial statements reflect total assets amounting to $478,100 thousand and $460,534 thousand, constituting 11.38% and11.53% of consolidated total assets as of September 30, 2023 and 2022, respectively, total liabilities amounting to $112,160 thousand and $123,237 thousand, constituting 6.91% and 7.11% of consolidated total liabilities as of September 30, 2023 and 2022, respectively, and total comprehensive income amounting to gain $32,880 thousand, gain $35,704 thousand, gain $5,406 thousand and gain $59,470 thousand, constituting 15.70%, 19.71%, 1.11% and 16.18% of consolidated total comprehensive income for the three months and the nine months ended September 30, 2023 and 2022, respectively.
~ 3 ~
Qualified Conclusion
Based on our reviews, except for the effects of the adjustments, if any, as might have been determined to be necessary had the financial statements of certain consolidated subsidiaries and equity accounted investee companies described in the Basis for Qualified Conclusion paragraph above been reviewed by independent accountants, 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 Emerging Display Technologies Corp. and subsidiaries as of September 30,2023 and 2022, and its consolidated financial performance for the three months and nine months ended September 30, 2023 and 2022, as well as its consolidated cash flow for the nine months ended September 30, 2023 and 2022 in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and the 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 audit resulting in this independent auditors’ review report are, Yung Hsiang, Chen and Yen Ta, Su.
KPMG
Taipei, Taiwan (Republic of China)
November 2, 2023
~ 3-1 ~
(English Translation of Financial Statements and Report Originally Issued in Chinese) EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Consolidated Balance Sheets
September 30, 2023, December 31, 2022, and September 30, 2022
(Expressed in thousands of New Taiwan Dollars) (Reviewed, not audited)
| Assets Current assets: 1100 Cash and cash equivalents (Note 6(a)) 1110 Financial assets at fair value through profit or loss, current (Note 6(b)) 1120 Financial assets at fair value through other comprehensive income, current(Note 6(c)) 1170 Accounts receivable, net (Note 6(d) and (v)) 1200 Other receivables (Notes 6(e)) 1220 Income tax assets 130X Inventories (Note 6(f)) 1470 Other current assets (Notes 6(g) and 8) Total current assets Non-current assets :1517 Financial assets at fair value through other comprehensive income, non-current (Note 6(c)) 1600 Property, plant and equipment (Notes 6(i) ,8 and 9) 1755 Right-of-use assets (Notes 6(j)) 1760 Investment property (Notes 6(k) and (q)) 1780 Intangible assets (Note 6(l)) 1840 Deferred income tax assets 1980 Other non-current financial assets (Notes 6(g)) Total non-current assets Total assets |
September 30,2023 | December 31,2022 | September 30,2022 Amount % 1,066,283 27 5,461 - 320,218 8 728,413 18 1,498 - 291 - 1,101,898 28 68,209 2 3,292,271 83 172,281 4 364,355 9 68,269 1 60,203 2 5,522 - 21,741 1 9,535 - 701,906 17 3,994,177 100 Liabilities and Equity Current liabilities :2100 Short-term loans (Note 6(m)) 2120 Financial liability at fair value through profit and loss (Note 6(b)) 2150 Notes payable 2170 Accounts payable 2200 Other note and accounts payables (Note 6(n)) 2230 Income tax liabilities 2280 Lease liabilities, current (Notes 6(p)) 2300 Other current liabilities (Notes 6(v)) Total current liabilities Non-current liabilities :2540 Long-term loans (Notes 6(o) and 8) 2570 Deferred income tax liabilities 2580 Lease liabilities, non-current (Notes 6(p)) 2640 Net defined benefit liabilities, non-current 2645 Guarantee deposits received 2670 Other non-current liabilities -otherTotal non-current liabilities Total liabilities Equity attributable to owners of parent (Note 6(t)) :3100 Ordinary shares 3200 Capital surplus 3300 Retained earnings 3400 Other equity interest 3500 Treasury stock Total equity attributable to shareholders of the parent 36XX Non-controlling interests (Note 6(h)) Total equity Total liabilities and equity |
September 30,2023 | December 31,2022 | September 30,2022 Amount % 60,000 2 - - 33 - 565,694 14 381,010 10 81,203 2 13,623 - 81,927 2 1,183,490 30 397,959 10 8 - 58,186 1 91,926 2 619 - 364 - 549,062 13 1,732,552 43 1,574,076 39 35,840 1 821,870 21 (117,575) (3) (122,282) (3) 2,191,929 55 69,696 2 2,261,625 57 3,994,177 100 |
||||
|---|---|---|---|---|---|---|---|---|---|---|
1,084,398 26 |
1,412,086 33 |
|||||||||
3,411,203 81 |
3,506,575 81 |
398,180 10 - - 51,459 1 89,210 2 629 - 156 - |
399,013 9 - - 55,052 1 90,867 3 600 - 312 - |
|||||||
146,390 3 489,865 12 55,483 1 60,655 2 4,613 - 24,557 1 9,614 - |
155,738 4 461,222 11 64,786 2 58,053 1 5,247 - 24,559 1 9,593 - |
|||||||||
| 539,634 13 |
545,844 13 |
|||||||||
1,624,032 39 |
1,957,930 46 |
|||||||||
1,574,076 37 50,291 1 1,092,156 26 (72,097) (2) (122,282) (3) |
1,574,076 37 35,840 1 897,783 21 (120,343) (3) (122,282) (3) |
|||||||||
791,177 19 |
779,198 19 |
|||||||||
2,522,144 59 56,204 2 |
2,265,074 53 62,769 1 |
|||||||||
| $ 4,202,380 100 |
4,285,773 100 |
2,578,348 61 |
2,327,843 54 |
|||||||
$ 4,202,380 100 |
4,285,773 100 |
See accompanying notes to financial statements.
~ 4 ~
(English Translation of Financial Statements and Report Originally Issued in Chinese) EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES Consolidated Statements of Comprehensive Income For the three months and the nine months ended September 30, 2023 and 2022 (Expressed in thousands of New Taiwan dollars, Except Earnings Per Share) (Reviewed, not audited)
| Operating revenue (Note 6(v)) Operating cost (Notes 6(f, r and w) and 12) Gross profit Operating expenses (Notes 6(d, r and w) 7and 12) :Selling expenses General and administrative expenses Research and development expenses Expected credit impairment loss(gain) Total operating expenses Net other income and expenses(Note 6(x)) Net operating income Non-operating income and expenses(Note 6(c, p and y) :Interest income Other income Other gains and losses Finance costs Total Non-operating income and expenses Profit (loss) before income tax Less: Income tax expense (Note 6(s)) Profit (Loss) Other comprehensive income :Items that will not be reclassified subsequently to profit or loss Unrealized gains (losses) on investments in equity instruments at fair value through other comprehensive income (Note 6(t)) Less :Income tax related to items that will notbe reclassified subsequently (Note 6(s)) Items that may be reclassified subsequently to profit or loss Exchange differences on translation of foreign financial statements(Note 6(t)) Less :Income tax related to items that will notbe reclassified subsequently (Note 6(s)) Other comprehensive income, net Comprehensive income Profit (loss) attributable to Shareholders of the parent Non-controlling interests Net Profit (loss) Comprehensive income attributable to :Shareholders of the parent Non-controlling interests Total comprehensive income Earnings per share (Note 6(u))(expressed in New Taiwan dollars) :Basic earnings per share Diluted earnings per share |
For the three months 2023 Amount % $ 1,119,509 100 853,017 76 |
For the three months 2023 Amount % $ 1,119,509 100 853,017 76 |
ended September 30 | ended September 30 | ended September 30 | For the nine months 2023 Amount % 3,456,925 100 2,705,317 78 |
For the nine months 2023 Amount % 3,456,925 100 2,705,317 78 |
ended September 30 2022 Amount % 3,501,279 100 2,831,353 81 |
ended September 30 2022 Amount % 3,501,279 100 2,831,353 81 |
|---|---|---|---|---|---|---|---|---|---|
| % 100 76 |
2022 | % 100 78 |
2022 | ||||||
| Amount | % | Amount 3,501,279 2,831,353 |
|||||||
1,276,124 1,026,394 |
100 80 |
||||||||
266,492 |
24 |
249,730 |
20 | 751,608 |
22 |
669,926 |
19 |
||
71,994 45,489 41,265 (827) |
6 4 4 - |
65,549 47,462 38,945 (130) |
5 3 3 - |
195,358 128,026 110,047 (420) |
6 4 3 - |
185,387 125,394 98,662 (135) |
5 4 3 - |
||
157,921 |
14 |
151,826 |
11 | 433,011 |
13 |
409,308 |
12 |
||
1,082 |
- |
1,053 |
- | 3,152 | - |
3,020 | - |
||
109,653 |
10 |
98,957 |
9 | 321,749 |
9 |
263,638 |
7 |
||
7,880 7,580 50,095 (2,724) |
1 1 3 - |
1,084 15,709 76,410 (2,573) |
- 1 6 - |
28,639 25,579 66,974 (9,851) |
1 1 1 - |
1,606 26,341 138,384 (7,022) |
- 1 4 - |
||
62,831 |
5 |
90,630 |
7 | 111,341 |
3 |
159,309 |
5 |
||
172,484 36,413 |
15 3 |
189,587 37,769 |
16 3 |
433,090 79,935 |
12 2 |
422,947 76,599 |
12 2 |
||
136,071 |
12 |
151,818 |
13 | 353,155 |
10 |
346,348 |
10 |
||
62,182 - |
6 - |
18,096 - |
1 - |
125,062 - |
4 - |
(6,077) (232) |
- - |
||
| 62,182 | 6 |
18,096 |
1 | 125,062 |
4 |
(5,845) |
- |
||
11,164 - |
1 - 1 |
11,245 - 11,245 |
1 |
9,689 - - |
- - |
27,029 - |
1 - |
||
| 11,164 | 1 | 9,689 |
- |
27,029 | 1 |
||||
73,346 |
7 |
29,341 |
2 | 134,751 |
4 |
21,184 |
1 |
||
$ 209,417 |
19 | 181,159 |
15 | 487,906 | 14 |
367,532 |
11 |
||
$ 135,781 290 |
12 - |
151,695 123 |
13 - |
352,856 299 |
10 - |
346,663 (315) |
10 - |
||
| $ 136,071 |
12 | 151,818 |
13 | 353,155 | 10 |
346,348 |
10 |
||
$ 204,156 5,261 |
19 - |
168,549 12,610 |
14 1 |
494,471 (6,565) |
14 - |
342,888 24,644 |
10 1 |
||
$ 209,417 |
19 |
181,159 |
15 | 487,906 |
14 |
367,532 |
11 |
||
$ |
0.91 |
1.02 |
2.37 | 2.33 | |||||
$ |
0.91 | 1.02 | 2.36 | 2.31 |
See accompanying notes to consolidated financial statements.
~ 5 ~
(English Translation of Financial Statements and Report Originally Issued in Chinese)
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders’ Equity
For the nine months ended September 30, 2023 and 2022
(Expressed in thousands of New Taiwan dollars, Except Earnings Per Share)
(Reviewed, not audited)
Equity attributable to shareholders of parent
| Balance at January 1, 2022 Profit Other comprehensive income Total comprehensive income Appropriation and distribution of retained earnings: Legal capital reserve appropriated Cash dividends of common stock Reversal of Special capital reserve Cash dividends to subsidiaries Proceeds from disposal equity instruments at FVOCI Retirement of treasury stock Return of employee stock ownership trust Balance as of September 30, 2022 Balance at January 1, 2023 Profit Other comprehensive income Total comprehensive income Appropriation and distribution of retained earnings: Legal capital reserve appropriated Cash dividends of common stock Special capital reserve appropriated Cash dividends to subsidiaries Proceeds from disposal equity instruments at FVOCI Return of employee stock ownership trust Balance as of September 30, 2023 |
Ordinary shares |
Capital surplus |
R | etained earnings | etained earnings | Other | equity interest | Treasury stock |
Total equity attributable to shareholders of parent |
Non- controlling interests |
Total Equity |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Exchange differences on translation of foreign financial statements |
Unrealized gains (losses) from financial assets measured at fair value through other comprehensive income |
||||||||||
| Legal capital reserve |
Special capital reserve Unappropriated earnings 117,815 430,152 |
||||||||||
| $ 1,624,076 |
25,980 | 106,820 |
117,815 |
430,152 |
(29,998) |
(74,493) |
(173,021) | 2,027,331 | 45,052 |
2,072,383 |
|
- - |
- - |
- - |
- - |
346,663 - |
- 26,637 |
- (30,412) |
- - |
346,663 (3,775) |
(315) 24,959 |
346,348 21,184 |
|
| - | - | - | - | 346,663 | 26,637 |
(30,412) |
- | 342,888 |
24,644 |
367,532 |
|
| - - - - - (50,000) - |
- - - 10,553 - (739) 46 |
25,258 - - - - - - |
- - (13,324) - - - - |
(25,258) (188,889) 13,324 - 9,309 - - |
- - - - - - - |
- - - - (9,309) - - |
- - - - - 50,739 - |
- (188,889) - 10,553 - - 46 |
- - - - - - - |
- (188,889) - 10,553 - - 46 |
|
| $ 1,574,076 |
35,840 | 132,078 | 104,491 | 585,301 | (3,361) | (114,214) | (122,282) | 2,191,929 | 69,696 | 2,261,625 | |
$ 1,574,076 |
35,840 |
132,078 |
104,491 |
661,214 |
(4,429) |
(115,914) |
(122,282) |
2,265,074 |
62,769 |
2,327,843 |
|
- - |
- - |
- - |
- - |
352,856 - |
- 9,741 |
- 131,874 |
- - |
352,856 141,615 |
299 (6,864) |
353,155 134,751 |
|
| - | - | - | - | 352,856 | 9,741 |
131,874 |
- | 494,471 |
(6,565) |
487,906 |
|
| - - - - - - |
- - - 14,071 - 380 |
43,188 - - - - - |
- - 15,852 - - - |
(43,188) (251,852) (15,852) - 93,369 - |
- - - - - - |
- - - - (93,369) - |
- - - - - - |
- (251,852) - 14,071 - 380 |
- - - - - - |
- (251,852) - 14,071 - 380 |
|
| $ 1,574,076 |
50,291 | 175,266 | 120,343 | 796,547 | 5,312 | (77,409) | (122,282) | 2,522,144 | 56,204 | 2,578,348 |
See accompanying notes to consolidated financial statements.
