AI assistant
GS — Audit Report / Information 2021
Dec 9, 2021
52110_rns_2021-12-09_65a25c7a-b584-46ec-a147-8a5309301934.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
G-SHANK ENTERPRISE CO., LTD.
Parent Company Only Financial Statements for the Years Ended December 31, 2021 and 2020 and Independent Auditors’ Report
Notice to Readers
The reader is advised that these financial statements have been prepared originally in Chinese. In the event of a conflict between these financial statements and the original Chinese version or difference in interpretation between the two versions, the Chinese language financial statements shall prevail.
- 1 -
INDEPENDENT AUDITOR’S REPORT
To: G-SHANK ENTERPRISE CO., LTD.
Opinion
We have audited the accompanying parent company only balance sheets of G-SHANK ENTERPRISE CO., LTD. as of December 31, 2021, and 2020, and the related parent company only statements of comprehensive income, retained earnings, and cash flows for the years then ended.
In our opinion, based on our audit and the audit reports of other independent auditors (please refer to the relevant paragraphs for details), the parent company only financial statements referred to above present fairly, in all material respects, the financial position of G-SHANK as of December 31, 2021, and 2020, and the results of its operations and its cash flows for the years then ended in conformity with the “Regulations Governing the Preparation of Financial Reports by Securities Firm”.
Basis for opinion
We conducted our audit in accordance with the “Rules Governing Auditing and Certification of Financial Statements by Certified Public Accountings” and generally accepted auditing standards. The responsibilities of the independent auditors under these standards will be further explained in the audit performed on the consolidated financial statements. The personnel of the CPA Firm subject to the independence requirement has acted independently from the business operations of G-SHANK in accordance with the Code of Ethics and have performed other responsibilities of the Code of Ethics. We believe that our audit and other CPA’s audit reports provide a reasonable basis for our opinion.
Key audit matters
The key audit matters refer to the most important matters in auditing the 2021 parent company only financial statements of G-SHANK in accordance with the professional judgment of the independent auditors. These matters have been handled during the process of reviewing the parent company only financial statements as a whole with audit opinions formed. The independent auditor does not express an independent opinion on these matters. The independent auditor determines that the key audit matters to be communicated in the audit report are as follows:
1. Income recognition
Please refer to Note 4.(15) to the parent company only financial statements for the accounting policy on income recognition. Also, please refer to Note 6.(21) for the operating income in detail.
- 2 -
The operating income of G-SHANK is mainly generated from the production and sales of molds and stamping parts. The timing of income recognition is based on the transaction conditions agreed with each individual customer. An inappropriate timing for income recognition and unreasonable estimation of the refund liabilities for sales returns and sales discounts are key matters for income recognition, which will have an impact on the financial performance of G-SHANK. The independent auditor has the income recognition classified as a key audit matter in auditing the parent company only financial statements of G-SHANK.
The auditing procedures implemented by the independent auditors for the aforementioned key audit matters include: Understanding the sales process of G-SHANK, testing the internal control related to income recognition, reviewing the terms of the sales with the major customers, performing income cut-off tests, and checking the book-entry of sales returns and discounts, the measurement of the estimated refund liabilities for sales returns and sales discounts, and the implementation of analytical procedures.
2. Inventory evaluation
Please refer to Note 4.(9) of the parent company only financial statements for the accounting policy of inventory evaluation. please refer to Note 5.(2)(C) of the parent company only financial statements for the major sources of uncertainty of significant estimates and assumptions. Please refer to Note 6.(5) of the parent company only financial statements for inventory details.
G-SHANK is mainly engaged in the production and sale of molds and stamping parts with the production and sales policies formed that are indirectly affected by the needs of end-user. The cost of inventory could be un-recoverable due to the occurrence of inventory damaged, outdated, or price dropped entirely or partially; also, when the estimated cost to be invested to completion and the estimated sale expenses increased. The use and value of inventories rely on the management’s inventory policy and sale forecast. However, a forecast comes with uncertainties. Therefore, the independent director has the inventory evaluation classified as one of the key audit matters in auditing the parent company only financial statements of G-SHANK.
A decisive factor in the value of inventories is the estimated net realizable value, which is based on the most reliable evidence of the expected realizable amount of inventories available at the time of estimation. Therefore, the relevant audit procedures of the independent auditor include reviewing and assessing whether the policy of G-SHANK in determining the net realizable value of inventories can reasonably reflect the forecast of future inventory sales, historical experience and other specific circumstances, inventory aging analysis and testing so to identify whether an allowance for inventory loss in valuation is appropriated reasonably according to historical experience for a specific obsolete inventory, the correlation between the assessment of past events and the yearend situation, and the impact of the price or cost fluctuation related to the said post events on the net realizable value of inventory.
- 3 -
Other matters
Regarding the parent company only financial report of G-SHANK and the relevant information of the investee company disclosed in Note 13. of the parent company only financial report, the financial statements as of December 31, 2021, and 2020 of G-SHANK, INC. are prepared in conformity with the generally accepted principles of the USA, the financial statements as of December 31, 2021, and 2020 of G-S G-SHANK (Thai) Co., Ltd. are prepared in conformity with the generally accepted principles of Thailand, and the financial statements as of December 31, 2021, and 2020 of G-SHANK ENTERPRISE (M) SDN are prepared in conformity with the generally accepted principles of Malaysia, which were audited by other certified public accountants instead of the independent auditor. The financial statements of G-SHANK, INC., G-SHANK (Thai) Co., Ltd., and G-SHANK ENTERPRISE (M) SDN are translated in conformity with the “Regulations Governing the Preparation of Financial Reports by Securities Firms” and International Financial Reporting Standards (IFRS) that was recognized by the Financial Supervisory Commission, International Accounting Standards, Interpretations, and Notices (IFRS), Interpretation (IFRIC) and Interpretative Announcement (SIC). The independent auditor has completed all necessary auditing procedures. Therefore, the opinions of the independent auditor on the unadjusted amounts in the aforementioned financial statements of the subsidiaries are based on the audit reports of other certified public accountants and the results of additional audit procedures performed by them in compliance with the “Regulations Governing the Preparation of Financial Reports by Securities Firms” and generally auditing principles of the ROC. The total assets of the aforementioned subsidiaries were NT$868,806 thousand and NT$844,639 thousand on December 31, 2021, and December 31, 2020, accounting for 11.10% and 12.13% of the total parent company only assets, respectively. The net operating income from January 1 to December 31, 2021, and 2022 were NT$138,640 thousand and NT$79,419 thousand, accounting for 17.30% and 22.31% of the parent company only net operating income, respectively. Recognized the other comprehensive profit and loss of the subsidiaries and affiliated companies for an amount of NT$(53,971) thousand and NT$(52,163) thousand, accounting for (7.99)% and (16.79)% of the total comprehensive profit and loss, respectively.
Responsibilities of Management and Those Charged with Governance for the Parent Company Only Financial Statements
The responsibility of the management is to have the parent alone financial report prepared fairly in accordance with the “Regulations Governing the Preparation of Financial Reports by Securities Firms” and maintain the necessary internal control related to the preparation of the parent alone financial report so to assure that the financial report is free of material misstatement.
In the preparation of the parent company only financial statements, the management’s responsibility also includes assessing the continuing operation of G-SHANK, the disclosure of the relevant matters, and the adoption of the continuing operation accounting base, unless the
- 4 -
management intends to liquidate G-SHANK or cease the business operation, or there is lack of any option except for liquidation or suspension.
The governance unit (including the Audit Committee or supervisors) of G-SHANK is responsible for supervising the financial reporting process.
Auditors’ Responsibilities for the Audit of the Parent Company Only Financial Statements
The purpose of the independent auditor’s auditing of the parent company only financial statements is to obtain reasonable assurance about whether the parent company only financial statements are free of material misstatement arising from frauds or errors and with an audit report issued. Reasonable assurance means high assurance. However, the audit conducted in accordance with generally accepted auditing standards does not guarantee to have any material misstatement in the parent company only financial statements detected. Material misstatement could be arising from frauds or errors. If the misstated amount or aggregated amount is reasonably expected to affect the economic decisions made by the readers of the consolidated financial statements, it is considered significant.
The independent auditors when conducting the audit in accordance with generally accepted auditing standards shall exercise professional judgment and maintain professional suspicion. The independent auditors also perform the following auditing tasks:
-
Identify and evaluate the risk of material misstatement arising from frauds or errors of the parent company only financial statements; design and implement proper responsive measures for the assessed risks; also, obtain sufficient and adequate audit evidence for forming an audit opinion. Frauds may involve conspiracy, forgery, deliberate omission, false declaration, or violation of internal control; therefore, the risk of material misstatement arising from fraud is higher than that caused by errors.
-
Obtain the necessary understanding of the internal control related to the audit in order to design appropriate audit procedures under the circumstance, but the purpose is not to express an opinion on the effectiveness of the internal control of G-SHANK.
-
Assess the appropriateness of the accounting policies adopted by the management; also, the reasonableness of the accounting estimates and related disclosures made.
-
Based on the audit evidence obtained , make conclusions on the suitability of the continuing operation accounting base adopted by the management and whether or not the events or circumstances causing significant doubts to the continuing operation ability of G-SHANK are with significant uncertainties. If the independent auditors believe that such events or circumstances are with significant uncertainties, it is necessary to remind the readers of the parent company only financial statements in the audit report to pay attention to the relevant disclosure or to revise the audit opinion when such disclosures are inappropriate. The conclusion of the independent auditors is based on the audit evidence obtained as of the audit report date. However, future events or circumstances may result in the inability of G-SHANK
-
5 -
to continue operating.
-
Assess the overall presentation, structure, and content of the parent company only financial statements (including the relevant notes) and whether or not the relevant transactions and events in the consolidated financial statements are presented fairly.
-
Obtain sufficient and appropriate audit evidence on the financial information of the individual business entity within the G-SHANK in order to express an opinion on the parent company only financial statements. The independent auditors are responsible for guiding, supervising, and implementing the auditing process of the G-SHANK; also, are responsible for forming an opinion on the audit of the G-SHANK.
The matters communicated by the independent auditors to the governing unit include the scope and timing of the planned audit, and the significant findings (including the major nonconformities of internal controls identified in the auditing process).
The independent auditors have provided to the governing unit the declaration of independence of the CPA Firm personnel subject to the Code of Ethics; also, have communicated with the governing unit regarding the relationship and other matters (including the relevant protection measures) that may affect the independence of the independent auditors.
The independent auditors have based on the communications with the governing unit to determine the key audit matters to be performed on the 2021 parent company only financial statements of G-SHANK. The independent auditors shall state the key audit matters in the audit report except for the specific matters prohibited from being disclosed, or, in rare cases; the independent auditors decide not to have specific matters communicated in the audit report since the negative effect of such disclosure can be reasonably expected to be greater than the increase of public interest.
Chiung-hui Tseng Arnico Tseng Diwan & Company March 10, 2022
Notice to Readers
The accompanying consolidated financial statements are intended only to present the consolidated financial position, financial performance and cash flows in accordance with accounting principles and practices generally accepted in the Republic of China and not those of any other jurisdictions. The standards, procedures and practices to audit such consolidated financial statements are those generally accepted and applied in the Republic of China.