~ 6 ~
(English Translation of Financial Statements and Report Originally Issued in Chinese)
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the nine months ended September 30, 2023 and 2022
(Expressed in thousands of New Taiwan Dollars) (Reviewed, not audited)
Cash flows from (used in) operating activities:Profit (Loss) before tax Adjustments :Adjustments to reconcile profit (loss) :Depreciation expense Amortization expense Expected credit impairment loss(gain) Net (gains) losses on financial assets or liabilities at fair value through profit or loss Interest expense Interest income Dividend income Gain on disposal of property, plant, equipment Unrealized foreign exchange loss(gain) Others Total adjustments to reconcile profit Changes in operating assets and liabilities Changes in operating assets: (Increase) decrease in accounts receivableDecrease in other notes and accounts receivable Decrease (Increase) in inventories Decrease(Increase) in other current assets Total net changes in operating assets Changes in operating liabilities :Decrease in notes payable Decrease in accounts payable (Decrease) Increase in other payableIncrease in other current liabilities Decrease in net defined benefit liability Decrease in other non-current liabilities Total changes in operating liabilities Total changes in operating assets and liabilities Total adjustments Cash inflow generated from operations Interest received Dividends received Interest paid Income taxes paid Net cash flows from (used in) operating activities Cash flows from (used in) investing activities: Acquisition of financial assets at fair value through other comprehensive income Proceeds from disposal of financial assets at fair value through other comprehensive income Acquisition of financial assets at fair value through profit or loss Proceeds from disposal of financial assets at fair value through profit or loss Acquisition of property, plant and equipment Proceeds from disposal of property, plant, equipment Acquisition of intangible assets Decrease in restricted time deposits Increase in refundable deposits Net cash flows from (used in) investing activities Cash flows from (used in) financing activities: Decrease (increase) in short-term loans Dividend paid Return of employee stock ownership trust Repayment of lease liabilities Net cash flows from (used in) financing activities Effects of changes in foreign exchange rates Net increase in cash and cash equivalents Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period |
For the nine months 2023 $ 433,090 |
ended September 30 2022 422,947 |
|---|---|---|
53,584 986 (420) (635) 9,851 (28,632) (23,412) (206) (29,267) - |
48,106 1,063 (135) (5,420) 7,022 (1,594) (25,799) (330) (31,252) 46 |
|
| (18,151) | (8,293) |
|
(28,176) 1,260 238,685 2,495 |
74,558 765 (33,171) (15,527) |
|
214,264 |
26,625 |
|
- (52,967) (14,324) 12,181 (1,657) (156) |
(53) (17,960) 72,228 25,966 (9,051) (156) |
|
(56,923) |
70,974 |
|
157,341 |
97,599 |
|
139,190 |
89,306 |
|
572,280 28,150 23,412 (11,466) (81,101) |
512,253 1,421 25,833 (7,456) (25,521) |
|
531,275 |
506,530 |
|
(43,407) 192,640 (91,480) - (73,804) 722 (352) 230 (120) |
(138,307) 55,603 (10,000) 10,001 (50,253) 2,114 (2,899) 533 (1,509) |
|
(15,571) |
(134,717) |
|
(270,000) (237,781) 380 (10,357) |
60,000 (178,336) - (9,921) |
|
(517,758) |
(128,257) |
|
11,519 |
6,371 |
|
9,465 1,307,122 |
249,927 816,356 |
|
$ 1,316,587 |
1,066,283 |
See accompanying notes to financial statements.
~ 7 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
For the nine months ended September 30, 2023 and 2022
(All amounts expressed in thousands of New Taiwan dollars, unless otherwise specified)
(Reviewed, not audited)
(1) Organization and Business Scope
Emerging Display Technologies Corp. (the Company) and its subsidiaries was incorporated as a limited liability Group under the laws of the Republic of China (ROC) on September 23, 1994. The address of its registered office and principal place of business is No.5, Central 1st Rd., Qianzhen Dist., Kaohsiung City, Taiwan. The Consolidated financial statements comprise Emerging Display Technologies Corp. and its subsidiaries (jointly referred to as the Group). The Group is engaged in the manufacture and sale of Capacity Touch Panel and liquid crystal displays (LCDs).
- (2) Financial Statements Authorization Date and Authorization Process
The consolidated financial statements were authorized for issuance by the Board of Directors on November 2, 2023.
(3) Application of New and Revised International Financial Reporting Standards and Interpretations
-
(a) The impact of the International Financial Reporting Standards (“IFRSs”) endorsed by the Financial Supervisory Commission, R.O.C. which have already been adopted. The Group has initially adopted the following new amendments, which do not have a significant impact on its consolidated financial statements, from January 1, 2023:
-
“ ” -
‧Amendments to IAS 1 Disclosure of Accounting Policies -
“ ” -
‧Amendments to IAS 8 Definition of Accounting Estimates -
“ -
‧Amendments to IAS 12 Deferred Tax related to Assets and Liabilities arising from
a Single Transaction ” The Group has initially adopted the following new amendments, which do not have a significant impact on its consolidated financial statements, from May 23, 2023:
-
‧Amendments to IAS 12 “International Taxation Reform-Pillar Two Model Rules ” -
(b) The impact of IFRS issued by the FSC but not yet effective
The Group assesses that the adoption of the following new amendments, effective for annual period beginning on January 1, 2024, would not have a significant impact on its consolidated financial statements:
-
‧Amendments to IAS 1 “Classification of certain Liabilities as Current or Non-current” -
‧Amendments to IAS 1 “Non-current Liabilities with Covenants” -
“ -
‧Amendments to IAS 7 and IFRS 7 Supplier Finance Arrangements” -
‧IFRS16 “Requirements for Sale and Leaseback Transactions” -
(c) The impact of IFRS issued by IASB but not yet endorsed by the FSC
The Group does not expect the following other new and amended standards, which have yet to be endorsed by the FSC, to have a significant impact on its financial statements:
-
‧Amendments to IFRS 10 and IAS 28 “Sale or contribution of Assets between an Investor and its Assoicate of Joint Venture” -
‧IFRS 17 “Insurance contracts” and amendments to IFRS 17 -
‧IAS 21 “The effects of changes in foreign exchante rate”
~ 8 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(4) Summary of Significant Accounting Policies
(a) Statement of compliance
The consolidated financial statements have been prepared in conforming with the Regulation Governing the Preparation of Financial Reports by Securities Issuers and IAS 34, “Interim Financial Reporting,” endorsed by FSC. These consolidated financial statements do not include all of the information required by the Regulations and by the IFRS endorsed by the FSC for full annual consolidated financial statements.
Except as described below, the significant accounting policies for the consolidated financial statement applied in these consolidated financial statements is consistent with those applied in the consolidated financial statements for the year ended December 31, 2022. Please refer to Note 4 of 2022 consolidated financial statement for detail information.
(b) Basis of consolidation
(i)Subsidiaries included in the consolidated financial statements are as follows:
| Name of investor | Name of the subsidiary | Business Activity Sale of CTP and LCDs Investment holding Customer service and business support Sale of CTP and LCDs Customer service and business support Investment Investment Investment Investment holding Investment holding Manufacturing of CTP and LCDs |
Percentage ownership | Percentage ownership | Percentage ownership | Remarks |
|---|---|---|---|---|---|---|
| September 30,2023 100.00% 78.49% 100.00% 100.00% 100.00% 100.00% 100.00% 52.50% 5.90% 11.41% 100.00% |
December 31,2022 100.00% 78.49% 100.00% 100.00% 100.00% 100.00% 100.00% 52.50% 5.90% 11.41% 100.00% |
September 30,2022 |
||||
| The Company The Company The Company The Company The Company The Company The Company The Company Ying Dar Investment Development Corp. Bae Haw Investment Development Corp. Emerging Display International (Samoa) Corp. |
Emerging Display Technologies Corp., U.S.A Emerging Display International (Samoa) Corp. EDT-Europe ApS Emerging Display Technologies Korea EDT-Japan Corp. Ying Dar Investment Development Corp. Bae Haw Investment Development Corp. Ying Cheng Investment Corp. Emerging Display International (Samoa) Corp. Emerging Display International (Samoa) Corp. Dong Guan Emerging Display Limited |
100.00% 78.49% 100.00% 100.00% 100.00% 100.00% 100.00% 52.50% 5.90% 11.41% 100.00% |
Major Subsidiary Note Note Note Note Note Note Note Note Note Note |
Note : Quarterly financial reports are unaudited for non-major subsidiaries.
(ii)Subsidiaries which are not included in the consolidated financial statements: None.
(c) Income tax
T he Group prepared income tax in conforming to interim income tax measurement and disclosure of paragraph B12 of IAS 34 “Interim Financial Reporting”.
Income tax expense is calculated based on an interim period’s pre-tax income multiplied by best estimation of the annual income tax rate expected for the full financial year and all recognized as current income tax expense.
Income tax expense is directly recognized in equity items or other comprehensive items which is the temporary difference between book value of assets and liabilities at reporting date and tax basis to measure by using appropriate tax of expected realize assets and settle the liabilities.
~ 9 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(d) Employee benefit
Interim defined benefit pension is calculated on a year-to-date basis using the actuarially determined pension cost rate adjusted for significant market fluctuations, curtailments, settlement or other one-time events.
(5) Significant accounting assumptions and judgments, and major sources of estimates uncertainty
Management team prepared quarterly consolidated financial statements in conforming to IAS 34, “Interim Financial Reporting,”, and make judgement, estimation and assumption and the reporting amount will be affected by accounting policies, assets, liabilities, revenue and expense. The actual outcome might be different from the estimation.
In preparing the consolidated financial statements, critical accounting judgments and key sources of estimation uncertainty used by management in the application of accounting policies are consistent with those described in Note 5 of the consolidated financial statements for the year ended December 31, 2022.
(6) Explanation of significant accounting items
The explanation of significant accounting items of this quarterly consolidated financial statements had no significant difference compared with the Group consolidated financial statements for the year ended December 31, 2022. Please refer to Note 6 of 2022 consolidated financial statements.
(a) Cash and cash equivalents
| Cash and cash equivalents | |||
|---|---|---|---|
Cash and cash equivalents Demand deposits Check deposits Time deposits Total |
September 30, 2023 |
December 31, 2022 |
September 30, 2022 372 451,640 19 614,252 1,066,283 |
| $ 579 707,766 3 608,239 |
325 404,178 30 902,589 |
||
$ 1,316,587 |
1,307,122 |
Please refer to note 6(z) for the exchange rate risk and sensitivity analysis of the financial assets of the Group.
(b) Financial assets at fair value through profit or loss
| Current financial assets mandatorily measured at fair value through profit or loss :Open-end bond funds Forward exchange contract Total Current financial liabilities measured at fair value through profit or loss :Swap contract Total |
September 30, 2023 |
December 31, 2022 |
September 30, 2022 - 5,461 5,461 September 30, 2022 - - |
|---|---|---|---|
| $ 93,642 - |
- 399 |
||
| $ 93,642 |
399 |
||
September 30, 2023 |
December 31, 2022 |
||
| $ - | 1,933 | ||
| $ - |
1,933 |
Please refer to Note 6(y) for the recognition of gain or loss at fair.
The abovementioned financial assets were not pledged as collateral.
~ 10 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
The Group entered into derivative instruments to manage exposure to currency risk arising from operating activities and doesn’t applicable to hedge accounting. The Group’s derivative instruments were as follows presented under financial assets mandatorily measured at FVTPL and financial liabilities measured at FVTPL; presented under financial assets held for trading: Forward exchange contract:
December 31,2022 Contract amount (Thousand Dollar) Currency Maturity period Swap contract USD 6,000 TWD to USD 2023.01.11~2023.03.13 September 30,2022 Contract amount (Thousand Dollar) Currency Maturity period Swap contract USD 4,000 TWD to USD 2022.10.12~2022.12.27 Please refer to Note 6(z) for credit risk and market risk. (c) Financial assets at fair value through other comprehensive income September 30, 2023 December 31, 2022 September 30, 2022 Equity instruments at fair value through other comprehensive income-current: Corporate bonds -FORCAY$ 31,067 29,272 - Corporate bonds -TAISEM31,477 30,475 - Corporate bonds -BAC31,025 - - 93,569 59,747 - Equity instruments at fair value through other comprehensive income-current: Common stocks listed on domestic markets-current: Innolux Corp. $ 12,969 11,471 11,987 Nan Ya Plastics Corporation 19,980 21,300 20,070 Pegatron Co., Ltd. 16,546 13,716 12,636 CoAsia Electronics Corp. 5,006 5,556 5,721 Quanta Computer Inc. - 50,538 53,823 Shian Yih Electronic Co., Ltd. 48,293 27,641 25,377 Chicony Electronics Co., Ltd. 34,650 25,890 24,720 United Microelectronics Corp. 4,520 - - Lite-On Technology Corp. - 39,556 39,556 Mega Financial Holding Co., Ltd. 48,144 38,450 39,464 Taiwan Cement Corp., Ltd. 28,892 29,240 29,370 ASE Technology Holding Co., Ltd. 32,302 27,701 23,630 China Development Financial Holding Corp. 21,240 22,680 21,600 Evergreen Marine Corp. (Taiwan) Ltd. 9,744 13,692 12,264 Total 282,286 327,431 320,218 Total $ 375,855 387,178 320,218 |
December 31,2022 Contract amount (Thousand Dollar) Currency Maturity period |
|
|---|---|---|
| USD 6,000 TWD to USD 2023.01.11~2023.03.13 September 30,2022 Contract amount (Thousand Dollar) Currency Maturity period |
~ 11 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Equity instruments at fair value through other comprehensive income-noncurrent: Common stocks unlisted on domestic markets – non-current: Ascendax Venture Capital Corp. Chenfeng Optronics Corp. Total Preference stocks listed on domestic markets- non-current :Fubon Financial Holding Co., Ltd Total |
September 30, 2023 $ 28,382 117,180 |
December 31, 2022 21,032 133,910 |
September 30, 2022 19,916 151,550 171,466 815 172,281 |
|---|---|---|---|
145,562 |
154,942 |
||
828 |
796 |
||
| $ 146,390 |
155,738 |
- (i) Debt instruments at fair value through other comprehensive income
The Group has assessed that the above securities were held within a business model whose objective was achieved by both collecting contractual cash flows and selling securities. Therefore, they have been classified as debt instruments at fair value through other comprehensive income.
- (ii) Equity instruments at fair value through other comprehensive income
The Group designated the investments shown above as equity securities at fair value through other comprehensive income because these equity securities represent those investments that the Group intends to hold for strategic purposes. 。
For the three months and nine months ended September 30, 2023 and 2022, the Group has recognized dividend income $5,732, $15,495, $23,412 and $25,799 from equity instruments designated at fair value through other comprehensive income, respectively.
For the nine months ended September 30, 2023 and 2022, the Group with the objective of investment and financial management had sold financial assets at fair value of $192,640 and $55,603, respectively and accumulated gain on disposal of investments were $93,369 and $9,309, respectively which had been reclassified from other equity interest to retained earnings.
Please refer to Note 6(z) for market risk
The abovementioned financial assets were not pledged as collateral.
For the purpose of increasing investment profits, the Group entrusts partial listed companies as the beneficiary. According to the terms of the contract, the Group does not transfer risk and remuneration of these financial assets, and they had not been derecognized. As of September 30,2023, December 31, 2022 and September 30, 2022, the carrying amount of the listed stocks which were entrusted to financial institutions for security lending amounted to $12,969, $11,471and $11,987 respectively.
~ 12 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(d) Accounts receivable
| Accounts receivable | |||
|---|---|---|---|
| Accounts receivable-measured as amortized cost Allowance for impairment |
September 30, 2023 |
December 31, 2022 |
September 30, 2022 |
| $ 749,784 (893) |
704,601 (6,119) |
734,157 (5,744) 728,413 |
|
$ 748,891 |
698,482 |
The Group applies the simplified approach to provide for the loss allowance used for expected credit losses, which permit the use of lifetime expected loss provision for all receivables. To measure the accounts receivable expected credit losses, accounts receivable have been grouped based on past default experience of the customers and shared credit risk characteristics, as well as incorporate forward looking information, including macroeconomic and relevant industry information. The loss allowance provision was determined as follows :
| Current Overdue less than 90 days Overdue 91~180 days Overdue 181~270 days Overdue 271~365 days Overdue 365 days Current Overdue less than 90 days Overdue 91~180 days Overdue 181~270 days Overdue 271~365 days Overdue 365 days Current Overdue less than 90 days Overdue 91~180 days Overdue 181~270 days Overdue 271~365 days Overdue 365 days |
Carrying amount of Accounts Receivable $ 615,163 134,438 101 82 - - $ 749,784 Carrying amount of Accounts Receivable $ 583,448 111,988 - 4,343 - 4,822 $ 704,601 Carrying amount of Accounts Receivable $ 689,506 35,028 4,584 9 208 4,822 $ 734,157 |
September 30, 2023 | Loss allowance for lifetime expected credit losses 700 153 40 - - - 893 Loss allowance for lifetime expected credit losses 677 617 - 3 - 4,822 6,119 Loss allowance for lifetime expected credit losses 787 87 4 - 44 4,822 5,744 |
|
|---|---|---|---|---|
| Weighted-average expected credit loss rate 0.11% 0.11% 40.10% 0.10% - % - % December 31, 2022 |
||||
| Weighted-average expected credit loss rate 0.12% 0.55% - 0.07% - 100% September 30, 2022 |
||||
| Weighted-average expected credit loss rate 0.11% 0.25% 0.10% 0.10% 21.23% 100% |
||||
~ 13 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
The movement in the provision for impairment loss with respect to trade receivables was as follows:
Balance on January 1 Reversal of impairment loss Write-off of account due to irrecoverable Effect of changes in foreign currency exchange rates Ending balance |
For the nine months ended September 30 2023 2022 $ 6,119 5,842 (420) (135) (4,822) - 16 37 $ 893 5,744 |
|---|---|
| 2023 $ 6,119 (420) (4,822) 16 |
|
| $ 893 |
The abovementioned financial assets were not pledged as collateral. Please refer to Note 6(z) for credit risk.
(e) Other notes receivable and other receivables
| Loans to employee Interest receivable Others Allowance for impairment |
September 30, 2023 |
December 31, 2022 |
September 30, 2022 965 - 533 - 1,498 |
|---|---|---|---|
| $ 315 2,264 23 - |
795 1,782 801 - |
||
| $ 2,602 |
3,378 |
Please refer to Note 6(z) for credit risk.
(f) Inventories
) Inventories |
) Inventories |
||||||
|---|---|---|---|---|---|---|---|
| September 30, 2023 Raw materials and supplies $ 296,132 Work in process 268,591 Finished goods 221,110 Inventories in transit 23,454 $ 809,287 The details of cost of sales are as follows :July to September, 2023 July to September, 2022 Reclassification to cost of sales and expenses $ 818,784 979,543 Write down of inventories 325 4,966 Unamortized manufacturing expenses 5,077 3,859 Loss on scrap 28,876 38,095 Others (45) (69) $ 853,017 1,026,394 |
September 30, 2023 |
December 31, 2022 |
September 30, 2022 492,266 359,021 223,133 27,478 1,101,898 January to September, 2022 |
||||
| $ | 296,132 268,591 221,110 23,454 |
449,879 287,408 279,878 27,449 |
|||||
| $ | 809,287 |
1,044,614 |
|||||
| $ 818,784 325 5,077 28,876 (45) $ 853,017 |
979,543 4,966 3,859 38,095 (69) 1,026,394 |
2,597,176 8,303 14,984 85,025 (171) 2,705,317 |
2,731,954 5,634 10,876 83,054 (165) 2,831,353 |
~ 14 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
For the three months ended September 30, 2023 and 2022, and the nine months ended September 30, 2023 and 2022 write down of inventories due to the reduction of inventories cost to the net realizable value was recognized as an addition of operating costs.
Inventories were not pledged as collaterals.
(g) Other current assets
The details of other current assets are as follows :
| Income tax refund receivable Prepayment for purchases Prepaid expense Prepaid sales tax Restricted time deposits Refundable deposits Others Book as: Other current assets Other financial assets -non-current |
September 30, 2023 $ 6,090 11,625 7,368 36,413 2,328 9,701 - |
December 31, 2022 3,347 11,649 5,974 36,779 2,558 9,593 4,843 |
September 30, 2022 2,990 13,503 6,682 37,200 2,547 9,535 5,287 |
|---|---|---|---|
| $ 73,525 |
74,743 |
77,744 |
|
$ 63,911 9,614 |
65,150 9,593 |
68,209 9,535 |
|
$ 73,525 |
74,743 |
77,744 |
The above mentioned restricted time deposits had been pledged as collateral. Please refer to note 8.
(h) Major non-controlling interests’ share of subsidiaries
Significant to the Group of the non-controlling interest subsidiaries are as follows:
| Name of subsidiaries Ying Cheng Investment Corp. Emerging Display International (Samoa) Corp. |
Principal place of business Taiwan Samoa |
Proportion of non-controlling interest voting equity September 30, 2023 December 31, 2022 September 30, 2022 47.5% 47.5% 47.5% 4.2% 4.2% 4.2% |
Proportion of non-controlling interest voting equity September 30, 2023 December 31, 2022 September 30, 2022 47.5% 47.5% 47.5% 4.2% 4.2% 4.2% |
|---|---|---|---|
| September 30, 2023 47.5% 4.2% |
December 31, 2022 47.5% 4.2% |
Summarize above subsidiaries financial information as below which had prepared based on International Financial Reporting Standards endorsed by FSC. The below financial information was prior to the offset amount with Group:
~ 15 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
Summarized financial information for Ying Cheng Investment Corp. is as follows:
September 30, 2023 December 31, 2022 September 30, 2022 Current asset $ 9,784 9,803 9,841 Non-current asset 100,440 114,780 129,900 Current liability (20) (50) - Net asset $ 110,204 124,533 139,741 Non-controlling equity closing book amount $ 52,347 59,153 66,377 July to September, 2023 July to September, 2022 January to September, 2023 January to September, 2022 Operating revenue $ - - - - Net gain (loss) $ - - 11 (10) Other comprehensive income 10,260 26,220 (14,340) 51,720 Comprehensive income $ 10,260 26,220 (14,329) 51,710 Gain (loss) attributable to non- controlling interest $ - - 5 (5) Comprehensive income attributable to non-controlling interest $ 4,873 12,454 (6,807) 24,562 For the nine months ended September 30 2023 2022 Cash flow from operating activities $ (21) (61) Cash flow from investing activities - - Cash flow from financing activities - - Net increase(decrease) in cash and cash equivalents $ (21) (61) |
September 30, 2023 December 31, 2022 September 30, 2022 Current asset $ 9,784 9,803 9,841 Non-current asset 100,440 114,780 129,900 Current liability (20) (50) - Net asset $ 110,204 124,533 139,741 Non-controlling equity closing book amount $ 52,347 59,153 66,377 July to September, 2023 July to September, 2022 January to September, 2023 January to September, 2022 Operating revenue $ - - - - Net gain (loss) $ - - 11 (10) Other comprehensive income 10,260 26,220 (14,340) 51,720 Comprehensive income $ 10,260 26,220 (14,329) 51,710 Gain (loss) attributable to non- controlling interest $ - - 5 (5) Comprehensive income attributable to non-controlling interest $ 4,873 12,454 (6,807) 24,562 For the nine months ended September 30 2023 2022 Cash flow from operating activities $ (21) (61) Cash flow from investing activities - - Cash flow from financing activities - - Net increase(decrease) in cash and cash equivalents $ (21) (61) |
September 30, 2023 $ 9,784 100,440 (20) |
September 30, 2023 $ 9,784 100,440 (20) |
December 31, 2022 9,803 114,780 (50) |
December 31, 2022 9,803 114,780 (50) |
September 30, 2022 9,841 129,900 - 139,741 66,377 January to September, 2022 |
|
|---|---|---|---|---|---|---|---|
| $ | |||||||
| $ | 110,204 |
124,533 |
|||||
| $ | 52,347 |
59,153 |
|||||
January to September, 2023 |
|||||||
| $ - |
- | - | |||||
| $ - 10,260 |
- 26,220 |
11 (14,340) |
|||||
$ 10,260 |
26,220 |
(14,329) |
|||||
$ - |
- |
5 |
|||||
$ 4,873 |
12,454 | (6,807) | |||||
| $ (21) |
Summarized financial information for Emerging Display International (Samoa) Corp. is as follows :
Current asset Non-current asset Current liability Non-current liability Net asset Non-controlling equity closing book amount Current asset |
September 30, 2023 $ 150,926 33,625 (92,709) - |
December 31, 2022 164,617 36,515 (113,663) (1,388) |
September 30, 2022 146,679 35,796 (99,967) (3,492) 79,016 3,319 |
|---|---|---|---|
| $ 91,842 |
86,081 |
||
$ 3,857 |
3,616 |
||
~ 16 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| July to September, 2023 Operating revenue $ 103,011 Net gain (loss) $ 6,902 Other comprehensive income 2,345 Comprehensive income $ 9,247 Gain (loss) attributable to non- controlling interest $ 290 Comprehensive income attributable to non-controlling interest $ 388 Cash flow from operating activities Cash flow from investing activities Cash flow from financing activities Effects of changes in foreign exchange rates Net increase in cash and cash equivalents |
July to September, 2023 |
July to September, 2022 |
July to September, 2022 |
January to September, 2023 |
January to September, 2023 |
January to September, 2022 |
|---|---|---|---|---|---|---|
| $ 103,011 |
106,355 2,954 760 3,714 123 156 For $ $ |
248,576 | 262,736 | |||
$ 6,902 2,345 |
,954 760 |
6,997 (1,236) |
(7,368) 9,336 |
|||
$ 9,247 |
,714 | 5,761 |
1,968 |
|||
$ 290 |
123 |
294 |
(310) |
|||
| $ 388 |
156 | 242 | 82 |
|||
| For | the nine months | |||||
| 2023 (8,105) (7,289) (5,951) (32) |
2022 20,046 (3,427) (5,628) 823 |
|||||
| $ | ||||||
| $ | (21,377) |
11,814 |
(i) Property, plant and equipment
The cost and depreciation of the property, plant and equipment of the Group were as follows:
| Cost or deemed cost: Balance at January 1, 2023 Additions Reclassification Disposals Effect of changes in exchange rates Balance at September 30, 2023 Balance at January 1, 2022 Additions Reclassification Disposals Effect of changes in exchange rates Balance at September 30, 2022 Depreciation: Balance at January 1, 2023 Depreciation Disposals Effect of changes in exchange rates Balance at September 30, 2023 |
Land | Building and construction |
Machinery and equipment |
Office equipment 178,370 8,225 8,706 (3,141) 56 192,216 153,079 19,874 6,303 (7,499) 166 171,923 138,634 16,527 (2,767) 41 152,435 |
Other | Total 3,810,137 65,977 - (116,536) 6,773 3,766,351 3,637,843 62,321 - (10,357) 15,370 3,705,177 3,348,915 42,712 (116,020) 879 3,276,486 |
|---|---|---|---|---|---|---|
| $ 39,122 161 - - 1,966 |
1,119,400 6,657 1,432 (365) 4,202 1,131,326 1,055,674 1,356 1,176 - 5,261 1,063,467 844,100 10,629 (243) 388 854,874 |
2,399,606 6,952 8,564 (103,635) 305 |
73,639 43,982 (18,702) (9,395) 244 |
|||
$ 41,249 |
2,311,792 | 89,768 | ||||
$ 23,268 - - - 3,421 |
2,373,003 6,223 7,280 (1,332) 5,821 |
32,819 34,868 (14,759) (1,526) 701 |
||||
$ 26,689 |
2,390,995 |
52,103 | ||||
$ - - - - |
2,339,498 13,864 (103,615) 283 |
26,683 1,692 (9,395) 167 |
||||
| $ - |
2,250,030 | 19,147 |
~ 17 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Balance at January 1, 2022 Depreciation Disposals Effect of changes in exchange rates Balance at September 30, 2022 Carrying amount: Balance at January 1, 2023 Balance at September 30, 2023 Balance at January 1, 2022 Balance at September 30, 2022 |
Land $ - - - - |
Building and construction 830,811 8,882 - 2,001 |
Machinery and equipment 2,319,409 14,304 (1,332) 5,403 |
Office equipment 127,668 13,563 (6,481) 113 |
Other 27,193 297 (1,526) 517 |
Total 3,305,081 37,046 (9,339) 8,034 3,340,822 461,222 489,865 332,762 364,355 |
|---|---|---|---|---|---|---|
| $ - |
841,694 |
2,337,784 |
134,863 |
26,481 | ||
| $ 39,122 |
275,300 |
60,108 |
39,736 |
46,956 |
||
$ 41,249 |
276,452 |
61,762 |
39,781 |
70,621 |
||
$ 23,268 |
224,863 |
53,594 |
25,411 |
5,626 |
||
$ 26,689 |
221,773 |
53,211 |
37,060 |
25,622 |
Please refer to Note 6(y) for detail of disposal gain and loss.