For the convenience of readers, the independent auditors' report and the accompanying consolidated financial statements have been translated into English form the original Chinese version prepared and used in the Republic of China. If there is any conflict between the English version and the original Chinese version or any difference in the interpretation of the two versions, the Chinese-lnguage independent auditors' report and consolidated financial statements shall prevail.
- 6 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
PARENT COMPANY ONLY BALANCE SHEET
(December 31, 2021 & 2020 have been audited)
(In Thousands of New Taiwan Dollars)
| ASSETS | ASSETS | Notes | December 31,2021 | December 31,2021 | December 31,2020 | December 31,2020 |
|---|---|---|---|---|---|---|
| Code | Accounts | AMOUNT | % | AMOUNT | % | |
| 11xx 1100 1110 1150 1170 1180 1200 1210 1220 130x 1470 1476 15xx 1517 1550 1600 1780 1840 1915 1920 1990 1xxx |
Current assets Cash and cash equivalents Financial assets at fair value through profit or loss - current Notes receivable, net Accounts receivable, net Accounts receivable- related parties Other receivables Other receivables - related parties Current tax assets Inventory Prepayments and Other current assets Other financial assets-current Total current assets Noncurrent Asset Financial assets at fair value through profit or loss - noncurrent Investments accounted for using equity method Property, Plant and Equipment Intangible assets Deferred tax assets Prepayments for business facilities Refundable deposits Other noncurrent assets, others Total noncurrent Asset Total Assets |
4 & 6.(1) 4 & 6.(2) 4, 5, 6.(3) & 6.(4) 4, 5 & 6.(4) 4, 5 & 7 4, 5 & 6.(4) 4, 5 & 7 4 & 6.(26) 4, 5 & 6.(5) 4 & 6.(6) 4, 5, 6.(7) & 6.(19) 4 & 6.(8) 4 & 6.(8) 4 & 6.(10) 4 & 6.(26) 4 |
$ 1,038,389 948,471 3,864 560,386 8,367 21,365 21,132 38,483 261,098 7,668 25,589 |
13 12 - 7 - - - 1 4 - 1 |
$ 681,851 967,231 12,862 228,931 5,035 27,154 30,731 42,090 170,349 3,445 30,297 |
10 14 - 3 - - - 1 3 - - |
2,934,812 |
38 |
2,199,976 |
32 |
|||
299,338 4,097,995 441,544 1,450 28,717 12,769 480 7,235 |
4 52 6 - - - - - |
205,354 4,133,330 389,221 3,366 18,948 3,759 324 6,155 |
3 59 6 - - - - - |
|||
4,889,528 |
62 |
4,760,457 |
68 |
|||
$ 7,824,340 |
100 |
$ 6,960,433 |
100 |
|||
(CONTINUING)
(The accompanying notes are an integral part of the parent company only financial statements.)
- 7 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
PARENT COMPANY ONLY BALANCE SHEET
(Expressed in thousands of New Taiwan dollar)
(December 31, 2021 & 2020 have been audited)
| Liabilities and Equity | Liabilities and Equity | Notes | December 31,2021 | December 31,2021 | December 31,2020 | December 31,2020 |
|---|---|---|---|---|---|---|
| Code | Accounts | AMOUNT | % | AMOUNT | % | |
| 21xx 2100 2120 2170 2180 2200 2220 2230 2300 25xx 2540 2570 2640 2645 2xxx 31xx 3100 3110 3200 3300 3310 3320 3350 3400 3410 3420 3xxx |
Current liabilities Short-term borrowings Financial liabilities at fair value through profit or loss - current Accounts payable Accounts payable-related parties Other payables Other payables-related parties Current tax liabilities Other current liabilities Total current liabilities Non-current liabilities Long-term borrowings Deferred tax liabilities Net defined benefit liabilities- noncurrent Guarantee deposits received Total non-current liabilities Total liabilities Equity attributable to owners of parent Share capital Ordinary shares Capital surplus Retained earnings Legal reserve Special reserve Unappropriated earnings Other equity Exchange differences on translation of foreign financial statements Unrealised gains (losses) from financial assets measured at fair value through other comprehensive income Total Equity Total liabilities and equity |
4, 6.(11) & 6.(28) 4 & 6.(2) 4 4 & 7 4, 6.(9), 6.(13) & 6.(22) 4 & 7 4 & 6.(26) 4, 6.(12) & 6.(28) 4 & 6.(26) 4, 5 & 6.(13) 4, 6(14) & 6.20) 4, 6.(15) & 6.(20) 6.(16) & 6.(18) 6.(17) 6.(18) 4, 6.(7), 6.(8), 6.(19) & 6.(25) 4, 6.(7), 6.(8), 6.(19) & 6.(25) |
$ 1,260,000 1,671 204,489 4,775 326,939 4,021 81,768 16,361 |
16 - 3 - 4 - 1 - |
$ 1,220,000 - 96,453 1,108 224,588 4,013 - 11,873 |
18 - 1 - 3 - - - |
1,900,024 |
24 |
1,558,035 |
22 |
|||
76,324 563,593 62,014 4,646 |
1 7 1 - |
43,506 555,982 82,291 4,646 |
1 8 1 - |
|||
706,577 |
9 |
686,425 |
10 |
|||
2,606,601 |
33 |
2,244,460 |
32 |
|||
1,878,323 452,744 827,106 284,690 1,937,433 (441,852) 279,295 |
24 6 10 4 25 (6) 4 |
1,849,683 432,784 798,682 284,690 1,529,619 (357,177) 177,692 |
27 6 11 4 22 (5) 3 |
|||
5,217,739 |
67 |
4,715,973 |
68 |
|||
$ 7,824,340 |
100 |
$ 6,960,433 |
100 |
|||
(The accompanying notes are an integral part of the parent company only financial statements.)
- 8 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES PARENT COMPANY ONLY STATEMENT OF COMPREHENSIVE INCOME
(Amounts in thousands of New Taiwan dollars, except for earnings per share amounts)
| Code | Accounts | Notes | For the years ended December 31, | For the years ended December 31, | For the years ended December 31, | For the years ended December 31, |
|---|---|---|---|---|---|---|
| 2021 | % | 2020 | % | |||
| 4000 5000 5900 6000 6100 6200 6300 6450 6500 6900 7000 7100 7010 7020 7050 7060 7630 7900 7950 8200 8300 8310 8311 8316 8330 8349 8360 8380 8399 8500 9750 9850 |
Sales revenue Operating costs Gross profit from operations Operating expense Selling expense General and administrative expenses Research and development expenses Loss (reversal) of expected credit loss Total operating expense Net other income (expenses) Net operating income (loss) Non-operating income and expenses Interest income Other income Other gains and losses Finance costs Share of the profit (loss) of associates and subsidiaries for using equity method Foreign exchange gains (loss) Total non-operating income and expenses Profit (loss) from continuing operations before tax Income Tax Expense Profit (loss) for the period Other comprehensive income Components of other comprehensive income that will not be reclassified to profit or loss: Remeasurements of the defined benefit plan Unrealised gain (loss) on financial assets measured at fair through other comprehensive income Share of the other comprehensive (loss) income of associates for using equity method-will not be reclassified to profit or loss Income tax benefit (expense) relating to items that will not be reclassified subsequently to profit or loss Other comprehensive income (loss) that will not be reclassified to profit or loss Items that may be reclassified subsequently to profit or loss :Share of the other comprehensive income of subsidiaries and associates for using equity method-will may be reclassified subsequently to profit or loss Income tax expense relating to items that may be reclassified subsequently to profit or loss Total items that may be reclassified subsequently to profit or loss Total other comprehensive income (loss) for the period Total comprehensive income for the period Earnings per share (dollar) Basic Diluted |
4, 6.(21) & 7 4, 6.(5), 6.(13), 6.(22), 6.(29) & 7 4, 6.(13), 6.(22), 6.(29) & 7 4, 5 & 6.(4) 4, 6.(9) & 6.(23) 6.(24) & 7 6.(7), 6.(24) & 7 6.(2) & 6.(24) 4 & 6.(24) 4, 6.(5) & 6.(24) 4 & 6.(24) 4 & 6.(26) 4, 6.(8), 6.(13), 6.(19) & 6.(25) 4 & 6.(27) |
$ 1,976,474 (1,575,825) |
100 (80) |
$ 1,270,409 (1,130,417) |
100 (89) |
400,649 |
20 |
139,992 |
11 |
|||
(100,493) (155,619) (44,311) (372) |
(5) (8) (2) - |
(84,099) (157,123) (57,391) (697) |
(7) (12) (4) - |
|||
(300,795) |
(15) |
(299,310) |
(23) | |||
1,285 |
- |
1,341 |
- |
|||
101,139 |
5 |
(157,977) |
(12) |
|||
68,979 92,088 (32,343) (10,515) 602,724 (20,483) |
4 5 (2) (1) 31 (1) |
57,069 86,134 (30,434) (9,822) 425,007 (14,006) |
4 7 (2) (1) 33 (1) |
|||
700,450 |
36 |
513,948 |
40 |
|||
801,589 (153,225) |
41 (8) |
355,971 (68,530) |
28 (5) |
|||
648,364 |
33 |
287,441 |
23 |
|||
9,034 93,984 8,421 - |
- 5 - - |
(3,112) 38,922 (627) - |
(1) 3 - - 2 |
|||
| 111,439 | 5 | 35,183 | ||||
(84,675) - (84,675) |
(4) - |
(11,881) - (11,881) |
(1) - |
|||
| (4) | (1) | |||||
26,764 |
1 |
23,302 |
1 |
|||
$ 675,128 |
34 |
$ 310,743 |
24 |
|||
$ 3.49 |
$ 1.55 |
|||||
| $ 3.39 | $ 1.53 | |||||
(The accompanying notes are an integral part of the parent company only financial statements.)