Property, plant and equipment pledged as collateral for long-term loans and finance were disclosed in Note 8 .
(j) Right-of-use assets
The movements in the cost and depreciation of the leased land, buildings, transportation equipment were as follows:
| Right-of-use assets cost: Balance at January 1, 2023 Additions Decrease Effect of changes in foreign exchange rates Balance at September 30, 2023 Balance at January 1, 2022 Additions Decrease Effect of changes in foreign exchange rates Balance at September 30, 2022 Depreciation: Balance at January 1, 2023 Depreciation Decrease Effect of changes in foreign exchange rates Balance at September 30, 2023 |
Land $ 61,840 - - |
Building and construction 51,857 - (166) |
Transportation equipment 2,239 1,288 (354) 151 |
Total 115,936 1,288 (354) (15) |
|---|---|---|---|---|
| $ 61,840 |
51,691 |
3,324 |
116,855 |
|
$ 66,409 105 (4,674) - |
51,684 3,832 (4,668) 671 |
658 1,808 - 91 |
118,751 5,745 (9,342) 762 |
|
| $ 61,840 |
51,519 | 2,557 | 115,916 | |
$ 10,742 1,891 - - |
39,447 7,660 - (46) |
961 990 (334) 61 |
51,150 10,541 (334) 15 |
|
| $ 12,633 |
47,061 |
1,678 |
61,372 |
~ 18 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Balance at January 1, 2022 Depreciation Decrease Effect of changes in foreign exchange rates Balance at September 30, 2022 Carrying amount: Balance at January 1, 2023 Balance at September 30, 2023 Balance at January 1, 2022 Balance at September 30, 2022 |
Land $ 8,204 1,908 - - |
Building and construction 32,761 7,990 (4,668) 426 |
Transportation equipment 311 652 - 63 |
Total 41,276 10,550 (4,668) 489 |
|---|---|---|---|---|
| $ 10,112 |
36,509 | 1,026 | 47,647 | |
$ 51,098 |
12,410 |
1,278 |
64,786 |
|
$ 49,207 |
4,630 |
1,646 |
55,483 |
|
$ 58,205 |
18,923 |
347 |
77,475 |
|
$ 51,728 |
15,010 |
1,531 | 68,269 |
(k) Investment property
Investment property includes assets owned by Group such as office buildings leased to third party. Based on original lease terms of investment property, non-cancellable lease term is four years and the lessee has the right to extend upon expiry. Subsequent lease term will consult with the lessee and without charging contingent rental. Please refer to Note 6(q) for information of the rental income. Rental income of leased investment property has a fixed amount.
Investment property cost and depreciation of the Group were as follows :
| Cost or deemed cost: Balance at January 1, 2023 Effect of changes in foreign exchange rates Balance at September 30, 2023 Balance at January 1, 2022 Effect of changes in foreign exchange rates Balance at September 30, 2022 Depreciation: Balance at January 1, 2023 Depreciation Effect of changes in foreign exchange rates Balance at September 30, 2023 |
Land $ 48,882 2,483 |
Building and construction 16,714 849 |
Total 65,596 3,332 |
||
|---|---|---|---|---|---|
$ 51,365 |
17,563 | 68,928 |
|||
$ 44,059 6,479 |
15,065 2,215 |
59,124 8,694 |
|||
$ 50,538 |
17,280 |
67,818 |
|||
$ - - - |
7,543 331 399 |
7,543 331 399 |
|||
| $ - |
8,273 | 8,273 |
~ 19 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Balance at January 1, 2022 Depreciation Effect of changes in foreign exchange rates Balance at September 30, 2022 Carrying amount: Balance at January 1, 2023 Balance at September 30, 2023 Balance at January 1, 2022 Balance at September 30, 2022 |
Land $ - - - |
Building and construction 6,157 510 948 |
Total 6,157 510 948 |
|---|---|---|---|
| $ - |
7,615 | 7,615 | |
| $ 48,882 |
9,171 |
58,053 |
|
$ 51,365 |
9,290 |
60,655 |
|
$ 44,059 |
8,908 |
52,967 |
|
$ 50,538 |
9,665 |
60,203 |
There was no significant differences of Group’s fair value of investment property which compared with the consolidated financial statements Note 6(k) for the year ended December 31, 2022. The investment property was not pledged as collateral.
(l) Intangible assets
The movements of intangible assets were as follows:
| Initial cost: Balance as of January 1, 2023 Individual acquisition Disposals Effects of changes in foreign exchange rates Balance as of September 30, 2023 Balance as of January 1, 2022 Individual acquisition Effects of changes in foreign exchange rates Balance as of September 30, 2022 Amortization: Balance as of January 1, 2023 Amortization Disposals Effects of changes in foreign exchange rates Balance as of September 30, 2023 Balance as of January 1, 2022 Amortization Effects of changes in foreign exchange rates Balance as of September 30, 2022 |
Patent $ 3,203 233 (410) - |
Computer software cost 9,057 119 - 33 |
Membership card 2,750 - - - |
Total amount 15,010 352 (410) 33 |
|
|---|---|---|---|---|---|
| $ 3,026 |
9,209 | 2,750 | 14,985 | ||
$ 3,029 122 - |
8,991 27 95 |
- 2,750 - |
12,020 2,899 95 |
||
| $ 3,151 |
9,113 | 2,750 | 15,014 | ||
$ 1,831 203 (410) - |
7,932 783 - 33 |
- - - - |
9,763 986 (410) 33 |
||
| $ 1,624 |
8,748 | - | 10,372 | ||
$ 1,494 269 - |
6,841 794 94 |
- - - |
8,335 1,063 94 |
||
| $ 1,763 |
7,729 | - | 9,492 | ||
~ 20 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Carrying amount: Balance as of January 1, 2023 Balance as of September 30, 2023 Balance as of January 1, 2022 Balance as of September 30, 2022 |
Patent $ 1,372 $ 1,402 $ 1,535 $ 1,388 |
Computer software cost 1,125 |
Membership card 2,750 |
Total amount 5,247 |
|---|---|---|---|---|
461 |
2,750 |
4,613 |
||
| 2,150 | - |
3,685 |
||
1,384 |
2,750 | 5,522 |
The intangible assets of the group were not pledged as collateral.
(m) Short-term loans
The details of short-term loans were as follows:
| Unsecured bank loans Unused lines of credit Range of interest rates |
September 30,2023 $ - |
December 31,2022 270,000 |
September 30,2022 60,000 |
|---|---|---|---|
| $ 1,928,008 |
1,565,680 |
1,784,000 |
|
- |
1.21%~1.70% |
1.05%~1.18% |
Short-term loans were not pledged as collateral.
Please refer to note 6(z) for the interest rate risk and sensitivity analysis of the financial liabilities of the Group.
(n) Other payables
| Salaries and bonus payables Employee remuneration payables Directors’ and supervisors’ remuneration payables Employee benefit liabilities Notes and accounts payable for equipments Others |
September 30,2023 $ 171,737 23,368 14,020 32,116 8,553 117,552 |
December 31,2022 166,390 27,018 12,786 31,402 16,769 133,558 |
September 30,2022 149,315 24,683 13,778 29,544 20,009 143,681 |
|---|---|---|---|
$ 367,346 |
387,923 |
381,010 |
(o) Long-term loans
The details of long-term loans were as follows:
| Commercial paper payable Secured bank loans Less: discount on long-term loans Total Unused long-term credit lines Range of interest rates |
September 30,2023 $ 400,000 - 1,820 |
December 31,2022 - 400,000 987 |
September 30,2022 400,000 - 2,041 |
|---|---|---|---|
$ 398,180 |
399,013 |
397,959 |
|
$ 400,000 |
400,000 |
400,000 |
|
2.0380% |
1.8965% |
1.6757% |
~ 21 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES Notes to consolidated financial statements
The Group signed a 5-year syndicated loan contract with E-SUN bank and six other banks on May 15, 2020, with a revolving credit line of $800,000 from the first appropriation date to maturity date, wherein $800,000 can be appropriated by using the banks’ own fund and $600,000 by using Group-issued commercial paper guaranteed by the banks, and the combined credit line should not exceed $800,000. According to the loan contract, 9 months after the date the contract was signed will be considered as the first appropriation date to calculate the revolving credit even if the credit line is unused after 9 months. The credit line, with a total of five phases, decreases every 6 months, beginning the 36th month after the first appropriation date. The first to fourth phases of the total credit line amounting to $800,000 will decrease by 12.5%, and the fifth phase will decrease by 50%. As the credit line decreases, the residual of the excess credit line will be repaid upon maturity. The Group issued a total of $400,000 commercial paper on February 5, 2021. For the related information and concerned restricted terms, please refer to Note 6(o) of 2022 consolidated financial statements.
Assets pledged as collateral for long-term borrowings are disclosed in note 8.
(p) Lease liabilities
The details of lease liabilities were as follow:
September 30, 2023 December 31, 2022 Current $ 7,891 13,418 Non-Current $ 51,459 55,052 For maturity analysis, please refer to Note 6 (z) Finanical Instruments. The amounts recognized in profit or loss were as follow: July to September, 2023 July to September, 2022 January to September, 2023 Interest on lease liabilities $ 553 724 1,770 Expenses relating to short-term leases $ 823 83 1,237 Expenses relating to leases of low-value assets, excluding short-term leases of low-value assets $ 79 67 203 |
September 30, 2023 December 31, 2022 Current $ 7,891 13,418 Non-Current $ 51,459 55,052 For maturity analysis, please refer to Note 6 (z) Finanical Instruments. The amounts recognized in profit or loss were as follow: July to September, 2023 July to September, 2022 January to September, 2023 Interest on lease liabilities $ 553 724 1,770 Expenses relating to short-term leases $ 823 83 1,237 Expenses relating to leases of low-value assets, excluding short-term leases of low-value assets $ 79 67 203 |
September 30, 2023 $ 7,891 |
September 30, 2023 $ 7,891 |
December 31, 2022 13,418 |
December 31, 2022 13,418 |
September 30, 2022 13,623 58,186 January to September, 2022 2,172 1,466 319 |
|
|---|---|---|---|---|---|---|---|
$ 51,459 |
55,052 |
||||||
| $ 823 |
83 |
1,237 |
|||||
| $ 79 |
67 |
203 |
For maturity analysis, please refer to Note 6 (z) Finanical Instruments. The amounts recognized in profit or loss were as follow:
The amounts recognized in the statement of cash flows for the Group were as follow :
| Total cash outflow for leases | For the nine months ended September 30 2023 2022 $ 13,350 13,794 |
|---|---|
| 2023 $ 13,350 |
(i) Lease of land, building and construction
The Group leases land and buildings for its office use. The leases of land and buildings run for approximately 2 to 10 years, and the lease period of office premises is usually 2 to 3 years. Lease payments for certain contracts are subject to changes in the local price index, which usually occur once a year.
~ 22 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES Notes to consolidated financial statements
The lease agreements for some of the equipments include the option to extend the lease or terminate the lease, which are managed separately by each region, and therefore the individual terms and conditions agreed upon are different within the Group. These options are only for the Group to have enforceable rights and the lessor does not have this right. In the event that it is not possible to reasonably determined the period of the extended lease that will be exercisable, the related payments over the period covered by the option are not included in the lease liability. (ii) Other leases
The lease period for the Group leased transportation equipment is two to three years. In addition, the lease term of the Group leased machinery and equipment is one to three years. These leases are short-term or low-value leases. The Group chooses to apply the exemption recognition requirement without recognizing its related right-of-use assets and lease liabilities.
(q) Operating lease
There was no increase for operating lease for the nine months ended September 30, 2023 and 2022, for detail of Investment property leases, please refer to Note 6(q) of the 2022 consolidated financial statements.
(r) Employee benefits
- (i) Defined benefit plan
There were no significant market fluctuations, curtailments, settlement or other one-time events after the end of the previous financial year, the pension cost measurement and disclosure of interim pension cost were calculated based on actuarial adopted on December 31, 2022 and 2021. Cost recognized in expense was as below:
| July to September,2023 Operating cost $ 441 Selling expenses 31 General and administrative expenses 76 Research and development expenses 54 $ 602 (ii) Defined Contribution Plan Cost recognized in expense was as below: July to September,2023 Operating cost $ 6,858 Selling expenses 1,738 General and administrative expenses 652 Research and development expenses 811 $ 10,059 |
July to September,2023 |
July to September,2022 |
January to September, 2023 |
January to September, 2022 |
|---|---|---|---|---|
| $ 441 31 76 54 |
251 17 42 31 |
1,320 95 225 164 |
749 49 129 94 |
|
| $ 602 |
341 | 1,804 | 1,021 | |
| July to September,2022 |
January to September, 2023 |
January to September, 2022 |
||
| $ 6,858 1,738 652 811 |
7,077 1,552 576 749 |
20,604 5,032 1,889 2,359 |
21,643 4,801 1,831 2,186 |
|
| $ 10,059 |
9,954 | 29,884 |
30,461 |
~ 23 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(s) Income tax
Income tax expense for the period is best estimated by multiplying pretax income for the interim
reporting period with the effective annual tax rate as forecasted by management.
(i) The amounts of income tax expense (benefit) were as follows :
| Current tax expense Current Adjustment for prior periods Income tax expense |
July to September,2023 |
July to September,2022 |
January to September, 2023 |
January to September, 2022 |
|---|---|---|---|---|
| $ 36,274 139 |
40,517 (2,748) |
81,831 (1,896) |
79,338 (2,739) |
|
| $ 36,413 |
37,769 |
79,935 |
76,599 |
(ii) For the nine months ended September 30, 2023 and 2022 no income tax was recognized directly in equity.
(iii) The amount of income tax recognized in other comprehensive income were as follows :
| Items that will not be reclassified subsequently to profit or loss :Unrealized gains or losses from investments in equity instruments measured at FVOCI |
July to September,2023 |
July to September,2022 |
January to September, 2023 |
January to September, 2022 |
|---|---|---|---|---|
| $ - |
- | - | (232) |
- (iv) Approval of income tax
The Company’s income tax returns for all fiscal years up to 2021 have been examined and approved by the R.O.C tax authority.
(t) Share capital and other equity
The Group had no share capital change for the nine months ended Septembe 30, 2023 and 2022 except below statement. Please refer to Note 6(t) of 2022 consolidated financial statements for detail information.
(i) Ordinary shares
As of September 30, 2023, December 31, 2022 and September 30, 2022, the authorized share capital of the Company amounted to $3,500,000, comprising 350,000 thousand shares with a par value of New Taiwan dollars (TWD) 10 per share. Issued shares were both 157,408 thousand shares.
~ 24 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
Reconciliation of shares issued by the Company was as follows:
Balance on January 1 Retirement of treasury shares Balance on September 30 |
Expressed in thousands of thousand shares Ordinary shares 2023 2022 157,408 162,408 - (5,000) 157,408 157,408 |
|---|---|
| 157,408 |
The 5,000 thousand treasury shares repurchased in 2019 to transfer to employees had been overdue, and therefore they were regarded as unissued. The Company retired the treasury shares based on a resolution approved during the board meeting held on January 12, 2022. The related registration procedures had been completed.
The weighted average numbers of shares of common stock outstanding excluded treasury stock and the common stock held by the Company’s subsidiaries were both 148,614 thousand shares.
- (ii) Capital surplus
Capital surplus was as follows :
| Treasury stock Disgorgement Return of employee stock ownership trust Total |
September 30, 2023 $ 49,388 473 430 |
December 31, 2022 35,317 473 50 |
September 30, 2022 35,317 473 50 35,840 |
|---|---|---|---|
| $ 50,291 |
35,840 |
(iii) Earnings distribution
The appropriations of earnings for 2022 and 2021 have been approved in the meeting of the board of directors held on March 9, 2023 and March 10, 2022, the appropriation and dividend per share were as follows:
Dividends distributed to ordinary shareholders (TWD):Cash |
2022 $ 1.6 |
2021 1.2 |
|---|---|---|
(iv) Other equity (net of tax)
Balance at January 1, 2023-Changes of the GroupDisposal of investments in equity instrument measured at FVOCI Balance at September 30, 2023 |
Foreign exchange differences arising from foreign operation |
Unrealized gains (losses) on financial assets measured at FVOCI (115,914) 131,874 (93,369) |
Total (120,343) 141,615 (93,369) (72,097) |
|---|---|---|---|
| $ (4,429) 9,741 - |
|||
| $ 5,312 |
(77,409) |
~ 25 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
Balance at January 1, 2022-Changes of the GroupDisposal of investments in equity instrument measured at FVOCI Balance at September 30, 2022 |
Foreign exchange differences arising from foreign operation $ (29,998) 26,637 - |
Unrealized gains (losses) on financial assets measured at FVOCI (74,493) (30,412) (9,309) |
Total (104,491) (3,775) (9,309) (117,575) |
|---|---|---|---|
| $ (3,361) |
(114,214) |
(v)Treasury stock
The changes of treasury stocks were as follows:
(Expressed in thousands of shares) Reason to buy back Beginning Shares Increase shares Decrease shares Ending share January to September, 2022 Transfer to employees 5,000 - (5,000) -
In accordance with Article 28-2 of the Securities and Exchange Act requirements as stated above, the number of shares repurchased should not exceed 10 percent of all shares outstanding. Also, the value of the repurchased shares should not exceed the sum of the Company’s retained earnings, share premium, and realized capital reserves. The aforementioned repurchased shares and amount did not exceed statutory limit.
As of September 30, 2023, December 31 and September 30, 2022, the costs of treasury stocks were $0.
In accordance with Securities and Exchange Act requirements, treasury stocks held by the Company should not be pledged, and do not hold shareholder rights before their transfer.
Ying Dar Corp. and Bae Haw Corp., 100%-owned subsidiaries of the Company, held the Company’s common stock. For the nine months ended September 30, 2023 and 2022, Ying Dar Corp. and Bae Haw Corp. did not purchase or dispose any of the Company’s shares. As of September 30, 2023, December 31 and September 30, 2022, Ying Dar Corp. and Bae Haw Corp. together held 8,794 thousand shares of the Company’s common stock, the cost was $122,282 which was recognized in treasury stocks. As of September 30, 2023, December 31 and September 30, 2022, their market values amounted to $276,584,$178,526 and $175,448, respectively.
(u) Earnings per share
| Earnings per share | Earnings per share | Earnings per share | ||
|---|---|---|---|---|
| The calculation of basic earnings per share and diluted earnings July to September, 2023 July to September, 2022 Basic earnings per share Profit attributable to owners of parent $ 135,781 151,695 Weighted-average number of ordinary shares at end of year (expressed in thousands of shares) 148,614 148,614 Expressed in New Taiwan dollars $ 0.91 1.02 |
per share were January to September, 2023 |
as follows:January to September, 2022 |
||
| $ 135,781 |
151,695 | 352,856 | 346,663 148,614 2.33 |
|
148,614 |
148,614 |
148,614 |
||
$ 0.91 |
1.02 |
2.37 |
~ 26 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Diluted earnings per share Profit attributable to owners of parent Weighted-average number of ordinary shares (expressed in thousands of shares) Effect of potentially dilutive ordinary stock: -Employee bonus (expressed inthousands of shares) Weighted-average number of ordinary shares- diluted (expressed in thousands of shares) Expressed in New Taiwan dollars |
July to September, 2023 |
July to September, 2022 |
January to September, 2023 |
January to September, 2022 346,663 148,614 1,426 150,040 2.31 |
||||
|---|---|---|---|---|---|---|---|---|
| $ 135,781 |
151,695 | 352,856 | ||||||
148,614 293 |
148,614 604 |
148,614 1,021 |
||||||
| 148,907 | 149,218 | 149,635 |
||||||
$ 0.91 |
1.02 |
2.36 |
In computing above basic earnings (loss) per share of ordinary stock for the nine months ended September 30, 2023 and 2022, the weighted-average numbers of shares of common stock outstanding excluded 8,794 thousand shares of common stock held by the Company’s subsidiaries as treasury stock.
(v) Revenue from Contracts with Customers
- (i) Disaggregation of revenue
| Primary geographical markets: Europe USA Others Total Major products: Liquid crystal display modules Capacitive touch panel and capacitive touch panel modules Others Total Primary geographical markets: Europe USA Others Total |
July toSeptember, 2023 | July toSeptember, 2023 | Total 508,541 394,717 216,251 1,119,509 286,700 828,425 4,384 1,119,509 Total 649,019 347,436 279,669 1,276,124 |
|
|---|---|---|---|---|
| Domestic $ 508,423 137 132,552 |
North America 12 394,580 83,663 |
Other operating department 106 - 36 |
||
$ 641,112 |
478,255 |
142 |
||
$ 154,291 484,648 2,173 |
132,409 343,777 2,069 |
- - 142 |
||
$ 641,112 |
478,255 |
142 |
||
July to September, 2022 |
||||
| Domestic $ 648,797 - 200,844 |
North America - 347,436 78,810 |
Other operating department 222 - 15 |
||
$ 849,641 |
426,246 |
237 |
~ 27 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Major products: Liquid crystal display modules Capacitive touch panel and capacitive touch panel modules Others Total Primary geographical markets: Europe USA Others Total Major products: Liquid crystal display modules Capacitive touch panel and capacitive touch panel modules Others Total Primary geographical markets: Europe USA Others Total Major products: Liquid crystal display modules Capacitive touch panel and capacitive touch panel modules Others Total |
July to September, 2022 | July to September, 2022 | Total 392,880 859,283 23,961 |
|
|---|---|---|---|---|
| Domestic $ 245,959 583,658 20,024 |
North America 146,921 275,625 3,700 |
Other operating department - - 237 |
||
$ 849,641 |
426,246 |
237 |
1,276,124 |
|
Domestic $ 1,772,080 4,542 591,720 |
January toSeptember, 2023 |
Total 1,772,459 883,546 800,920 3,456,925 1,032,837 2,389,454 34,634 3,456,925 Total 1,831,221 884,655 785,403 3,501,279 1,170,445 2,245,725 85,109 3,501,279 |
||
| North America 12 879,004 209,027 |
Other operating department 367 - 173 |
|||
$ 2,368,342 |
1,088,043 |
540 | ||
$ 646,307 1,696,945 25,090 |
386,530 692,509 9,004 |
- - 540 |
||
$ 2,368,342 |
1,088,043 |
540 | ||
Domestic $ 1,830,742 17 591,677 |
||||
| North America - 884,638 193,648 |
Other operating department 479 - 78 |
|||
$ 2,422,436 |
1,078,286 |
557 | ||
$ 769,609 1,594,063 58,764 |
400,836 651,662 25,788 |
- - 557 |
||
$ 2,422,436 |
1,078,286 |
557 |
~ 28 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(ii) Contract balance
| (ii) Contract balance | |||
|---|---|---|---|
Accounts receivable (including related parties) Less: allowance for impairment Total Contract liability -Unearned revenue(recognized in other current liabilities) |
September 30, 2023 | December 31, 2022 |
September 30, 2022 734,157 (5,744) 728,413 65,243 |
$ 749,784 (893) |
704,601 (6,119) |
||
$ 748,891 |
698,482 |
||
$ 70,795 |
56,237 |
Please refer to Noet 6(d) for accounts receivables and impairment. The amount of revenue recognized for the three months and nine months ended September 30, 2023 and 2022, that was included in the contract liability balance at the beginning of the period were $12,981, $6,967, $25,918 and $17,597, respectively.
(w) Employee’s remuneration, and directors’ remuneration
According to the Company’s articles of association, the Company should contribute no less than 5% of the profit as employee remuneration and a maximum of 3% as directors’ remuneration when there is profit for the year. However, certain amounts of the earnings should be reserved if there is an accumulated loss from operations in previous years in advance of the appropriation of the employee bonuses. The aforementioned employee bonuses will be distributed in cash or stock to employees who satisfy certain specifications of the Group and its affiliates.
The Company accrued the remuneration of employees and directors' amount were as follows :
| Employee’s remuneration Directors’ remuneration |
July to September, 2023 |
July to September, 2022 |
January to Septembet, 2023 |
January to Septembet, 2022 24,683 13,778 |
|---|---|---|---|---|
| $ 9,232 |
12,051 |
23,368 |
||
$ 5,538 |
6,199 |
14,020 |
The above amount were estimated as the Company’s net income before tax, excluding remuneration of employees and remuneration of directors, multiplied by the appropriate percentage in compliance with the Company’s articles. These expenses were recognized in operating costs and operating expenses for the respective period. In case the variances between actual and estimated expenses occur during next year, the variances concerned will be recognized in next year’s profit. If the Company’s Board of Directors resolve to issue its stocks as the remuneration of employees, it will be calculated based on the closing price of its stock on the day before the approval by of Directors.
The accrued compensation of employees amounted to $27,018 and $14,486 for 2022 and 2021, respectively, and the accrued remuneration of directors’ amounted to $16,211 and $8,691 respectively. Actual distribution had no difference with accrued amounts. The previous distribution of compensation to employees, remuneration of directors approved by Board of Directors for related information, please go to website: http://mops.twse.com.tw.
(x) Other operating income and expenses
Net other income (expenses) consists of rental income from investment property and lending space.
~ 29 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(y) Non-operating income and expenses
(i) Interest income
The details of interest income were as follows :
| July to September, 2023 July to September, 2022 Bank deposits $ 6,971 1,080 Others 909 4 $ 7,880 1,084 (ii) Other income The details of other income were as follows :July to September, 2023 July to September, 2022 Dividend income $ 5,732 15,495 Others 1,848 214 $ 7,580 15,709 (iii) Other gains and losses Details of other gains and losses were as follows :July to September, 2023 July to September, 2022 Foreign exchange gains $ 50,887 69,285 Net gains (losses)on disposal of financial assets (liabilities) measured at fair value through profit or loss (122) 7,768 Net gain (losses) gains on disposal of property, plant and equipment (20) - Others (650) (643) $ 50,095 76,410 (iv) Finance cost Details of finance costs were as follows :July to September, 2023 July to September, 2022 Interest expenses Bank loans $ 2,121 1,799 Lease liabilities 553 724 Management fee of syndicated loan 50 50 $ 2,724 2,573 |
July to September, 2023 |
July to September, 2022 |
January to Septembet, 2023 |
January to Septembet, 2022 |
|---|---|---|---|---|
| $ 6,971 909 |
1,080 4 |
26,486 2,153 |
1,594 12 1,606 January to Septembet, 2022 |
|
| $ 7,880 |
1,084 |
28,639 |
||
January to Septembet, 2023 |
||||
| $ 5,732 1,848 |
15,495 214 |
23,412 2,167 |
25,799 542 26,341 January to Septembet, 2022 |
|
$ 7,580 |
15,709 |
25,579 |
||
January to Septembet, 2023 |
||||
| $ 50,887 (122) (20) (650) |
69,285 7,768 - (643) |
66,219 4,386 206 (3,837) |
132,380 7,071 330 (1,397) 138,384 January to Septembet, 2022 |
|
$ 50,095 |
76,410 |
66,974 |
||
July to September, 2022 |
January to Septembet, 2023 |
|||
| $ 2,121 553 50 |
1,799 724 50 |
7,931 1,770 150 |
4,700 2,172 150 7,022 |
|
| $ 2,724 |
2,573 | 9,851 |
~ 30 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(z) Financial instruments
There was no significant change of the Group’s fair value of financial instruments, exposure to credit risk, liquidity risk and market risk except below statements. Please refer to Note 6(z) of 2022 consolidated financial statements.
(i) Credit risk
- 1) Exposure to credit risk
The Group’s maximum exposure to credit risk was the carrying amount of financial assets and contract assets.
- 2) Concentration of credit risk
As of September 30, 2023, December 31, 2022, and September 30, 2022, two customers accounted
- for 37.73%
、38.90% and 37.17% of total accounts receivable balance. 3) Accounts receivable of credit risk
Please refer to Note 6(d) for notes receivable and accounts receivable of credit risk exposure. Other financial assets measured at amortized cost including other accounts receivable, refundable deposits, and certificate deposit recognized as debt instrument without active market. All of these financial assets are considered to be low risk, and thus the impairment provision recognized during the period was limited to 12 months expected credit losses. None of the expected credit losses that should be included in the assessment. Please refer to Note 6(e) and 6(g).