- 9 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
PARENT COMPANY ONLY STATEMENTS OF CHANGES IN EQUITY
(Amounts in thousands of New Taiwan dollars)
| Accounts | Equity Attributable to Owners of the Corporation | Equity Attributable to Owners of the Corporation | Equity Attributable to Owners of the Corporation | Equity Attributable to Owners of the Corporation | Equity Attributable to Owners of the Corporation | |||
|---|---|---|---|---|---|---|---|---|
| Share Capital | Capital Surplus | Retained Earnings | Other Equity | Total | ||||
| Ordinary Shares | Legal Reserve | Special Reserve | Unappropriated Earnings |
Exchange Differences on Translating Foreign Operations |
Unrealized Gains and Losses on Financial Assets at Fair Value Through Other Cpmprehensive Income |
|||
| BALANCE AT JANUARY 1, 2020 Appropriation of 2019 earnings (Note 6.(18)) Legal reserve Cash dividends to ordinary shareholders Changes in the net interest of subsidiaries and associates recognised under the equity method Received donation from shareholders Net profit for 2020 Other comprehensive income for 2020 Total comprehensive income for 2020 The difference between the actual price of equity acquired from the subsidiary and the book Share-based payment expenses BALANCE AT DECEMBER 31, 2020 Appropriation of 2020 earnings (Note 6.(18)) Legal reserve Cash dividends to ordinary shareholders Share of the other comprehensive income of associates disposal equity instruments designated as at fair value hrough other comprehensive income Received donation from shareholders Net profit for 2021 Other comprehensive income for 2021 Total comprehensive income for 2021 Share-based payment transaction BALANCE AT DECEMBER 31, 2021 |
$ 1,849,683 - - - - - - |
$ 421,121 - - 159 28 - - |
$ 768,091 30,591 - - - - - |
$ 284,690 - - - - - - |
$ 1,516,426 (30,591) (240,459) - - 287,441 (3,198) |
$ (344,771) - - - - - (11,881) |
$ 139,311 - - - - - 38,381 |
$ 4,634,551 - (240,459) 159 28 287,441 23,302 |
| - | - | - | - |
284,243 |
(11,881) |
38,381 |
310,743 |
|
| - - $ 1,849,683 |
3,563 7,913 $ 432,784 |
- - $ 798,682 |
- - $ 284,690 |
- - $ 1,529,619 |
(525) - $ (357,177) |
- - $ 177,692 |
3,038 7,913 $ 4,715,973 |
|
- - - - - - |
- - - 23 - - |
28,424 - - - - - |
- - - - - - |
(28,424) (221,962) 763 - 648,364 9,073 |
- - - - - (84,675) |
- - (763) - - 102,366 |
- (221,962) - 23 648,364 26,764 |
|
| - | - | - | - |
657,437 |
(84,675) |
102,366 |
675,128 |
|
| 28,640 | 19,937 | - | - |
- |
- |
- |
48,577 |
|
$ 1,878,323 |
$ 452,744 |
$ 827,106 |
$ 284,690 | $ 1,937,433 | $ (441,852) | $ 279,295 |
$ 5,217,739 |
|
(The accompanying notes are an integral part of the parent company only financial statements.)
- 10 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
PARENT COMPANY ONLY STATEMENTS OF CASH FLOWS
(Amounts in thousands of New Taiwan dollars)
| Description | 2021 | 2020 |
|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES Profit before tax from continuing operations Adjustments for The profit or loss items which did not affect cash flows: Depreciation Amortization Expected credit loss Net loss on financial assets and liabilities at fair value through profit or loss Interest expenses Interest income Dividends income Share-based payment expenses Share of (profit) loss of subsidiaries and associates ventures accounted for using the equity method (profit) Loss on disposal of property, plant and equipment Property, plant and equipment for recognition as an expense Unrealized foreign exchange (gains) losses Changes in operating assets and liabilities: Financial assets at fair value through profit or loss Notes receivables Accounts receivable Accounts receivable-related parties Other receivables Other receivables -related parties Inventories Prepayments and Other current assets Accounts payable Accounts payable-related parties Other payables Other payables-related parties Other current liabilities Net defined benefit liabilities Cash inflows and outflows generated from operating activities: Interest received Dividends received Interest paid Income tax paid Net cash inflows and outflows from operating activities |
$ 801,589 44,825 9,348 372 32,881 10,515 (68,979) (8,482) 4,443 (602,724) (538) - 10,066 (12,450) 8,998 (332,402) (3,345) 4,402 3,325 (90,749) (4,223) 108,171 3,673 89,779 35 4,488 (11,243) |
$ 355,971 42,261 15,973 697 30,814 9,822 (57,069) (10,178) 7,913 (425,007) (391) 740 18,163 (574,079) 16,175 (12,555) 1,942 1,790 2,119 (3,855) 653 (3,513) (856) 21,500 1,334 7,214 (15,525) |
1,775 70,366 8,482 (10,398) (70,008) |
(567,947) 52,884 10,178 (9,728) (44,468) |
|
217 |
(559,081) |
|
(Continuing)
- 11 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
PARENT COMPANY ONLY STATEMENTS OF CASH FLOWS
(Amounts in thousands of New Taiwan dollars)
| Description | 2021 | 2020 |
|---|---|---|
| CASH FLOWS FROM INVESTING ACTIVITIES Acquisition of investments accounted for using equity method Dividends received from investments accounted for using equity method Investee companies issue cash dividends for using equity method Acquisition of property, plant and equipment Proceeds from disposal of property, plant and equipment Increase in refundable deposits Other receivables -related parties -(increase) decrease in funds loan Acquisition of intangible assets Decrease (Increase) in other current financial assets Increase in other noncurrent assets (Increase) Decrease in prepayments for business facilities Other investing activities Net cash provided by investing activities CASH FLOWS FROM FINANCING ACTIVITIES Increase in Short-term borrowings Increase in long-term borrowings Repayment of long-term borrowings Decrease in guarantee doposits received Payment of cash dividends Employee exercise of stock warrant Other financing activities Net cash (used in) provided by financing activities Effect of changes in exchange rate on cash and cash equivalents Net (decrease) increase in cash and cash equivalents Cash and cash equivalents at the beginning of the period Cash and cash equivalents at the end of the period |
$ - - 561,805 (84,693) 538 (156) 6,136 (343) 4,708 (8,169) (9,010) - |
$ (7,749) 312 191,792 (63,694) 2,395 (8) (854) (1,798) (30,297) (4,848) 11,409 80 |
| 470,816 | 96,740 | |
40,000 32,818 - - (221,962) 44,134 23 |
177,000 44,336 (830) 500 (240,459) - 28 |
|
| (104,987) (9,508) 356,538 681,851 |
(19,425) | |
(15,307) |
||
(497,073) 1,178,924 |
||
$ 1,038,389 |
$ 681,851 |
|
(The accompanying notes are an integral part of the parent company only financial statements.)
- 12 -
G-SHANK ENTERPRISE CO., LTD. NOTES TO THE PARENT COMPANY ONLY FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020 (Amounts in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
1. COMPANY HISTORY
G-SHANK ENTERPRISE CO., LTD. (hereinafter referred to as “the company”) was approved for incorporation on November 14, 1973. The company was registered and operated at No. 1, Jiuzhou Road, Jiudou Li, Hsinwu District, Taoyuan City for the production and sales of molds, stamping parts, fixtures and tools, automatic machines and electrical appliances, and mechanical components.
The company’s stock had been listed for trade on the “Taipei Exchange, TPEx” since February 1998, then have been listed for trade on the “Taiwan Stock Exchange Corporation, TWSE” since September 2001.
The company’s board of directors had resolved on October 22, 2007 for the merger of the company and the subsidiary “HON YEH INVESTMENT CO., LTD.” (Referred to as “HON YEH” hereinafter) with “HON YEH” discontinued and the company continues to operate. The name of the merged company is “G-SHANK ENTERPRISE CO., LTD.” still with the merger base date scheduled on December 1, 2007.
“HON YEH,” the discontinued company, was approved for incorporation on February 24, 1998 for the operation of a general investment business.
2. FINANCIAL REPORT APPROVAL DATE AND PROCEDURE
The parent company only financial reports of the company (hereinafter referred to as “the company”) for the years ended December 31, 2021 and 2020 were submitted to the company’s board of directors on March 10, 2022 and then published lawfully.
3. APPLICATION OF THE NEWLY ANNOUNCED AND AMENDED REGULATIONS AND INTERPRETATIONS
- (1) Implemented the standards and interpretations recognized and announced with effect by the Financial Supervisory Commission (hereinafter referred to as the “FSC”)
The company has been subject to the International Financial Reporting Standards (IFRSs), International Accounting Standards (IAS), Interpretations, and Notices (IFRS), Interpretation (IFRIC) and Interpretative Announcement (SIC) announced on the website of the Securities and Futures Bureau of Financial Supervisory Commission for
- 13 -
implementation in 2021 since January 1, 2021. The company is subject to the aforementioned standards and interpretations that are recognized and issued with effect by the FSC since January 1, 2021, which does not have a significant impact on the parent company only financial statements.
- (2) The New/Revision/Amendment Standards and Interpretations announced by the International Accounting Standards Board (IASB), which is recognized and announced with effect by the Financial Supervisory Commission to be applicable in 2022 are as follows:
| New/Revision/Amendment Standards and Explanations Amendments to IFRS 3 Amendments to IFRS Amendments to IAS 16 Amendments to IAS 37 |
Main contents Reference to the Conceptual Framework Annual Improvements to IFRS Standards 2018–2020 Property, Plant, and Equipment: Proceeds before Intended Use Onerous Contracts - Cost of Fulfilling a Contract |
The IASB’s announcement is effective for the years after the followingdates announcement |
|---|---|---|
| January 1, 2022 January 1, 2022 January 1, 2022 January 1, 2022 |
The management of the company has assessed the amendments to the aforementioned standards recognized and announced with effect by the Financial Supervisory Commission that is applicable in 2022 will not have a significant impact on the parent company only statements.
-
(3) The new/amended/revised standards and interpretations announced with effect by IASB but not yet recognized and announced with effect by the FSC: None
-
(4) The new/amended/revised standards and interpretations announced without effect by IASB and not yet recognized by the FSC
-
14 -
New/amended/revised The IASB’s announcement criteria and is effective for the years interpretation Main contents after the following datesg dates dates IFRS 10 and IAS 28 Sale or investment of assets between (amendments) investors and their affiliated To be determined by IASB enterprises or joint ventures IFRS 17 Insurance contracts January 1, 2023 IFRS 17 (amendments) Amendments to IFRS17 January 1, 2023 IFRS 17 (amendments) First-time application of IFRS 17 January 1, 2023 and IFRS 9 - comparative information IAS 1 (amendments) Classification of liabilities as current January 1, 2023 or non-current and postponing of the effective date IAS 1 (amendments) Disclosure of accounting policies January 1, 2023 IAS 8 (amendments) Definition of accounting estimates January 1, 2023 IAS 12 (amendments) Deferred income tax related to assets January 1, 2023 and liabilities arising from one single transaction
The IASB’s announcement is effective for the years after the following datesg dates dates
The company’s management is currently assessing the potential impact of the aforementioned new/amended standards; therefore, it is temporarily unable to reasonably estimate its impact on the parent company only financial statements.
4. SUMMARY OF MAJOR ACCOUNTING POLICIES
The major accounting policies adopted for the preparation of the parent company only financial statements are summarized as follows, unless otherwise provided, these accounting policies are uniformly applicable to all reporting periods :
(1) Financial report preparation and measurement basis
(A) Statement of Compliance
The parent company only financial statements are prepared in accordance with the “Regulations Governing the Preparation of Financial Reports by Securities Firms” (hereinafter referred to as the “Regulations”) and the International Financial Reporting Standards, International Accounting Standards, Interpretations and Announcement (hereinafter referred to as the “IFRSs”) approved by the Financial Supervisory Commission.
- 15 -
(B) Measurement basis
-
(a) According to Article 21 of the “Regulations Governing the Preparation of Financial Reports by Securities Firms,” the profit and loss and other comprehensive profit and loss of the company’s parent only financial statements shall be the same as the amortized amount of the profit and loss and other comprehensive profit and loss attributable to the shareholders of the parent company in the consolidated financial statements. Also, the shareholders’ equity in the parent alone financial statements shall be the same as the shareholders’ equity attributable to the parent company in the consolidated financial statements. Therefore, investments in subsidiaries are included in “investments under the equity method” in the parent-alone financial statements with necessary evaluation adjustments made.
-
(b) Except for the financial instruments measured at fair value, this parent company only financial report is prepared on the basis of historical cost. For assets, the historical cost refers to the cash, cash equivalents, or the fair value of other considerations paid to obtain assets. For liabilities, the historical cost refers to the amount received when assuming obligations or the amount expected to be paid for liquating liabilities.
-
(C) Functional and reporting currency
The functional currency of each business entity of the Company is the currency used in the main economic environment where it operates. This parent company only financial report is prepared in New Taiwan Dollar that is the functional currency of the company. All financial information prepared in New Taiwan Dollar is in the unit of “NT$ Thousand,” unless otherwise specified.
(2) Criteria for the classification of current and noncurrent assets and liabilities
-
(A) Current assets include cash and cash equivalents (except for those that cannot be exchanged or used for liquidating liabilities within 12 months after the reporting period), assets held primarily for trading purposes, and assets expected to be realized within 12 months after the reporting period or assets expected to be realized, sold, or consumed within the regular business cycle. Assets other than current assets are classified as noncurrent assets.
-
(B) Current liabilities include liabilities held primarily for trading purposes, liabilities that are expected to be settled within 12 months after the reporting period or liabilities expected to be settled within the regular business cycle, and liabilities that cannot be unconditionally deferred for 12 months after the reporting period. Liabilities other than current liabilities are classified as noncurrent liabilities.
-
16 -
(3) Foreign currency transactions and conversion of foreign operating entities
-
(A) New Taiwan Dollar (NTD) is the Company’s functional currency that is also applied for the presentation of the parent company only financial statements. The Company’s originally recognized foreign currency transactions are booked by having the foreign currency converted into the functional currency at the spot exchange rate between the functional currency and the foreign currency on the trade date. Monetary items in foreign currency are translated at the closing exchange rate on the reporting date; non-monetary items in foreign currency that are measured at historical cost are not retranslated on the reporting date; non-monetary items in foreign currency that are measured at fair value are translated according to the exchange rate on the date the fair value is determined. The exchange difference of monetary items is recognized as profit and loss upon occurrence. When the profit or loss of non-monetary items is recognized as other comprehensive profit and loss, the exchange component of the profit or loss is also recognized as other comprehensive profit and loss. When the profit or loss of non-monetary items is recognized as profit and loss, the exchange component of the profit or loss is also recognized as profit and loss.
-
(B) The assets and liabilities of foreign operating entities, including goodwill arising from acquisitions and fair value adjustments to the book value of the assets and liabilities acquired, are presented in their functional currency. When the functional currency is different from the presentation currency in a non-highly inflationary economy, the financial performance and financial position are converted into the presentation currency according to the following procedures:
-
(a) The assets and liabilities on each balance sheet are translated at the closing exchange rate on the reporting date.
-
(b) The income and expenses on each consolidated income statement are translated at the average exchange rate of the current period; however, if the exchange rate fluctuates significantly, the exchange rate on the trade date shall prevail.
-
(c) All exchange differences arising from translation are recognized in “other comprehensive profit and loss.”
When the control over a subsidiary or the influence on the affiliated enterprise is lost due to the disposal of a foreign operating entity, the accumulated exchange differences related to the foreign operating entity that has been previously recognized in “ other comprehensive profit and loss” and accumulated to the equity shall be reclassified from equity to profit and loss at the time of recognizing disposal profit and loss. If the control is not lost while disposing of subsidiaries partially that include a foreign operating entity, the accumulated exchange differences recognized in other comprehensive profit and loss will be re-classified to the non-controlling interests of
- 17 -
the foreign operating entity proportionally. If the significant influence is not lost while disposing subsidiaries partially that includes an affiliated enterprise of the foreign operating entity, the accumulated exchange differences recognized in other comprehensive profit and loss will be re-classified to the profit and loss proportionally.
If there is not a payment plan in place for the monetary receivables or payables with the foreign operating entity, and it is unlikely to have them paid off in the near future, it will be treated as part of the net investment in the said foreign operating entity; also, the exchange difference resulted thereafter will be recognized in the “other comprehensive profit and loss.”
(4) Cash and cash equivalents
It refers to the cash on hand, demand deposits, and short-term and highly liquid time deposits or investments that can be converted into a fixed amount of cash at any time with little risk of value change, and it is held to meet short-term cash commitments other than for investment or other purposes.
(5) Financial instruments
-
(A) When the parties to the financial instrument contract have financial assets or financial liability recognized in the balance sheet, and when a financial asset is purchased or sold in an arms-length transaction, an equity instrument should be processed according to the trade day accounting; however, a debt instrument, beneficiary certificate, and derivatives should be processed according to the settlement date accounting.
-
(B) The financial asset or financial liability is measured at fair value when it is initially recognized; however, for those that are not measured at fair value through profit and loss, the transaction cost for the acquisition or issuance should be included.
-
(C) The components of the financial instruments issued by the Company are classified as financial liabilities, financial assets, or equity instruments at the initial recognition in accordance with the substance of the contractual agreement and the definitions of financial liabilities, financial assets, and equity instruments.
-
(D) Financial assets and financial liabilities are offset against each other and presented in a net amount on the balance sheet only when the GROUP has a legally enforceable right, intends to have it settled at a net amount, or to realize the asset and settle the liability simultaneously.
-
18 -
-
(E) The Company’s financial instruments are as follows:
(a) Financial assets measured at fair value through profit and loss
Financial assets measured at fair value through profit and loss include financial assets that are mandated to be measured at fair value through profit and loss and that are designated to be measured at fair value through profit and loss. Financial assets that are mandated to be measured at fair value through profit and loss include the Company’s investments in equity instruments not designated to be measured at fair value through other comprehensive profit and loss and investment in debt instruments that are not classified to be measured at amortized cost or measured at fair value through other comprehensive profit and loss. The profit or loss arising from the financial assets measured at fair value through profit and loss is recognized in profit and loss.
- (b) Financial assets measured at amortized cost
Financial assets that meet both of the following conditions and are not designated to be measured at fair value through profit or loss are to be measured at amortized cost, including cash and cash equivalents, notes receivable, accounts receivable, financial assets measured at amortized cost, other financial assets, and other receivable on the balance sheet:
-
(i) The financial asset is held solely for the purpose of collecting contractual cash flows.
-
(ii) The contractual terms of the financial asset are to generate cash flows on specific dates for the sole purpose of paying back outstanding principal and interest.
For financial assets measured at amortized cost, after initial recognition, it is measured at the cost derived from the total book amount determined with an effective interest method net of the amortized impairment loss. The profit or loss derived from delisting, through amortization procedure, or recognizing impairment profit or loss should be recognized in the profit and loss.
(c) Financial assets measured at fair value through other comprehensive profit and loss
It refers to the investment in debt instruments that meet both of the following conditions and are not designated to be measured at fair value through profit or loss; or, the investment in equity instrument that is not held for trading purpose and is with the change in fair value booked in the “other comprehensive profit or loss,” which is an irrevocable decision made at the initial recognition:
-
(i) The financial asset is held for the purposes of collecting contractual cash flows and for sale.
-
19 -
-
(ii) The contractual terms of the financial asset are to generate cash flows on specific dates for the sole purpose of paying back outstanding principal and interest.
It is measured at fair value subsequently; also, the changes in its value, except for the impairment loss of investment in debt instrument, exchange profit and loss of monetary financial assets, interest calculated with the effective interest method, and dividends from the investment in equity instrument that is not conspicuously representing the investment cost recovery, should be recognized in other comprehensive profit and loss before delisting or reclassification. For the accumulated profit or loss previously recognized in other comprehensive profit and loss at the time of delisting, the investment in debt instrument is reclassified from equity to profit and loss; and the investment in equity instrument is reclassified to retained earnings. In addition, the dividends from the investment in equity instrument are recognized when the right to receive dividends is acquired.
- (d) Financial liabilities measured at amortized cost
Financial liabilities that are not measured at fair value through profit or loss are financial liabilities measured at amortized cost, including short-term loans, accounts payable, other payables, long-term loans, and lease liabilities, which are measured at the amortized cost derived with the use of the effective interest method; however, short-term payables without interest paid, if it is without the significant impact of discounting, are measured at the original transaction amount.
- (e) The non-hedging derivatives and embedded derivatives
The non-hedging derivatives are initially recognized at fair value at the time of signing a contract, and are subsequently measured at fair value on the balance sheet date. The profit or loss resulting from subsequent measurement is directly recognized as profit and loss; however, the timing for recognizing the profit or loss of the derivatives that are designated as effective hedging instruments depends on the nature of the hedging relationship. When the fair value of derivatives is positive, it is classified as a financial asset. When the fair value is negative, it is classified as a financial liability. If the derivatives embedded in the master contract are classified as a financial asset subject to IFRS 9 “Financial Instruments” (hereinafter referred to as IFRS 9), the classification of financial assets is determined according to the terms of the overall hybrid contract. If the derivatives embedded in the master contract are not classified as a financial asset subject to IFRS 9 “Financial Instruments,” it is necessary to assess whether the embedded derivative instrument is closely related to the
- 20 -
master contract. If not, the embedded derivatives should be separated from the master contract and processed as derivatives unless the overall hybrid contract is measured at fair value through profit and loss.
(6) Measurement at fair value
- (A) The fair value is the price that the assets could be sold or liabilities could be transferred in an orderly arm’s-length transaction that is fair for both the buyer and the seller on the measurement date. The structure of fair value measurement is with the characteristics of a particular asset or liability taken into consideration, including the condition and location of the asset, and the restrictions on the sale or use of the asset, and assuming that the sale of the asset or the transfer of the liability occurs in the primary market where it belongs, or, if there is no primary market available, occurs in the most favorable market for the asset or liability; the aforementioned primary market or the most favorable market must be accessible to the GROUP for trading; also, assumes that the market participants have the price determined based on their best economic interests.
For the non-financial asset measured at fair value, the consideration is whether a market participant has exhausted the good use of the asset or sold the asset to another market participant who will exhaust the good use of the asset in order to generate economic benefits.
- (B) The fair value measured with a valuation technique means it is measured with an appropriate valuation technique with sufficient information available under the circumstances, including maximized relevant observable inputs and minimized unobservable inputs.
(7) Delisting of financial assets and liabilities
- (A) Financial assets
Financial assets are delisted and the rights and obligations resulted or retained from such transfer will be recognized as assets or liabilities only when the contractual rights to the cash flows derived from the financial asset are terminated, or, the financial asset has been transferred along with almost all risks and rewards related to the ownership of the asset, or, almost all risks and rewards related to the ownership of the financial asset have not been transferred nor retained and without control over the financial asset. The difference between the book value of the delisted portion of financial assets measured at amortized cost and the consideration received is recognized in profit and loss on the delisting day. The difference between the book value of the investment in equity instrument measured at fair value through other comprehensive profit and loss and the sum of the consideration received and the cumulative profit or loss recognized in other comprehensive profit and loss is
- 21 -
recognized in retained earnings; however, the investment in debt instrument is recognized in profit and loss. For the financial assets not delisted entirely, the respective book value is amortized based on the relative fair value of the continuously recognized portion of the assets. If a financial asset does not qualify for the de-listing transfer, the entire transferred asset is recognized continuously, and the consideration received is recognized as a financial liability.