(ii) Liquidity risk
Details of financial liabilities categorized by due dates were as follows. The amounts include
interest expenses but exclude the impacts of negotiated net amounts.
| September 30, 2023 Non-derivative financial liabilities Secured Long-term loans (including long term loans, current portion)(floating rate) Accounts payable (no interest) Notes payable (no interest) Other payable (no interest) Lease liability (fixed interest rate) Guarantee deposits received (no interest) |
Carrying amount $ 398,180 541,043 20 367,346 59,350 629 |
Contracted cash flows (419,163) (541,043) (20) (367,346) (85,118) (629) |
Due within 6 months (4,065) (541,043) (20) (367,346) (6,870) - |
Due in 6-12 months (4,087) - - - (2,871) (34) |
Due in 1-2 years (8,152) - - - (4,195) - |
Due in 2-5 years (402,859) - - - (10,611) (595) |
Due in over 5 years - - - - (60,571) - |
|---|---|---|---|---|---|---|---|
| $ 1,366,568 | (1,413,319) |
(919,344) | (6,992) |
(12,347) | (414,065) |
(60,571) |
~ 31 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| December 31, 2022 Non-derivative financial liabilities Secured Long-term loans (including long term loans, current portion)(floating rate) Unsecured short term borrowings (floating rate) Accounts payable (no interest) Notes payable (no interest) Other payable (no interest) Lease liability (fixed interest) Guarantee deposits received (no interest) Derivative financial liabilities Swap Contract Cash in Cash out September 30, 2022 Non-derivative financial liabilities Secured Long-term loans (including long term loans, current portion)(floating rate) Unsecured short term borrowings (floating rate) Accounts payable (no interest) Notes payable (no interest) Other notes payable and other payables (no interest) Lease liability (fixed interest) Guarantee deposits received (no interest) |
Carrying amount $ 399,013 270,000 581,980 20 387,923 68,470 600 1,933 |
Contracted cash flows (423,506) (270,854) (581,980) (20) (387,923) (95,830) (600) 93,835 (92,130) |
Due within 6 months (3,741) (270,854) (581,980) (20) (387,923) (8,222) - 93,835 (92,130) |
Due in 6-12 months (3,824) - - - - (7,405) - - - |
Due in 1-2years (7,607) - - - - (6,521) (34) - - |
Due in 2-5years (408,334) - - - - (10,805) (566) - - |
Due in over 5 years - - - - - (62,877) - - - |
|---|---|---|---|---|---|---|---|
| $ 1,709,939 | (1,759,008) |
(1,251,035) |
(11,229) | (14,162) | (419,705) | (62,877) | |
$ 397,959 60,000 565,694 33 381,010 71,809 619 |
(422,459) (60,062) (565,694) (33) (381,010) (99,833) (619) |
(3,324) (60,062) (565,694) (33) (381,010) (8,218) - |
(3,361) - - - - (7,794) - |
(6,721) - - - - (9,218) (619) |
(409,053) - - - - (10,958) - |
- - - - - (63,645) - |
|
| $ 1,477,124 | (1,529,710) |
(1,018,341) | (11,155) | (16,558) |
(420,011) | (63,645) |
The Group does not expect that the cash flows could occur significantly earlier or at significantly different amount.
(iii) Market Risk
1) Currency risk
Significant financial assets and liabilities exposed to foreign currency risk were as follows :
September 30, 2023 Foreign currency Exchange rate TWD amount Financial assets Monetary items USD $ 58,510 32.27 1,888,133 JPY 17,624 0.2162 3,810 CNY 3,045 4.415 13,446 Non-monetary items USD 1,995 32.27 64,392 Financial liabilities Monetary items USD $ 18,259 32.27 589,222 JPY 20,714 0.2162 4,478 Non-monetary items USD - - - |
December 31, 2022 Foreign currency Exchange rate TWD amount 70,108 30.71 2,153,031 3,900 0.2324 906 5,426 4.408 23,916 3,000 30.71 92,130 20,382 30.71 625,933 16,711 0.2324 3,884 3,000 30.71 92,130 |
December 31, 2022 Foreign currency Exchange rate TWD amount 70,108 30.71 2,153,031 3,900 0.2324 906 5,426 4.408 23,916 3,000 30.71 92,130 20,382 30.71 625,933 16,711 0.2324 3,884 3,000 30.71 92,130 |
September 30, 2022 Foreign currency Exchange rate TWD amount 58,112 31.75 1,845,066 4,369 0.2201 962 7,352 4.473 32,886 4,000 31.75 127,000 21,119 31.75 670,541 19,251 0.2201 4,237 - - - |
September 30, 2022 Foreign currency Exchange rate TWD amount 58,112 31.75 1,845,066 4,369 0.2201 962 7,352 4.473 32,886 4,000 31.75 127,000 21,119 31.75 670,541 19,251 0.2201 4,237 - - - |
|---|---|---|---|---|
| Foreign currency |
Exchange rate |
Foreign currency 58,112 4,369 7,352 4,000 21,119 19,251 - |
Exchange rate |
|
70,108 3,900 5,426 3,000 20,382 16,711 3,000 |
30.71 0.2324 4.408 30.71 30.71 0.2324 30.71 |
31.75 0.2201 4.473 31.75 31.75 0.2201 - |
||
~ 32 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
The Group’s exposure to foreign currency risk arises from the translation of the cash and cash equivalents, accounts receivable, other receivables, financial assets and liabilities measured at fair value through profit or loss, financial assets measured at fair value through other comprehensive income, accounts payables, and other payables. As of September 30, 2023 and 2022, if the exchange rate of the TWD versus the USD, CNY and JPY have increased or decreased by 1%, given no changes in other factors. For the nine months ended September 30, 2023 and 2022, profit after tax would have increased or decreased by $9,583 and $8,022, and other comprehensive income after tax would have increased or decreased by $749 and $0, respectively. The analysis is performed on the same basis of prior year.
The Group has variety kinds of functional currencies, hence we use summarized method to disclose exchange gain (loss) of monetary items. For the three months and the nine months ended September 30, 2023 and 2022, foreign exchange gain or loss (including realized and unrealized) amounted to gain $50,887, gain $69,285, gain $66,219 and gain $132,380, respectively.
- 2) Interest rate analysis
Please refer to liquidity tisk management for the detail of Group’s financial liabilities’ interest exposure.
The sensitivity analysis of interest was made based on the interest rate of derivative and nonderivative instruments at the reporting date. The analysis of liabilities bearing floating interest rates was prepared based on the assumption that the outstanding amount at the reporting date had existed for the whole year. When internal report to the Group’s top management regarding the interest rate change, they use 0.25% increase or decrease of interest rate assumption as the interest rate change which also represents this is the reasonable interest rate range assessed by the top management.
If interest rates on loans had increased or decreased by 0.25% with all other variables held constantly, profit after tax for the nine months ended September 30, 2023 and 2022 would have been decreased or increased by $600 and $690, respectively, mainly as a result of liabilities bearing floating interest rates.
- 3) Other price risk
If the prices of financial instrument change at reporting date, with all other variables held constant, the influences were as follows :
| Equity price at reporting date Increase 3% Decrease 3% |
For the nine months 2023 Other comprehensive income after tax Net profit (loss) $ 15,104 2,248 $ (15,104) (2,248) |
For the nine months 2023 Other comprehensive income after tax Net profit (loss) $ 15,104 2,248 $ (15,104) (2,248) |
ended September 30 2022 Other comprehensive income after tax Net profit (loss) 14,777 - (14,777) - |
ended September 30 2022 Other comprehensive income after tax Net profit (loss) 14,777 - (14,777) - |
|---|---|---|---|---|
$ (15,104) |
(2,248) |
(14,777) |
- |
(iv) Fair value
- 1) Categories and fair values of financial instruments
The fair value of financial assets and liabilities at fair value through profit or loss, and financial assets at fair value through other comprehensive income, are measured on a recurring basis. The following table shows the carrying amount and fair value of financial assets and financial liabilities, including their levels in the fair value hierarchy. It does not include fair value information on financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value and on investments in equity instruments which do not have any quoted price in an active market and lease liability.
~ 33 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Financial assets at FVTPL Debt instrument with quoted market prices Financial assets at FVOCI Debt instrument with quoted market prices Equity instrument with quoted market prices Equity instrument at fair value without quoted market prices Subtotal Financial assets at amortized cost Cash and cash equivalent Account receivables Other account receivables Restricted deposit Refundable deposit Subtotal Total financial assets Financial liabilities at amortized cost Bank loans Notes payable Accounts payable Other payable Lease liabilities Guarantee deposits Total financial liabilities Financial assets at FVTPL Swap contract Financial assets at FVOCI Debt instrument with quoted market prices Equity instrument with quoted market prices Equity instrument at fair value without quoted market prices Subtotal Financial assets at amortized cost Cash and cash equivalent Account receivables Other notes receivable and other receivables Restricted deposit Refundable deposits (recognized in other assets - noncurrent) Subtotal Total financial assets Financial liabilities at FVTPL Swap contract Financial liabilities at amortized cost Bank loans Notes payable Accounts payable Other notes payable and other payables Lease liabilities Guarantee deposits Subtotal Total financial liabilities |
September 30, 2023 | September 30, 2023 | Amount 93,462 93,569 283,114 145,562 - - - - - - - - - - - Amount 399 59,747 328,227 154,942 - - - - - 1,933 - - - - - - |
|||
|---|---|---|---|---|---|---|
| Carrying Amount $ 93,642 |
Fair value | |||||
| Level 1 93,462 93,569 283,114 - - - - - - - - - - - - |
Level 2 - - - - - - - - - - - - - - - **December 31, ** |
Level 3 - - - 145,562 - - - - - - - - - - - 2022 |
||||
93,569 283,114 145,562 |
||||||
522,245 |
||||||
1,316,587 748,891 2,602 2,328 9,701 |
||||||
2,080,109 |
||||||
$ 2,695,996 |
||||||
$ 398,180 20 541,043 367,346 59,350 629 |
||||||
| $ 1,366,568 |
||||||
| Carrying Amount $ 399 |
Fair value | |||||
| Level 1 - 59,747 328,227 - - - - - - - - - - - - - |
Level 2 399 - - - - - - - - 1,933 - - - - - - |
Level 3 - - - 154,942 - - - - - - - - - - - - |
||||
| 59,747 328,227 154,942 |
||||||
542,916 |
||||||
1,307,122 698,482 3,378 2,558 9,593 |
||||||
2,021,133 |
||||||
$ 2,564,448 |
||||||
$ 1,933 |
||||||
669,013 20 581,980 387,923 68,470 600 |
||||||
| 1,708,006 | ||||||
$ 1,709,939 |
~ 34 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Financial assets at FVTPL Swap contract Financial assets at FVOCI Equity instrument with quoted market prices Equity instrument at fair value without quoted market prices Subtotal Financial assets at amortized cost Cash and cash equivalent Account receivables Other account receivables Restricted deposit Refundable deposits (recognized in other assets - noncurrent) Subtotal Total financial assets Financial liabilities at amortized cost Bank loans Notes payable Account payable Other notes payable and other payables Lease liability Guarantee deposits received Subtotal Total financial liabilities |
September 30, 2022 | September 30, 2022 | Amount 5,461 321,033 171,466 - - - - - - - - - - - |
|||
|---|---|---|---|---|---|---|
| Carrying Amount 5,461 |
Fairvalue | |||||
| Level 1 - 321,033 - - - - - - - - - - - - |
Level 2 5,461 - - - - - - - - - - - - - |
Level 3 - - 171,466 - - - - - - - - - - - |
||||
321,033 171,466 |
||||||
492,499 |
||||||
1,066,283 728,413 1,498 2,547 9,535 |
||||||
1,808,276 |
||||||
$ 2,306,236 |
||||||
457,959 33 565,694 381,010 71,809 619 |
||||||
| 1,477,124 | ||||||
$ 1,477,124 |
The Group measures its assets and liabilities use input observable market data. The fair value hierarchy categorizes the inputs used in valuation techniques are as follows :
-
Level 1: quoted prices (unadjusted) in the active markets for identified assets or liabilities.
-
Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices).
-
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
-
2) Valuation techniques and assumptions used in fair value determination Non-derivative instruments
If a financial instrument has a quoted price in an active market, the quoted price is used as fair
value. Quoted prices of major stock exchanges and quoted prices of government bonds are the basis for measuring the fair value of stocks listed on an exchange, stocks listed on the OTC, and debt instruments with quoted prices in an active market.
~ 35 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
The fair values of the Group’s listed securities and open-end funds with standard terms and conditions and traded in active markets are determined by the quoted market prices.
Measurements of fair value of financial instruments without active market are based on valuation technique or quoted price from competitor. Fair value measured by valuation technique can be extrapolated from similar financial instruments, discounted cash flow method or other valuation technique. Using discounted cash flow method to calculate fair value, the main assumption is to reflect monetary time value and return of invest risk to discount and measure based on investee’s estimated future cash flow.
Derivative instruments
The fair value of Swap contracts and Forward exchange contract is based on quoted prices from the counterparty.
- 3) Transfer between level 1 and level 2
There was no transfer between the fair value hierarchy levels for the year ended September 30, 2023 and 2022.
- 4) Movement of financial assets through other comprehensive income categorized within Level 3.
| Balance at January 1, 2023 Recognized in other comprehensive income Balance at September 30, 2023 Balance at January 1, 2022 Recognized in other comprehensive income Balance at September 30, 2022 |
Financial assets at fair value through other comprehensive income Unquoted equity instruments $ 154,942 (9,380) $ 145,562 $ 112,586 58,880 $ 171,466 |
|---|---|
- 5) Quantified information on significant unobservable inputs (Level 3) used in fair value measurement.
The Group’s financial instruments that use Level 3 inputs to measure fair value include financial assets measured at fair value through other comprehensive income– equity investments.
The Group’s equity investments without active market in Level 3 have more than one significant unobservable input. The significant unobservable inputs of equity investments without active market are individually independent, and there is no correlation between them.