(B) Financial liabilities
Financial liabilities are delisted entirely or partially only when the contractual obligations are performed, canceled, or expired with the financial liabilities eliminated. If the debtor and creditor have the debt instrument containing significantly different terms exchanged or have the incumbent financial liabilities terms modified entirely or partially, the incumbent financial liability is delisted and a new financial liability is recognized simultaneously. The difference between the book value of a financial liability that is eliminated or transferred to another party entirely or partially and the consideration paid is recognized in profit and loss.
(8) Asset impairment
-
(A) Impairment of financial assets
-
(a) The Company has allowances recognized for expected credit loss derived from the financial assets measured at amortized cost (including cash and cash equivalents, financial assets measured at amortized cost, other financial assets, notes receivable, accounts receivable, other receivables, etc.).
-
(b) The Company has the expected credit loss of financial assets measured by reflecting the amount determined with an unbiased and probability-weighted method after evaluating all possible results, the time value of money, and reasonable and verifiable information related to past events, current conditions, and forecasts of future economic conditions (available on the reporting day without excessive cost or investment). Except for notes receivable, accounts receivable, and other receivables handled with a simplified approach by having the allowance for loss measured at the expected credit loss amount during the duration on the reporting date, for cash and cash equivalents and financial assets measured at amortized cost, if the credit risk on the reporting date is low or the credit risk has not increased significantly since the original recognition, the allowance for loss is measured at the 12-month expected credit loss. If the aforementioned credit risk of financial assets has increased significantly on the reporting date since the original recognition, it is measured at the expected credit loss during the duration.
-
22 -
-
(c) The book value of the aforementioned financial assets is adjusted down with the allowance for losses. The appropriation and reversal of the allowance for loss are recognized in profit and loss.
-
(B) Impairment of non-financial assets
-
For the assets subject to IAS 36 “Impairment of Assets,” except for goodwill, intangible assets with an undetermined useful life, and intangible assets not yet available for use are with an impairment test performed annually and when there are indications that they may be impaired, the Company assesses assets to determine whether there is any indication of impairment on each reporting date. If there is an indication of impairment, the recoverable amount of the asset is estimated. The recoverable amount refers to the fair value of the assets or the cash-generating unit net of the cost of sales and the values in use whichever is higher. If the recoverable amount of the asset is lower than the book value, the said book value must be reduced to be equal to the recoverable amount and the amount of reduction is the impairment loss that is to be recognized in profit and loss. If there is any indication of the recovery or decrease of the previously recognized impairment loss of assets, except for goodwill, on the reporting date subsequently, the recoverable amount of the asset should be re-estimated. If the estimated recoverable amount of the assets is increased as a result of a change in the estimation, the impairment loss should be reversed. However, the increased book value of the asset arising from the reversal of the impairment loss shall not exceed the book value of the asset net of the amortization or depreciation, but before recognizing the impairment.
For a cash-generating unit with goodwill amortized, an impairment test is performed by comparing its book value containing the goodwill to its recoverable amount. If the book value of the said unit exceeds the recoverable amount, an impairment loss is recognized. The impairment loss recognized is to be deducted from the cash-generating unit’s book value with goodwill amortized, and the insufficient amount for deduction is allocated to the book value of the respective asset of the unit proportionally. The recognized impairment loss of goodwill shall not be reversed in the subsequent periods.
(9) Inventory
Inventory cost includes all purchase costs, processing costs, and other costs incurred for bringing the inventory to its current location and condition. It is calculated in accordance with the weighted average cost method to allocate inventory cost. The yearend inventory is measured at the lower cost or net realizable value. The comparison of cost and net realizable value is itemized, except for inventories of the same category. The net realizable value refers to the amount resulted from the estimated selling price in the course of business net of the estimated additional cost to completion and the estimated sales expenses after the completion.
- 23 -
(10) Investments under the equity method
-
(A) The Company’s controlled entities are the Company’s subsidiaries. The Company’s investment in subsidiaries is evaluated with the equity method. According to Article 21 of the “Regulations Governing the Preparation of Financial Reports by Securities Firms,” the “investment under the equity method” comes with necessary evaluation adjustments so to have had the profit and loss and other comprehensive profit and loss of the Company’s parent alone financial statements same as the amortized amount of the profit and loss and other comprehensive profit and loss attributable to the shareholders of the parent company in the consolidated financial statements; also, the shareholders’ equity in the parent alone financial statements same as the shareholders’ equity attributable to the parent company in the consolidated financial statements.
-
(B) An affiliated enterprise is an entity that is significantly influenced but not controlled by the Company, that is, the Company holds more than 20% but less than 50% of the voting rights of the invested company directly or indirectly, or holds less than 20% of the voting rights but can clearly prove that the Company has a significant influence on the affiliated enterprise. The investment in the affiliated enterprise is valued under the equity method starting from the date when it becomes an affiliated enterprise of the Company.
-
(C) The investment under the equity method is recognized at cost initially and adjusted subsequently according to the changes in the ownership of the affiliated enterprise’s net assets proportionally. When the Company’s loss from the ownership of the subsidiaries net assets exceeds the equity owned in the subsidiaries, the loss should be recognized by shareholding proportion continually; When the Company’s loss from the ownership of the affiliated enterprise net assets exceeds the equity owned in the affiliated enterprise, no loss should be recognized further, and the Company will only recognize additional losses and liabilities within the scope of legal obligation, presumed obligation, or payment made on behalf of the affiliated enterprise. If the investment cost exceeds the Company’s share of the net fair value of the identifiable assets and liabilities of the subsidiaries and affiliated enterprise on the acquisition date, the difference is the goodwill related to the subsidiaries and affiliated enterprise that is included in the book value of the investment and shall not be amortized; otherwise, it is to be recognized in profit immediately after the reassessment.
-
(D) If the changes in the Company’s ownership interests in subsidiaries do not result in the loss of control, it is to be processed as an equity transaction. The difference between the book value of the investment and the fair value of the consideration paid or received is directly recognized as equity.
-
24 -
-
(E) When there is a change in equity that is non-profit and loss and other comprehensive profit and loss occurred to the subsidiaries and affiliated enterprise; also, it does not affect the shareholding ratio of the subsidiaries and affiliated enterprise, the Company will have the change in the equity of the subsidiaries and affiliated enterprise recognized in the “additional paid-in capital” proportionally to the shareholdings.
-
(F) When the affiliated enterprise issues new shares, if the Company does not subscribe it proportionally to the shareholdings, resulting in a change in the shareholding ratio and thus causing an increase or decrease in the net equity value of the investment, the increase or decrease amount shall be adjusted to the “investment under the equity method” and “additional paid-in capital” when the significant influence is intact. If the aforementioned adjustment is debited to the “additional paid-in capital,” and there is an insufficient balance of additional paid-in capital from the investment under the equity method, the difference should be debited to the “retained earnings.” However, if it is not subscribed proportionally to the shareholdings and results in a decrease in the ownership interest, in addition to the aforementioned adjustment, the profit or loss related to the decrease in the ownership interest that has been previously recognized in other comprehensive profit and loss, which has also been reclassified to profit and loss when the relevant assets or liabilities are disposed, shall be reclassified to profit and loss proportionally to the decreased amount.
-
(G) When the Company loses control or significant influence on subsidiaries and the affiliated enterprise, the Company recognizes the remaining investment in the former subsidiaries and affiliated enterprise at the fair value on the date of losing control or significant influence. The difference between the fair value of the remaining investment and any disposal price and the book value of the investment on the date of losing control or significant influence is recognized in profit and loss. For the amounts recognized in other comprehensive profit and loss related to the subsidiaries and affiliated enterprise, the accounting base is the same as if the related assets or liabilities are disposed directly by the Company.
-
(H) The unrealized profit and loss of the transactions conducted between the Company and subsidiaries or affiliated enterprise is written off within the scope of its equity related to the Company.
(11) Property, plant and equipment
-
(A) Property, plant and equipment are used for production or labor services, leased to others, or held for management purposes. It is recognized and subsequently measured at cost, which is an amount net of the accumulated depreciation and accumulated impairment losses. The cost of assets refers to the cash, cash equivalents, or the fair
-
25 -
value of the consideration paid to acquire or construct the assets, including the cost related to dismantling, removing, and recovering the location. When the useful lives of the significant components of property, plant and equipment are different, it should be processed as an item separated from the property, plant and equipment.
- (B) Property, plant and equipment, except for land, is depreciated in accordance with the straight-line method, over the useful life indicated below. The residual value of assets, useful life, and the depreciation method should be examined at the end of each year. If the expected value is different from the estimation, or the expected consumption pattern of the future economic benefits of the asset has changed significantly, and it becomes necessary to have the depreciation method changed to reflect the changed pattern, such change should be treated as a change in accounting estimate. For the property, plant and equipment with asset impairment losses recognized, the depreciation expense of the asset in the future period shall be adjusted by deducting its residual value from the amended book value of the asset and amortized in accordance with the straight-line method over the remaining useful life:
| House, building, and auxiliary | 3-50 | years |
|---|---|---|
| equipment | ||
| Machinery equipment | 2-12 | years |
| Transportation equipment | 4-10 | years |
| Office equipment | 3-10 | years |
| Other equipment | 3-15 | years |
-
(C) Replacement and significant inspection costs are recognized in the book value of the property, plant and equipment. Routine maintenance expenses incurred are recognized in profit and loss. The cost of loans that are used to acquire, construct, or produce qualified assets is capitalized and incorporated into the cost of the assets.
-
(D) The property, plant and equipment are delisted at the book value when it is disposed of or when it cannot generate future economic effect through use or disposition. The profit or loss resulted from the delisting is recognized in profit and loss; also, the profit may not be classified as income.
(12) Lease
- (A) The Company is the lessor
When a lease is for the purpose of having the asset ownership and the related substantial risks and rewards transferred to the lessee, it is classified as a financial lease. A lease other than a financial lease is classified as an operating lease.
-
(a) The net investment amount in a financial lease is measured at the sum of the present value of the amount payable by the lessee and the unguaranteed residual value plus the original direct cost, which is booked as financial lease receivables. The financial lease income is recognized at a fixed rate of return that reflects the Company’s unexpired net lease investment on each lease period.
-
26 -
-
(b) The operating lease income is recognized in accordance with the straight-line method over the lease period. If the lease contract offers incentives to the lessee so to have the lease contract signed, the total cost of such incentives should be credited to the total lease income in accordance with the straight-line method over the lease period. The original direct costs incurred in negotiating and arranging an operating lease are added to the book value of the underlying asset and recognized as an expense in accordance with the straight-line method over the lease period.
The variable rent, if any, in the lease agreement that is not dependent on an index or rate is recognized as income upon occurrence.
- (B) The Company is the lessee
Except for the short-term leases and lease payments for low-value assets are recognized as expenses in accordance with the straight-line method over the lease period, other leases are recognized as right-of-use assets and lease liabilities on the lease commencement date.
-
(a) The right-of-use asset is originally recognized at cost and subsequently measured at cost too. Also, it is booked at the cost net of the accumulated depreciation, accumulated impairment losses, and adjusted lease liability remeasurement. The right-of-use asset is depreciated in accordance with the straight-line method over the period from the lease commencement date to the expiry date of the useful life of the right-of-use asset or the lease expiry date, whichever is earlier.
-
(b) The lease lability is originally recognized at the present value of the lease payables on the lease commencement date. If the implied interest rate of the lease is easy to determine, the lease payment is discounted at the implied interest rate, but if the implied interest rate is hard to determine, it is to be discounted at the lessee’s incremental loan rate. It is subsequently measured at amortized cost in accordance with the effective interest method. The lease liability remeasurement is adjusted to the right-of-use asset; however, if the book value of the right-of-use asset is zero, the remaining remeasurement is recognized in profit and loss.
The variable rent, if any, in the lease agreement that is not dependent on an index or rate is recognized as expense upon occurrence.
(13) Intangible assets
-
(A) Computer software, etc., acquired independently that are intangible assets with limited service-life, is measured at cost in accordance with the straight-line method over the average useful life of 3 years. Examine the amortization period and amortization method of the intangible assets with limited service-life on each reporting date. If the estimated useful life is different from the estimation, the
-
27 -
amortization period will be changed accordingly. If the expected consumption pattern of the future economic benefits of the asset has changed, the amortization method will be adjusted to reflect the said change, which will be processed as a change in accounting estimate. Once the tangible assets with limited useful life is with impairment loss recognized, the amortization expense of the asset in the future period is adjusted based on the amended book value of the assets in accordance with the straight-line method over the remaining useful life.
-
(B) The intangible asset is delisted when it is disposed of or when it cannot generate future economic effect through use or disposition. The profit or loss resulted from the delisting is recognized in profit and loss; also, the profit may not be classified as income.
-
(C) The expenses incurred in the research phase are expensed. The expenses incurred in the development stage are recognized as intangible assets when the specified conditions are met, but expenses that do not meet the requirements will be expensed upon incurred in the research phase.
(14) Equity instrument
Equity instrument refers to the contract that represents the Company’s remaining interest in assets net of all liabilities. The Company’s equity instruments are recognized at the price received, net of direct issuance costs.
(15) Income recognition
Income is measured at the consideration that is expected to receive after having goods or labor service transferred. The Company recognizes income when the control of the goods or labor services is transferred to the customer to fulfill the Company’s performance obligations. The Company’s main income items are as follows:
Sale of goods
The Company mainly manufactures and sells molds and stamping parts with income recognized at the time of having the control of the products transferred to the customers and in return with the right to collect considerations. Therefore, the Company usually recognizes income when the goods have been delivered and the legal title has been passed on to the customers. If the sales discount or sales return in the future can be reliably estimated, and liability for refunds can be recognized based on past experience and other relevant factors, it is to be credited to the sales income when the sales are recognized.
The Company has accounts receivable recognized when the control of the goods is transferred and in return with the right to collect the considerations unconditionally. If the goods have been transferred to the customer without the right to collect the considerations unconditionally, it is recognized as a contract asset. If the right to collect the consideration
- 28 -
from the customer is obtained or is to be obtained before the transfer of the goods to the customer, also, the Company has no obligation to have the goods transferred to the customer under the circumstance, it is recognized as a contract liability.
If the timing of contractual payment for the transfer of goods provides the customer or the Company with significant financial benefits, either explicitly or implicitly, the Company shall adjust the promised consideration amount to reflect the time value of money. If a sale contract is signed to have goods transferred to the customer and the period from the date the goods transferred to the date the payment made by the customer is for less than 1 year, the Company does not adjust the promised consideration amount.
(16) Loan cost
It refers to the interest and other cost related to the loans. The loan cost that is directly attributable to the acquisition, construction, or production of qualified assets (referring to the assets that take a long time to reach the intended use or sale status) is capitalized as an integral part of the cost of the asset, while other loan cost is recognized as an expense upon occurrence. When a specific loan is invested temporarily before the expenditure incurred for the qualified assets, the investment income arising from such loan investment should be deducted from the actual loan cost incurred. The capitalization of loan cost is stopped when almost all the necessary activities to reach the intended state of use or sale have been completed for the qualified assets. If the active development of the qualified assets is suspended for a long period of time, the capitalization of loan cost will be suspended for the said period.
(17) Employee welfare
(A) Short-term employee welfare
It refers to the employee benefits (except for employment termination benefits) that are expected to be fully paid within 12 months after the annual reporting period for the services provided by employees, which is measured at the undiscounted amount expected to be paid in exchange for employee services, and it is recognized as an expense and liability. The expected cost of profit sharing and dividend payment is recognized as an expense and liability in accordance with the provision stated in the preceding paragraph due to a current legal or presumed payment obligation arising from past events with an amount that can be estimated reliably.
(B) Employee benefits - retirement benefits
-
(a) All full-time employees of the company are entitled to the retirement plan. The entire employee pension fund is deposited in the pension fund account and managed by the Labor Retirement Reserve Committee. The aforementioned pension fund is deposited in the name of the Labor Retirement Reserve
-
29 -
Committee that is completely separated from the company; therefore, it is not included in the aforementioned consolidated financial report. The retirement plan for employees of foreign subsidiaries is handled in accordance with local law and regulations.
-
(b) For a defined contribution plan, the company’s monthly employee pension contribution rate shall not be less than 6% of the employee’s monthly salary, and the contributed amount is recognized as the current expense. Foreign subsidiaries are to appropriate a certain percentage of the salary as pension according to the local law; also, it is recognized as a current expense.
-
(c) For a defined benefit plan, the actuarial pension amount should be appropriated on the annual reporting date according to the Projected Unit Credit Method. The re-measured amount is included in other comprehensive profits and losses when it occurs; also, it is immediately recognized in the retained earnings.
(18) Share-based payment
-
(A) For share-based payment transactions with equity delivered to the employees, the fair value of the labor service received from the employees is based on the fair value of the equity instrument on the delivery day. If the delivered equity instrument is immediately vested without providing labor service in a specific period, the labor services received are recognized in full on the delivery date with the equity increased relatively. If it is not immediately vested until the labor services are completed in a specific period, it is presumed that the labor service provided by the counterparty as the consideration for the equity instrument will be received in the future vested period, and it is recognized as a remuneration expense in the vested period with the equity increased relatively. The recognition of remuneration expense is based on the best estimate of the equity instruments expected to be vested during the vested period. If the expected vested equity instruments are subsequently found to be different from the estimation, the said estimation will be amended, if necessary, so to match up with the final vested equity instrument on the vested day.
-
(B) The fair value of equity instruments is measured according to the market price available on the measurement date and the terms and conditions related to the decision-making in vesting equity instruments. If the market price is not available, apply appropriated estimation techniques to estimate the price of the delivered equity instruments on the measurement date in an arms-length transaction between the two parties who are fully understanding and willing to trade in order to estimate the fair value of the equity instruments. Also, the aforementioned evaluation techniques are consistent with generally accepted evaluation techniques for financial instrument pricing, and all the elements and assumptions related to the pricing are considered by the traders who are fully understanding and willing to trade are included.
-
30 -
(19) Income tax
-
(A) Income tax expenses include current and deferred income taxes. Except for those related to business mergers, directly recognized in equity, or other comprehensive profit and loss, current income tax and deferred income tax expenses are recognized in profit and loss.
-
(B) Current income tax expenses refer to the estimated income tax payable or tax refund receivable calculated on the taxable income or loss of the current year at the tax rate that has been legislated or substantively legislated on the reporting date, including any adjustment made to the income tax payable or refundable of the previous year.
-
(C) Deferred income tax expenses are calculated and recognized on the temporary difference between the tax base of assets and liabilities and the book amounts reported.
-
(D) Deferred income tax assets and liabilities are measured at the tax rate applicable when the temporary difference is expected to reverse that has been legislated or substantively legislated on the reporting date. Deferred income tax assets and liabilities can only be applied to offset current income tax assets and liabilities lawfully; also, it is limited to the same taxpayer and the same levying tax authority; or it can be offset by different taxpayers when the intention is to have the net current income tax liabilities and assets offset, or the income tax liabilities and assets will be realized at the same time.
-
(E) The outstanding taxable losses, income tax credit, and deductible temporary differences are recognized as deferred income tax assets to the extent of the potential taxable income that occurred in the future. Also, the deferred income tax assets are evaluated on each reporting day and adjusted down to the extent of the relevant tax benefit unlikely to be realized.
-
(F) For the domestic subsidiaries of the Company, for the additionally levied business income tax on the unappropriated earnings of the year, the income tax expense of the unappropriated earnings is recognized according to the actual earnings distribution that is resolved in the shareholders meeting of the following year..
(20) Earnings per share
The Company presents the current basic and diluted earnings per share attributable to the common stock shareholders of the Company. Basic earnings per share is calculated by having the profit and loss attributable to the common stock shareholders of the Company divided by the current weighted average outstanding common stock shares. Diluted earnings per share is calculated by having all the dilutive potential common stock shares and the adjusted profit and loss attributable to the common stock shareholders of the
- 31 -
Company divided by all the dilutive potential common stock shares and the adjusted current outstanding weighted average stock shares.
(21) Government grants
-
(A) The Company will have government grants recognized with certainty that all requirements for eligibility will be met and the Company is probably to receive it.
-
(B) The asset-related government grants are recognized in profit and loss systematically in the period when the cost of the funded asset is recognized as an expense by the Company. The government grants that are used to compensate the occurred expenses or losses will be recognized in profit and loss during the period when it is collectible.
-
(C) Government grants are presented in the consolidated financial statements as follows: Unrealized government grants (that is, the benefits of deferred government grants) are classified as liabilities in the consolidated balance sheet; realized government grants are debited to the relevant expenses or other income in the consolidated income statement.
5. MAIN CAUSES OF UNCERTAINTY TO MATERIAL ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS
The management must make judgments, estimations, and assumptions when preparing the parent company only financial report, which will affect the reported amount of income, expenses, assets, and liabilities. The uncertainties of these material assumptions and estimations may cause significant adjustments to the book amount of assets and liabilities in the future, that is, actual results may differ from estimates.
-
(1) The management’s judgments regarding the significant impact on the amounts recognized in the parent company only financial statements during the process of adopting accounting policies: Please refer to Note 6.(9)(G) to the parent company only financial statements for the classification of investment property.
-
(2) The other main sources of information related to the uncertainties of assumptions and estimation that may have resulted in significant adjustments to the book value of assets and liabilities in the next financial year on the reporting date are described as follows:
- (A) Employee benefits measurement of the defined benefit obligation
- As stated in Note 6.(13) to the parent company only financial statements, the defined benefit obligations and expenses are measured with actuarial assumptions made, including demographic and financial assumptions related to the employees eligible for benefits in the future. Any change in the actuarial assumptions may result in actuarial profit and loss and thus affect the net defined benefit liability.