Quantified information of significant unobservable inputs was as follow:
~ 36 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Item Financial assets at fair value through other comprehensive income-equity investments without an active market |
Valuation technique Significant unobservable inputs Discounted Cash Flow Method ‧Continuing growth rate(as of September 30, 2023, December 31, 2022 and September 30, 2022 was 1.44%) ‧Weighted average costof capital (as of September 30, 2023, December 31, 2022 and September 30, 2022 ranged from 14.3428% 、12.0298%and 9.80%, respectively) ‧Market illiquiditydiscount rate (as of September 30, 2023, December 31, 2022 and September 30, 2022 ranged from 30.34% 、33.76% and34.53%, respectively) ‧Non-controllinginterests discount rate (as of September 30, 2023, December 31, 2022 and September 30, 2022 was 29.48%) |
Inter-relationship between significant unobservable inputs and fair value measurement |
|---|---|---|
. If the continuinggrowth rate was higher, the estimated fair value would increase. . If WACC were higher,the estimated fair value would decrease. . If the marketilliquidity discount rate was higher, the estimated fair value would decrease. . If the non-controllinginterests discount rate was higher, the estimated fair value would decrease. |
Financial assets at fair Net Asset Value . Net Asset Value N/A value through other Method comprehensive incomeequity investments without an active market
- 6) Fair value measurements in Level 3 – sensitivity analysis of reasonably possible alternative assumption
The Group’s measurement on the fair value of financial instruments is deemed reasonable despite different valuation models or assumptions may lead to different results. For fair value measurements in Level 3, changing one or more of the assumptions would have the following effects on other comprehensive income:
~ 37 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Inputs September 30, 2023 Continuing growth rate 1.44% Weighted average cost of capital 14.3428% Market illiquidity discount rate 30.34% Non-controlling interests discount rate 29.48% December 31, 2022 Continuing growth rate 1.44% Weighted average cost of capital 12.0298% Market illiquidity discount rate 33.76% Non-controlling interests discount rate 29.48% September 30, 2022 Continuing growth rate 1.44% Weighted average cost of capital 9.80% Market illiquidity discount rate 34.53% Non-controlling interests discount rate 29.48% |
Changes in fair value reflected in OCI Fluctuation in inputs Favorable Unfavorable 0.1% $ 630 700 0.1% 1,050 980 1% 1,680 1,680 1% 1,680 1,610 0.1% $ 910 910 0.1% 1,470 1,470 1% 2,030 2,030 1% 1,890 1,890 0.1% $ 1,470 1,540 0.1% 1,890 1,890 1% 2,310 2,310 1% 2,170 2,170 |
|
|---|---|---|
The favorable and unfavorable effects represented the changes in fair value, and fair value was based on a variety of unobservable inputs calculated using a valuation technique. The analysis above only reflected the effects of changes in a single input, and it did not include the interrelationships and variances with another input.
(aa) Financial risk management
There was no significant change of the Group’s financial risk management objectives and policy as disclosed in 2022 consolidated report. Please refer to Note 6(aa) of 2022 consolidated financial statements.
(ab) Capital management
The Group’s capital management objectives, policies and procedures were compliance with 2022 consolidated financial statements. Further, there was no significant change of the summary quantitative information as disclosed in 2022 consolidated financial statements. Please refer to Note 6(ab) of 2022 consolidated financial statements.
~ 38 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(ac) Financing activities of non-cash transaction
The Group’s investing and financing activities which did not affect the current cash flow were as follows :
(i) Please refer to Note 6(j) for right of use assets.
(ii) Reconciliation of liabilities arising from financing activities were as follows :
Short-term loans Long-term loans (including long term loans, current portion) Lease liabilities Guarantee deposits Total liabilities from financing activities Short-term loans Long-term loans (including long term loans, current portion) Lease liabilities Guarantee deposits Total liabilities from financing activities |
January 1, 2023 $ 270,000 399,013 68,470 600 |
Cash flows (270,000) - (10,357) - (280,357) Cash flows 60,000 - (9,921) - 50,079 |
Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (833) - (31) - 1,268 29 - - (2) (833) 1,268 Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (390) - 285 - 1,071 75 - - 360 (390) 1,071 |
Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (833) - (31) - 1,268 29 - - (2) (833) 1,268 Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (390) - 285 - 1,071 75 - - 360 (390) 1,071 |
Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (833) - (31) - 1,268 29 - - (2) (833) 1,268 Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (390) - 285 - 1,071 75 - - 360 (390) 1,071 |
Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (833) - (31) - 1,268 29 - - (2) (833) 1,268 Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (390) - 285 - 1,071 75 - - 360 (390) 1,071 |
Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (833) - (31) - 1,268 29 - - (2) (833) 1,268 Non-cash changes Foreign exchange movement Amortized Other (Note) - - - - (390) - 285 - 1,071 75 - - 360 (390) 1,071 |
September 30, 2023 - 398,180 59,350 629 458,159 September 30, 2022 60,000 397,959 71,809 619 530,387 |
|
|---|---|---|---|---|---|---|---|---|---|
| $ 738,083 |
|||||||||
January 1, 2022 $ - 398,349 80,374 544 |
|||||||||
| Amortized - (390) - - |
|||||||||
| $ 479,267 |
360 | (390) | 1,071 | ||||||
(Note) Obtain (Reduce) the right-of-use assets
(7) Transactions with Related Parties
Compensation of key management personnel
The information on key management personnel compensation was as follows:
| Short-term employee benefits Post-employment benefits |
July to September, 2023 |
July to September, 2022 |
January to September, 2023 |
January to September, 2022 |
|---|---|---|---|---|
| $ 13,805 166 |
14,292 136 |
39,519 490 |
35,660 401 |
|
| $ 13,971 |
14,428 |
40,009 |
36,061 |
(8) Pledged Assets
The details and carrying values of pledged assets were as follows :
| Pledged Assets Restricted time deposits-current Property,plant and equipment -buildings |
Purpose Guarantee for customs $ Guarantee for long- term loans $ |
September 30, 2023 2,328 172,409 174,737 |
December 31,2022 2,558 169,893 172,451 |
September 30,2022 2,547 169,367 |
|---|---|---|---|---|
171,914 |
~ 39 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(9) Commitments and Contingencies:
-
(a) As of September 30, 2023, December 31, 2022 and September 30, 2022, the Group has signed contracts for the purchase of equipments. The unrecognized contingencies of those contracts amounted to $26,531, $27,801 and $14,878, respectively.
-
(b) As of September 30, 2022, the Group has signed contracts for significant office real estate. The unrecognized contingencies of this contracts amounted to $64,132.
-
(10) Losses Due to Major Disasters: None
(11) Significant Subsequent Events: None
-
(12) Other
-
(a) The details of the Group’s employee benefits, depreciation, and amortization were as follows:
| For the three months ended September 30 | For the three months ended September 30 | For the three months ended September 30 | For the three months ended September 30 | For the three months ended September 30 | For the three months ended September 30 | |
|---|---|---|---|---|---|---|
By function By item |
2023 |
2022 | ||||
| Recorded as operating cost |
Recorded as operating expenses |
Total | Recorded as operating cost |
Recorded as operating expenses |
Total | |
| Employee benefits (Note) Depreciation Amortization |
152,882 14,154 72 |
87,306 3,735 259 |
240,188 17,889 331 |
172,604 14,047 140 |
84,713 3,649 258 |
257,317 17,696 398 |
| For the nine months ended September 30 | ||||||
By function By item |
2023 |
2022 | ||||
| Recorded as operating cost |
Recorded as operating expenses |
Total | Recorded as operating cost |
Recorded as operating expenses |
Total | |
| Employee benefits (Note) Depreciation Amortization |
459,659 41,726 218 |
256,951 11,858 768 |
716,610 53,584 986 |
467,952 38,211 284 |
232,069 9,895 779 |
700,021 48,106 1,063 |
- (b) Seasonal operation:
The operation of the Group hadn’t been affected by either seasonal or periodical factors.
(13) Supplementary Disclosure Requirements
- (a) Information on significant transactions:
In accordance with the ROC “Guidelines Governing the Preparation of Financial Reports by Securities Issuers”, the required disclosures for the nine months ended September 30, 2023 were as
follows:
(i) Loans extended to other parties:None
(ii) Guarantees provided to other parties: None
~ 40 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(iii) Securities owned as of September 30,2023(subsidiaries, associates and joint ventures not included):
| Name of security holder |
Name of security and type |
Relationship between issuer of security and the security holder |
Financial statement account |
September 30,2023 |
September 30,2023 |
September 30,2023 |
September 30,2023 |
Remarks |
|---|---|---|---|---|---|---|---|---|
| Units (shares) | Carrying Value |
Percentage of ownership |
Fair value |
|||||
| The Company | FTGF Western Asset Short Duration Blue Chip Bond Fund-A USD Acc USD |
Financial assets at FVOCI-current |
8,202.773 | 32,474 |
32,474 | |||
| The Company | Franklin Templeton Investment Funds- Franklin Strategic Income Fund Class A (acc) USD |
- |
Financial assets at FVOCI-current |
64,184.852 | 31,918 |
- |
31,918 | - |
| The Company | Yuanta Japan Leaders Equity Fund-TWD(A) |
- |
Financial assets at FVOCI-current |
3,000,000 | 29,250 |
- |
29,250 | - |
| The Company | Corporate bonds FORCAY |
- |
Financial assets at FVOCI-current |
1,000,000 | 31,067 |
- |
31,067 | - |
| The Company | Corporate bonds TAISEM |
- |
Financial assets at FVOCI-current |
1,020,000 | 31,477 |
- |
31,477 | - |
| The Company | Corporate bonds BAC |
- |
Financial assets at FVOCI-current |
1,000,000 | 31,025 |
- |
31,025 | - |
| The Company | Ascendax Venture Capital Corp. stock |
- |
Financial assets at FVOCI-noncurrent |
1,924,230 | 28,382 |
5.25 % |
28,382 | - |
| The Company | Chenfeng Optronics Corp. stock |
- |
Financial assets at FVOCI-noncurrent |
1,000,000 | 16,740 |
1.06 % |
16,740 | - |
| The Company | Fubon Financial Holding Co., Ltd. Preferred Shares B |
- |
Financial assets at FVOCI-noncurrent |
13,845 | 828 |
- |
828 | - |
| The Company | Innolux Corp. stock | - |
Financial assets at FVOCI-current |
986,209 | 12,969 |
0.01 % |
12,969 | - |
| The Company | Pegatron Co., Ltd. stock |
- |
Financial assets at FVOCI-current |
216,000 | 16,546 |
0.01 % |
16,546 | - |
| The Company | Chicony Electronics Co.,Ltd. stock |
- |
Financial assets at FVOCI-current |
300,000 | 34,650 |
0.04 % |
34,650 | - |
| The Company | Mega Financial Holding Co., Ltd. stock |
- |
Financial assets at FVOCI-current |
1,277,035 | 48,144 |
0.01 % |
48,144 | - |
| The Company | Taiwan Cement Corp.,Ltd. stock |
- |
Financial assets at FVOCI-current |
868,943 | 28,892 |
0.01 % |
28,892 | - |
| The Company | ASE Technology Holding Co.,Ltd. stock |
- |
Financial assets at FVOCI-current |
295,000 | 32,302 |
0.01 % |
32,302 | - |
| The Company | Nan Ya Plastics Corporation. stock |
- |
Financial assets at FVOCI-current |
300,000 | 19,980 |
- |
19,980 | - |
| The Company | China Development Financial Holding Corp. stock |
- |
Financial assets at FVOCI-current |
1,800,000 | 21,240 |
0.01 % |
21,240 | - |
| The Company | Evergreen Marine Corp. (Taiwan) Ltd. stock |
- |
Financial assets at FVOCI-current |
84,000 | 9,744 |
- |
9,744 | - |
| The Company | United Microelectronics Corp. stock |
- |
Financial assets at FVOCI-current |
100,000 | 4,520 |
- |
4,520 | - |
| The Company | Coasia Microelectronics Corp. stock |
- |
Financial assets at FVOCI-current |
472,239 | 5,006 |
0.32 % |
5,006 | - |
| The Company | Shian Yih Electronic Co.,Ltd. stock |
- |
Financial assets at FVOCI-current |
480,000 | 16,440 |
0.78 % |
16,440 | - |
| Ying Dar Investment Development Corp |
Shian Yih Electronic Co.,Ltd. stock |
- |
Financial assets at FVOCI-current |
550,000 | 18,838 |
0.90 % |
18,838 | - |
| Ying Dar Investment Development Corp |
The Company’s stock |
The Company | Financial assets at FVOCI-noncurrent |
5,346,672 | 168,153 |
3.40 % |
168,153 | (Note) |
| Bae Haw Investment Development Corp |
Everest Technology Inc. |
- | Financial assets at FVOCI-noncurrent |
1,000,000 | - |
1.47 % | - | - |
| Bae Haw Investment Development Corp |
Shian Yih Electronic Co.,Ltd. stock |
- | Financial assets at FVOCI-current |
380,000 | 13,015 |
0.62 % |
13,015 | - |
| Bae Haw Investment Development Corp |
The Company’s stock |
The Company | Financial assets at FVOCI-noncurrent |
3,447,716 | 108,431 |
2.19 % |
108,431 | (Note) |
| Ying Cheng Investment Corp. |
Chenfeng Optronics Corp. stock |
- |
Financial assets at FVOCI-noncurrent |
6,000,000 | 100,440 |
6.38 % |
100,440 | - |
Note : It was eliminated in the consolidation
~ 41 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
-
(iv) Accumulated trading amount of a single security in excess of $300 million or 20% of the Group’s issued share capital: None.
-
(v) Acquisition of property, plant and equipment in excess of $300 million or 20% of issued share capital: None.
-
(vi) Disposal of property, plant and equipment in excess of $300 million or 20% of issued share capital: None. (vii) Sales to and purchases from related parties in excess of $100 million or 20% of issued share capital was as follows
: -
(vii) Sales to and purchases from related parties in excess of $100 million or 20% of issued share capital was as
| Purchasing (selling) company |
Counter party | Relationship | Detail of transaction | Detail of transaction | Circumstanc deviation f c |
es of and reasons for rom regular trading onditions |
Resulting receivables (payables) |
Resulting receivables (payables) |
Remarks | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
Purchase (sale) |
Amount | % of net purchase (sales) |
Credit line |
Unit price | Period for credit | Balance | % of notes and accounts receivable (payable) |
||||
| The Company Emerging Display Technologies Corp., U.S.A. The Company Dong Guan Emerging Display Limited |
Emerging Display Technologies Corp., U.S.A. The Company Dong Guan Emerging Display Limited The Company |
Subsidiary of the Company Subsidiary of the Company Sub-sidiary of the Company Sub-sidiary of the Company |
Sale Purchase Purchase (processing expense) Sale (processing revenue) |
1,025,689 (1,025,689) (248,576) 248,576 |
30.21 % 100.00% 13.81 % 100.00% |
3 months 3 months 1~3 months 1~3 months |
Sales prices offered to Emerging Display Technologies Corp., U.S.A. was not significantly different from those offered to other customers The company is the major supplier for Emerging Display Technologies Corp., U.S.A. The company is the only entity the sub- subsidiary provides processing service to. There is no comparable transaction. The company is the only entity the sub- subsidiary provides processing service to. There is no comparable transaction. |
Considering the trading practices in North American market, the company set credit duration as three months for North American market, which is slightly longer than one to three months set in other markets. The company is the major supplier for Emerging Display Technologies Corp., U.S.A. The company is the only entity the sub- subsidiary provides processing service to. The company is the only entity the sub- subsidiary provides processing service to. |
399,161 (399,161) (20,004) 20,004 |
48.42% 100.00% 4.15% 100.00% |
(Note) (Note) (Note) (Note) |
Note: It was eliminated in the consolidation.