The Company’s net defined benefit liability for an amount of NT$62,014 thousand
- 32 -
was booked on December 31, 2021. If the discount rate adopted for the Company’s actuarial assumptions and the expected salary increase rate were increased/decreased by 0.5%, the book value of the net defined benefit liability would be decreased by NT$9,945 thousand or increased by NT$13,179 thousand, and increased by NT$13,004 thousand or decreased by NT$9,932 thousand, respectively.
The impact of changes in one single assumption is analyzed in the preceding paragraph with all other assumptions remained intact; however, the impact of changes in actual actuarial assumptions is interactive in reality. The approaches adopted for sensitivity analysis are consistent with the approaches adopted for the measurement of the net defined benefit liability, and the approaches and assumptions used are the same as that of in the prior period.
- (B) Impairment of accounts receivable
As stated in Note 4.(8), 6.(3) and 6.(4) to the parent company only financial statements, allowance for loss of the accounts receivable is measured simply at the expected credit loss during the duration on the reporting date. Receivables are classified according to the nature of the common risks that indicate the customer’s ability to pay all payables in accordance with the contractual terms, taking into account the consideration of the reasonable and verifiable information (obtainable on the reporting date without excessive costs or inputs) related to past events, current conditions, and forecasts of future economic conditions; also, the expected credit loss is estimated on the basis of the probability of default and the expected credit loss rate. If the classification of receivables and the estimation of the probability of default and the expected credit loss rate is changed by the management of the Company or is changed due to the economic conditions, the estimated allowance for losses of the receivables will be affected inevitably.
The Company’s net receivables amounted to NT$615,114 thousand [including net notes receivable, net accounts receivable (including related parties), and other receivables] on December 31, 2021, net of the estimated allowance for loss of NT$1,069 thousand.
- (C) Inventory evaluation
As stated in Note 4.(9) of the parent company only financial statements, the yearend inventory is measured at the lower of cost or net realizable value. The comparison of cost and net realizable value is itemized, except for inventories of the same category. The net realizable value refers to the amount resulted from the estimated selling price in the course of business net of the estimated additional cost needed for project completion and the estimated sales expenses after the project completion.
- 33 -
The said estimation is based on the current market conditions and historical sales experience in similar products, which could be significantly affected by the changes in market conditions.
The book value of the Company’s inventories was NT$261,098 thousand on December 31, 2021, net of the allowance for inventory loss in valuation amounted to NT$37,303 thousand.
(D) Fair value of financial instruments
As stated in Note 4.(6) of the parent company only financial statements, financial assets-noncurrent measured at fair value through other comprehensive profit and loss are financial instruments without an active market; therefore, their fair value is determined with appropriate evaluation techniques adopted. The said valuation techniques include the recent arm’s-length transactions conducted in the market, reference to the current fair value of another financial instrument that is substantially equivalent, and other valuation models. The measurement of the fair value could be affected by any change in assumptions and estimates. Please refer to Note 12.(2)(D) to the parent company only financial statements for details.
The book value of the Company’s unlisted (non-TPEx) stock shares that were measured at fair value through other comprehensive profit and loss was NT$299,338 thousand on December 31, 2021.
6. DESCRIPTION OF IMPORTANT ACCOUNTING ITEMS
(1) Cash and cash equivalents
| Cash and cash equivalents | ||
|---|---|---|
| Cash and petty cash Checking deposit and savings deposit Time deposits Total |
December 31,2021 $2,397 232,475 803,517 $1,038,389 |
December 31,2020 |
| $2,201 80,962 598,688 |
||
| $681,851 |
(A) The aforementioned time deposits can be converted into a fixed amount of cash at any time and with limited risk of value changes.
-
(B) The aforementioned bank deposits had not been provided as collateral or mortgaged.
-
34 -
(2) Financial assets-current measured at fair value through profit and loss
December 31, 2021 December 31,2020
| Financial assets-current measured at fair value through profit and loss December 31,2021 December 31,2020 |
Financial assets-current measured at fair value through profit and loss December 31,2021 December 31,2020 |
Financial assets-current measured at fair value through profit and loss December 31,2021 December 31,2020 |
|---|---|---|
| Financial assets measured at fair value through profit and loss mandatorily Acquisition cost: Bonds $1,029,473 $998,956 SWAP contracts - - Subtotal 1,029,473 998,956 Evaluation adjustment: Bonds (81,002) (32,614) SWAP contracts - 889 Subtotal (81,002) (31,725) Total $948,471 $967,231 Financial liabilities held for trading: Acquisition cost: SWAP contracts $- $- Evaluation adjustment: SWAP contracts 1,671 - Total $1,671 $- |
||
Acquisition cost: Bonds SWAP contracts Subtotal Evaluation adjustment: Bonds SWAP contracts Subtotal Total Financial liabilities held for trading: Acquisition cost: SWAP contracts Evaluation adjustment: SWAP contracts Total |
$1,029,473 - 1,029,473 (81,002) - (81,002) $948,471 $- 1,671 $1,671 |
|
| 998,956 | ||
| (32,614) 889 |
||
| (31,725) | ||
| $967,231 | ||
| $- - |
||
| $- |
- (A) The SWAP contracts and structured instruments signed with financial institutions for the 2021 and 2020, were the financial hedging operations of the company mainly for hedging changes in claims/obligations exchange rate and interest rate, but it is not specified as a hedging tool. The company’s derivative instruments of the available-for-trade financial assets that are not subject to the hedging accounting are detailed as follows:
| Financial instrument December 31, 2021 SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract SWAP contract Total |
Nominal principal (NT$ Thousand) USD 2,970 USD 1,080 USD 1,900 USD 2,000 USD 1,350 USD 3,300 USD 1,230 USD 1,000 USD 4,200 USD 3,300 USD 22,330 |
Currency USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD USD:NTD |
Due date |
|---|---|---|---|
| 01.05.2022 02.10.2022 02.25.2022 03.25.2022 06.02.2022 06.21.2022 07.08.2022 08.05.2022 09.16.2022 12.12.2022 |
- 35 -
| Financial instrument December 31, 2020 SWAP contract SWAP contract Total |
Nominal principal (NT$ Thousand) USD 7,500 USD 3,000 USD 10,500 |
Currency USD:NTD USD:NTD |
Due date |
|---|---|---|---|
| 03.10.2021 03.22.2021 |
The net losses arising from foreign exchange transactions were NT$7,935 thousand and NT$8,127 thousand, for the years ended December 31, 2021 and 2020, respectively.
-
(B) The Group's valuation (losses) profits of financial assets and liabilities at fair value through income were NT$(32,881) thousand and NT$(30,814) thousand for the years ended December 31, 2021 and 2020, respectively, which were booked in the “Non-operating income and expenses - other profit and loss” account.
-
(C) The aforementioned financial assets measured at fair value through profit and loss had not been provided as collateral or mortgaged.
-
(D) Please refer to Note 12.(2)(C)(a) and (b) of the consolidated financial report for the disclosure of the market risk and credit risk of the Company’s financial assets measured at fair value through profit and loss.
(3) Notes receivable - net
| es receivable-net | ||
|---|---|---|
| Notes receivable Less: Allowance for loss Net amount |
December 31,2021 $3,864 - $3,864 |
December 31,2020 |
| $12,862 - |
||
| $12,862 |
(4) Accounts receivable - net
| counts receivable-net | ||
|---|---|---|
| Accounts receivable Less: Allowance for loss Net amount |
December 31,2021 $561,455 (1,069) $560,386 |
December 31,2020 |
| $229,628 (697) |
||
| $228,931 |
-
(A) The allowance for loss of the Company’s notes receivable, accounts receivable, and other receivable is simply measured by the expected credit losses amount throughout the duration. The notes receivable and accounts receivable are classified according to the common risk characteristics of the customers’ ability to pay all due amounts in accordance with the contract terms, taking into account the reasonable and provable information related to past events, current conditions, and future economic conditions (obtainable without excessive cost or investment on the reporting date), and estimating the expected credit loss according to the estimated default rate and expected credit loss rate.
-
36 -
-
(B) The increase or decrease of allowance for loss of the Company’s notes receivable, accounts receivable, and other receivable is as follows:
| Balance - beginning Allowance account for the impairment of notes receivable, accounts receivable, and other receivables Allowance reversal account for the impairment of notes receivable, accounts receivable, and other receivables Balance - ending |
Fortheyearsended December 31, | Fortheyearsended December 31, |
|---|---|---|
| 2021 $697 372 - $1,069 |
2020 | |
| $- 697 - |
||
| $697 |
- (C) Please refer to Note 12.(2)(C)(b) of the parent company only financial report for the disclosure of the credit risk of the Company’s notes receivable, accounts receivable, and other receivables.
(5) Inventory
| Inventory | |||
|---|---|---|---|
| Raw materials Substances Work-in-process goods Finished goods Merchandise trade Total |
December 31,2021 | ||
| Cost | Allowance for loss of inventoryin valuation $2,417 316 28,431 5,965 174 $37,303 |
Book amount | |
| $88,974 12,382 113,464 81,957 1,624 |
$86,557 12,066 85,033 75,992 1,450 |
||
| $298,401 | $261,098 |
| Raw materials Substances Work-in-process goods Finished goods Merchandise trade Total |
December 31,2020 | ||
|---|---|---|---|
| Cost | Allowance for loss of inventoryin valuation |
Book amount | |
| $41,322 28,377 74,074 57,876 1,310 |
$1,538 19 22,923 7,937 193 |
$39,784 28,358 51,151 49,939 1,117 |
|
| $202,959 | $32,610 | $170,349 |
- 37 -
(A) Cost of goods sold related to inventory is as follows:
| Inventory booked in “cost of goods sold” Inventory cost debited to “net cash value” Inventory loss Total operating cost |
For theyears ended December 31, | For theyears ended December 31, |
|---|---|---|
| 2021 $1,565,828 4,693 5,304 $1,575,825 |
2020 | |
| $1,117,769 6,014 6,634 |
||
| $1,130,417 |
- (B) The aforementioned inventory had not been provided as collateral or mortgaged.
(6) Other financial assets-current
| er financial assets-current | ||
|---|---|---|
| Special account for transferring overseas funds back to Taiwan Savings deposit Time deposit Total |
December 31,2021 $20,055 5,534 $25,589 |
December 31,2020 |
| $2,586 27,711 |
||
| $30,297 |
The aforementioned “ other financial assets-current ” is free of any guarantee or pledge.
(7) Financial assets-current measured at fair value through other comprehensive profit and loss
| Equity instrument Unlisted stocks Equity instrument investment evaluation adjustment Total |
December 31,2021 $27,006 272,332 $299,338 |
December 31,2020 |
|---|---|---|
| $27,006 178,348 |
||
| $205,354 |
-
(A) Equity instrument investment measured at fair value through other comprehensive profit and loss was not an available-for-trade investment; therefore, the Company chose to have it designated as measured at fair value through other comprehensive profit and loss.
-
(B) The Company had recognized dividend income from the investment in equity instrument measured at fair value through other comprehensive profit and loss were NT$8,482 thousand, and NT$10,178 thousand for the years ended December 31, 2021 and 2020, respectively.