(viii) Receivables from related parties in excess of $100 million or 20% of issued share capital were as
follows :
| Name of company the has the receivables |
Counterparty | Relationship | Balance of amount |
Turnover ratio |
Ove | rdue | Amount collected in the subsequent period |
Allowance for doubtful accounts |
Remarks |
|---|---|---|---|---|---|---|---|---|---|
| Amount | Status | ||||||||
| The Company |
Emerging Display Technologies Corp., U.S.A. |
Subsidiary of the Company |
Account receivables of 399,161 |
4.01 |
- |
- |
148,378 | - |
(Note) |
Note: It was eliminated in the consolidation.
- (ix) Derivative financial instrument transactions
:Please refer to note 6(b).
(x) Significant inter-Group transactions :
No. |
Name |
Counterparty | Relationship (Note 1) |
Details of transaction | Details of transaction | ||
|---|---|---|---|---|---|---|---|
| Subject | Amount | Term of trading | % of total consolidated revenue or total asset |
||||
0 |
The Company | Emerging Display Technologies Corp., U.S.A. |
1 | Sales revenue Accounts payable |
1,025,689 399,161 |
Considering the trading practices in North American market, the Group set credit duration as three months for North American market, which is slightly longer than one to three months set in other markets. |
29.67% 9.50% |
0 |
The Company | EDT-Europe Aps | 1 | Selling expenses-Commission Otherpayable |
57,505 9,918 |
No non-related-party transaction to compare to. |
1.66% 0.22% |
~ 42 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| No. | Name | **Counterparty ** | Relationship (Note 1) |
Details | of transaction | ||
|---|---|---|---|---|---|---|---|
| Subject | Amount | Term of trading | % of total consolidated revenue or total asset |
||||
| 0 | The Company | Emerging Display Technologies Korea |
1 | Selling expenses- Commission |
2,784 | No non-related-party transaction to compare to. |
0.08% |
| 0 | The Company | EDT- Japan Corp. | 1 | Selling expenses- Commission |
9,243 | No non-related-party transaction to compare to. |
0.27% |
| 0 | The Company | Dong Guan Emerging Display Limited |
1 | Processing cost | 248,576 | No non-related-party transaction to compare to. |
7.19% |
| 0 | The Company | Dong Guan Emerging Display Limited |
1 | Accounts payable (Note 2) | 20,004 |
No non-related-party transaction to compare to. |
0.48% |
Note 1 : Relationship notes as follows :
-
1) Parent Group to subsidiary
-
2) Subsidiary to parent Group
- 3) Subsidiary to subsidiary
-
Note 2
:The group’s sales of raw material (including the group purchased on behalf of the related parties) and semi-finished products to Dong Guan Emerging Display Limited were considered as contracted processing. The relative resulting transactions listed in accounts receivable (payable). -
(b) Information on investees (excluding information on investees in Mainland China):
Relevant information about investees for the nine months ended September 30, 2023 was as follows:
| Name of investor |
Name of investee | Location | Business cope | Original cost of investment | Original cost of investment | Held at the end of term | Held at the end of term | Held at the end of term | Net income (loss) of the investee |
Investment income (less) recognized |
Remarks |
|---|---|---|---|---|---|---|---|---|---|---|---|
| September 30,2023 |
December 31,2022 |
Shares owned |
Percentage owned |
Carrying value |
|||||||
| The Company | Emerging Display Technologies Corp., U.S.A. |
USA | Trading | 121,656 | 121,656 | 3,500,000 | 100.00% | 110,685 (Note 1) |
2,890 |
2,638 | Subsidiary (Note2) |
| The Company | Emerging Display International (Samoa) Corp. |
Samoa | Investment holding |
180,503 | 180,503 | 5,984,071 | 78.49% | 72,087 | 6,997 | 5,492 | Subsidiary (Note2) |
| The Company | EDT-Europe Aps | Denmark | Customer service and business support |
101,872 | 71,172 | 2,000,000 | 100.00% | 117,869 | 2,854 | 2,854 | Subsidiary (Note2) |
| The Company | Emerging Display Technologies Korea |
Korea |
Business support | 1,677 | 1,677 | 58,212,500 | 100.00% | 1,554 | (36) | (36) | Subsidiary (Note2) |
| The Company | EDT- Japan Corp. | Japan |
Customer service and business support |
17,401 | 17,401 | 5,000 | 100.00% | 6,455 | 473 | 473 | Subsidiary (Note2) |
| The Company | Ying Dar Investment Development Corp. |
Taiwan | Investment | 89,000 | 89,000 | 8,900,000 | 100.00% | 36,357 | 8,354 | 8,354 | Subsidiary (Note2) |
| The Company | Bae Haw Investment Development Corp. |
Taiwan | Investment | 89,000 | 89,000 | 8,900,000 | 100.00% | 46,758 | 6,207 | 6,207 | Subsidiary (Note2) |
| The Company | Ying Cheng Investment Corp. |
Taiwan | Investment | 84,000 | 84,000 | 8,400,000 | 52.50% | 57,857 | 11 | 6 | Subsidiary (Note2) |
| Ying Dar Investment Development Corp. |
Emerging Display International (Samoa) Corp. |
Samoa | Investment holding |
13,234 | 13,234 | 450,000 | 5.90% | 5,419 | 6,997 | 413 | Subsidiary (Note2) |
| Bae Haw Investment Development Corp. |
Emerging Display International (Samoa) Corp. |
Samoa | Investment holding |
25,488 | 25,488 | 870,000 | 11.41% | 10,479 | 6,997 | 798 | Subsidiary (Note2) |
Note1: It was deducted unrealized profit from sales $19,559 Note2: It was eliminated in the consolidation.
~ 43 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
(c) Information on investments in Mainland China:
(i) Information on investments in Mainland China:
| Investee company |
Investee company |
Main businesses and products |
Received capital |
Investment method |
Accumulated amount invested in Mainland China as of Jan. 1, 2023 |
Accumulated amount invested in Mainland China as of Jan. 1, 2023 |
Invested cap from or re Tai |
ital remitted patriated to wan |
Accumulated amount invested in Mainland China as of September 30, 2023 |
Net income of investee |
Net income of investee |
The Group’s direct or indirect investment ratio |
Investment gain(loss) recognized by the Group |
Book value of the investment as of September 30, 2023 |
Accumulate d investment income repatriated to Taiwan as of September 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remittance | Repatriation | ||||||||||||||
| Dong Guan Emerging Display Limited |
Manufact uring of LCDs and Touch panel |
248,516 (USD 7,625,300) |
Investing through a third country by establishing a holding Group in a third country. |
219,225 (USD 6,746,936) (Note1) |
- |
- | 219,225 (USD 6,746,936) |
6,2: 42 |
95.80% (Note2) |
Gain of $5,980 Based on the investee’s financial statements audited by the same auditor as the Group (Note3) |
77,849 (Note4) |
- | |||
| ii | )Limitationon investmentsin Mainland China: | ||||||||||||||
| Accumulated investment amount remitted from Taiwan to Mainland China as of September 30, 2023 |
Investment amount approved by the Investment Commission, Ministry of Economic Affairs |
Limit on investment in Mainland China set by the Investment Commission, Ministry of Economic Affairs |
|||||||||||||
| 223,782(Note8) (USD 6,934,668) (Note5) |
450,222(Note8) (USD 13,951,732) (Note6) |
1,729,105 (Note7) |
-
Note 1
:The amount includes $13,234 which was invested by Ying Dar Investment Development Corp. and $25,488 which was invested by Bae Haw Investment Development Corp. -
Note 2
:The ratio includes 5.90% which was held by Ying Dar Investment Development Corp. and 11.41% which was held by Bae Haw Investment Development Corp. -
Note 3
:The amount includes a gain of $368 which was recognized by Ying Dar Investment Development Corp. and a gain of $712 which was recognized by Bae Haw Investment Development Corp. -
Note 4
:The amount includes $4,794 which was invested by Ying Dar Investment Development Corp. -
and $9,272 which was invested by Bae Haw Investment Development Corp.
-
Note 5
:The amount includes the remaining capital amounting to US$187,732 of Emerging Technologies Int’l Trading (Shanghai) Co., Ltd. didn’t remit back after it had completed liquidation in 2009 due to net loss. -
Note 6
:The approved amount includes US$637,732 obtained from Ying Dar Development Corp. and US$870,000 obtained from Bae Haw Investment Development Corp. The amount obtained from Ying Dar Investment Development Corp. includes the remaining capital amounting to US$187,732 of Emerging Technologies Int’l Trading (Shanghai) Co., Ltd. didn’t remit back after it had completed liquidation in 2009 due to net loss. -
Note 7
:The amount includes $122,706 for Ying Dar Investment Development Corp. and $93,113 for Bae Haw Investment Development Corp. -
Note 8
:Transactions denominated in foreign currencies were recorded using the rate of exchange at September 30, 2023. -
(iii) Significant transactions
-
The significant inter-Group transactions with the subsidiary in Mainland China, which were eliminated in the preparation of the consolidated financial statements, was disclodsed in “information on significant transactions” for the nine months ended September 30, 2023.
~ 44 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| (d) Maj | orshareholder: | orshareholder: | orshareholder: |
|---|---|---|---|
| Shareholding Shareholder’s Name |
Shares | Percentage | |
| Tseng,Jui-Ming | 11,043,723 | 7.01% |
Note1: The information of major shareholders presented in this table is provided by the Taiwan Depository & Clearing Corporation based on the number of ordinary shares and preferred shares held by shareholders with ownership of 5% or greater, that have been issued without physical registration (including treasury shares) by the Company as of the last business day for the current quarter. The share capital in the financial statements may differ from the actual number of shares that have been issued without physical registration because of different preparation basis.
Note2: If a shareholder delivers the shareholdings to the trust, the above information will be disclosed by the individual trustee who opened the trust account. For shareholders who declare insider shareholdings with ownership greater than 10% in accordance with the Security and Exchange Act, the shareholdings include shares held by shareholders and those delivered to the trust over which shareholders have rights to determine the use of trust property. For information relating to insider shareholding declaration, refer to Market Observation Post System.
(14) Segment Information
Reportable segment information was as follows:
| Revenue: Sales to customers other than consolidated entities Sales among consolidated entities Total revenue Segment Income Revenue: Sales to customers other than consolidated entities Sales among consolidated entities Total revenue Segment Income |
July to September, 2023 | July to September, 2023 | Total 1,119,509 - 1,119,509 172,484 Total 1,276,124 - 1,276,124 189,587 |
|||||
|---|---|---|---|---|---|---|---|---|
| Domestic $ 641,112 464,527 |
North America 478,255 - |
Mainland China |
Other operating Department 142 22,850 |
Adjustments and Eliminations - (590,388) |
||||
- 103,011 |
||||||||
$ 1,105,639 |
478,255 |
103,011 |
22,992 |
(590,388) |
||||
$ 160,086 |
4,786 |
7,297 |
4,069 |
(3,754) |
||||
| Domestic $ 849,641 390,110 |
North America 426,246 - |
Mainland China |
Other operating Department 237 19,492 |
Adjustments and Eliminations - (515,957) |
||||
- 106,355 |
||||||||
$ 1,239,751 |
426,246 |
106,355 |
19,729 |
(515,957) |
||||
$ 179,310 |
2,803 |
2,929 |
3,196 |
1,349 |
~ 45 ~
EMERGING DISPLAY TECHNOLOGIES CORP. AND SUBSIDIARIES
Notes to consolidated financial statements
| Revenue: Sales to customers other than consolidated entities Sales among consolidated entities Total revenue Segment Income Revenue: Sales to customers other than consolidated entities Sales among consolidated entities Total revenue Segment Income Segment Assets September 30,2023 December 31,2022 September 30,2022 Segment Liabilities September 30,2023 December 31,2022 September 30,2022 |
January toSeptember, 2023 | January toSeptember, 2023 | January toSeptember, 2023 | Total 3,456,925 - 3,456,925 433,090 Total 3,501,279 - 3,501,279 422,947 Total 4,202,380 4,285,773 3,994,177 1,624,032 1,957,930 1,732,552 |
||
|---|---|---|---|---|---|---|
| Domestic $ 2,368,342 1,027,037 |
North America 1,088,043 - |
Mainland China - 248,576 |
Other operating Department 540 69,532 |
Adjustments and Eliminations - (1,345,145) |
||
$ 3,395,379 |
1,088,043 |
248,576 |
70,072 |
(1,345,145) |
||
$ 421,887 |
3,690 |
7,626 |
4,318 |
(4,431) |
||
| Domestic $ 2,422,436 1,050,076 |
North America 1,078,286 - |
Mainland China - 262,736 |
Other operating Department 557 58,345 |
Adjustments and Eliminations - (1,371,157) |
||
$ 3,472,512 |
1,078,286 |
262,736 |
58,902 |
(1,371,157) |
||
$ 424,670 |
9,187 |
(7,427) |
2,613 |
(6,096) |
||
Domestic $ 3,772,124 |
North America 543,060 |
Mainland China 173,971 |
Other operating Department 145,250 |
Adjustments and Eliminations (432,025) |
||
$ 3,907,668 |
417,953 |
191,306 |
110,272 |
(341,426) |
||
$ 3,599,739 |
490,794 |
172,376 |
103,165 |
(371,897) |
||
$ 1,527,499 |
412,816 |
92,709 |
19,372 |
(428,364) |
||
$ 1,849,373 |
296,874 |
115,050 |
22,930 |
(326,297) |
||
$ 1,614,006 |
365,440 |
103,459 |
19,456 |
(369,809) |
~ 46 ~