-
(C) The Company did not have cumulative profit or loss transferred within equity for the years ended December 31, 2021 and 2020.
-
(D) The aforementioned financial assets measured at fair value through other comprehensive profit and loss had not been provided as collateral or mortgaged.
-
38 -
-
(E) Please refer to Note 12.(2)(C)(a) and (b) of the parent company only financial report for the disclosure of the market risk and credit risk of the Company’s financial asset measured at fair value through other comprehensive profit and loss.
(8) Investment under the equity method
- (A) The Company’s investments under the equity method are as follows:
| Investee company CHIN DE INVESTMENT CO., LTD. G-SHANK, INC. GRAND STAR ENTERPRISES L.L.C. (Note) G-SHANK ENTERPRISE (M) SDN. BHD SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. GREAT-SHANK CO., LTD. G-SHANK JAPAN CO., LTD. SUNFLEX TECHNOLOGY CO., LTD. (SUNFLEX) G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. Total |
December 31,2021 |
Equity holding ratio(%) |
December 31,2020 |
Equity holding ratio(%) |
|---|---|---|---|---|
| $54,158 309,672 1,713,946 373,614 1,282,203 185,520 6,899 157,590 14,393 |
100.00 100.00 100.00 92.33 85.00 85.00 58.89 14.73 5.86 |
$54,100 298,541 1,585,510 347,140 1,485,067 198,958 3,950 146,361 13,703 |
100.00 100.00 100.00 92.33 85.00 85.00 58.89 14.73 5.86 |
|
| $4,097,995 | $4,133,330 |
Note: GRAND STAR ENTERPRISES L.L.C. was the U.S. GRAND STAR ENTERPRISES L.L.C. and it had relocated from the United States to Anguilla on December 7, 2020, and with the approval of the Investment Commission, MOEA on January 11, 2021.
- (B) The Company’s shareholding in each individual insignificant affiliated company is summarized as follows:
| summarized as follows: | ||
|---|---|---|
| Net profit (loss) of the continuing business unit – current Other comprehensive profit and loss (after tax) - current Total comprehensive profit and loss - current |
For theyears ended December 31, 2021 2020 $4,804 $(18,216) 8,413 (626) $13,217 $(18,842) |
|
| 2020 | ||
| $(18,216) (626) |
||
| $(18,842) |
-
39 -
-
(C) The increase or decrease of the Company’s investments under the equity method is as follows:
| as follows: | ||
|---|---|---|
| Balance - beginning The investment made in the current period Dividends pay from subsidiaries and associates Profit amount - current Liquidation and collection of the remaining investment amount Changes in the subsidiaries and affiliated enterprises under the equity method The exchange difference amount from the conversion of the financial statements of foreign operating institutions The unrealized valuation profit (loss) amount of the financial assets measured at fair value through other comprehensive profit and loss Earnings from equity instruments at fair value through other comprehensive income are retained by division Balance - ending |
For theyears ended December 31, | |
| 2021 $4,133,330 - (561,805) 602,724 - - (84,675) 39 8,382 $4,097,995 |
2020 | |
| $3,898,824 10,914 (191,792) 425,007 (312) 3,722 (12,406) (86) (541) |
||
| $4,133,330 |
-
(D) The Company recognized the equity investment changes in the aforementioned subsidiaries and affiliated enterprises in 2021 and 2020, which were calculated based on the audited financial statements of the invested companies for the same period.
-
(E) The Company acquired 5.86% shareholding of the non-controlling interests from the subsidiary, G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD., for an amount of RMB 2,503,481 on January 20, 2020. The Company’s comprehensive shareholding ratio increased from 94.14% to 100%. The changes in the Company’s equity investment in G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. are as follows:
| TD. are as follows: | |
|---|---|
| Book value of the non-controlling interests acquired Consideration paid for the non-controlling interests acquired Other Equity - Exchange differences from the conversion of financial statements of foreign operating institutions The difference between the acquisition price and book value of the equity acquired from subsidiaries adjusted to the additional paid-in capital |
Amount |
| $13,952 (10,914) 525 |
|
$3,563 |
-
40 -
-
(F) The Company for the needs of overall business operation and management had initiated the dissolution and liquidation of OASIS WORLD CO., LTD. which was invested by GRAND STAR ENTERPRISES L.L.C through GLOBL STAR INTERNATIONAL CO., LTD. according to the resolution reached in the board meeting on November 7, 2019, including stopped applying the equity method; also, the liquidation procedure was completed on May 22, 2020.
-
(G) The Company’s subsidiaries, except for the entities dissolved and liquidated by the resolution of the board of directors that could no longer be included in the consolidated statements, were all included in the 2021 and 2020 consolidated financial reports.
-
(H) The aforementioned “investment under the equity method” is free of any guarantee or pledge.
-
41 -
(9) Property, plant and equipment
(A) The change in the Company’s property, plant and equipment is as follows:
For the years ended December 31, 2021
| Cost | Land | House & building |
Machinery equipment |
Transportation equipment |
Office equipment |
Other equipment |
Total |
|---|---|---|---|---|---|---|---|
| Balance at January 1, 2021 Addition Disposition Reclassification -current Balance at December 31, 2021 Accumulated depreciation: Balance at January 1, 2021 Depreciation Disposition Reclassification -current Balance at December 31, 2021 Book amount at December 31, 2021 |
$102,911 - - - |
$246,282 6,266 - - |
$524,117 75,968 (4,858) 18,568 |
$28,852 5,113 (881) - |
$991 - - - |
$93,648 9,801 (337) (18,568) |
$996,801 97,148 (6,076) - |
| 102,911 | 252,548 | 613,795 | 33,084 | 991 | 84,544 | 1,087,873 | |
| - - - - |
154,526 7,754 - - |
375,106 29,811 (4,858) 3,441 |
23,342 2,029 (881) - |
989 2 - - |
53,617 5,229 (337) (3,441) |
607,580 44,825 (6,076) - |
|
| - | 162,280 | 403,500 | 24,490 | 991 | 55,068 | 646,329 | |
| $102,911 | $90,268 | $210,295 | $8,594 | $- | $29,476 | $441,544 |
- 42 -
For the years ended December 31, 2020
| Cost | Land | House & building |
Machinery equipment |
Transportation equipment |
Office equipment |
Other equipment |
Construction in progress and equipment yet to be tested |
Total |
|---|---|---|---|---|---|---|---|---|
| Balance at January 1, 2020 Addition Disposition Reclassification -current Balance at December 31, 2021 Accumulated depreciation: Balance at January 1, 2020 Depreciation Disposition Reclassification -current Balance at December 31, 2021 Carrying amount at December 31, 2021 |
$102,911 - - - |
$246,282 - - - |
$500,209 48,161 (25,391) 1,138 |
$27,696 1,156 - - |
$991 - - - |
$76,675 16,410 (108) 671 |
$2,629 - - (2,629) |
$957,393 65,727 (25,499) (820) |
| 102,911 | 246,282 | 524,117 | 28,852 | 991 | 93,648 | - | 996,801 | |
| - - - - |
147,486 7,040 - - |
371,958 26,535 (23,387) - |
21,228 2,114 - - |
982 7 - - |
47,160 6,565 (108) - |
- - - - |
588,814 42,261 (23,495) - |
|
| - | 154,526 | 375,106 | 23,342 | 989 | 53,617 | - | 607,580 | |
| $102,911 | $91,756 | $149,011 | $5,510 | $2 | $40,031 | $- | $389,221 |
-
43 -
-
(B) The Company’s major building constituents mainly include the main plant buildings, workshops, and plant decoration, which are depreciated according to their service life of 3-50 years.
-
(C) The Company did not acquire property, plant and equipment that caused the capitalization of the loan cost for the years ended December 31, 2021 and 2020.
-
(D) The Company did not have any impairment occurred to the property, plant and equipment for the years ended December 31, 2021 and 2020.
-
(E) The aforementioned property, plant and equipment had not been provided as collateral or mortgaged.
-
(F) The acquired property, plant and equipment listed in the parent company only cash flow statemen
t:
flow statemen_t:_ |
||
|---|---|---|
| For theyears ended December 31, | ||
| 2021 | 2020 | |
| The current addition of property, plant | ||
| and equipment listed in Note 6(9)(A) | ||
| of the parent company only financial | ||
| report | $97,148 | $65,727 |
Add: Equipment payable–beginning |
4,082 | 2,049 |
Less: Equipment payable–ending |
(16,537) | (4,082) |
| Cash outflow for the acquisition of | ||
| property, plant and equipment | $84,693 | $63,694 |
| The Company's leased assets are as follows: | ||
| December 31,2021 | December 31,2020 | |
| House and building | $1,340 | $1,340 |
| Less: Accumulated depreciation | (969) | (932) |
| Leased assets - net | $371 | $408 |
-
(G) The Company's leased assets are as follows:
-
(a) The company had part of the plant building leased to BAIYUE PRECISION CO., LTD. (hereinafter referred to as “BAIYUE”) for a period from October 1, 2019 to September 30, 2020. The lease contract was renewed on September 30, 2020 for a lease period from October 1, 2020 to September 30, 2021. The lease contract was renewed on September 30, 2021 for a lease period from October 1, 2021 to September 30, 2022.
-
(b) The Comapny had part of the plant building leased to BAIYUE. The said plant building could not be sold independently; also, the said plant building owned by the Group was mainly for the purpose of product production, service providing, and management; therefore, the proprietary plant was not classified as an investment property.
-
44 -
(10) Intangible assets
- (A) The increase or decrease of the Company’s intangible assets-computer software is as follows:
| follows: | ||
|---|---|---|
| Cost: Balance - beginning Addition - current Decrease in the current period - delisted on the due date Balance - ending Accumulated depreciation: Balance - beginning Amortization - current Decrease in current period - delisted on the due date Balance - ending Book amount - ending |
For theyears ended December 31, | |
| 2021 $7,409 343 (2,677) 5,075 (4,043) (2,259) 2,677 (3,625) $1,450 |
2020 | |
| $5,968 1,798 (357) |
||
| 7,409 | ||
| (2,154) (2,246) 357 |
||
| (4,043) | ||
| $3,366 |
-
(B) The Company did not have any impairment occurred to the intangible assets for the years ended December 31, 2021 and 2020.
-
(11) Short-term loans
| ort-term loans | ||
|---|---|---|
| Credit loans | December 31,2021 $1,260,000 |
December 31,2020 |
| $1,220,000 |
- (A) The Group’s short-term loan interest rate is as follows:
| Nature of loan Credit loan |
December 31,2021 0.704%-1.269% |
December 31,2020 |
|---|---|---|
| 0.70%-1.325% |
-
(B) The Company did not provide collateral for the aforementioned short-term loans.
-
45 -
(12) Long-term loans
| Long-term loans | |||
|---|---|---|---|
| Creditor Nature of loan December 31, 2021 Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Fubon Bank Credit loan Total Less: Long-term loans due within one Long-term loans due after one year |
Contractperiod 2020/01/03~2025/01/03 2020/02/05~2025/01/03 2020/02/07~2025/02/07 2020/03/05~2025/01/03 2020/04/01~2025/01/03 2020/05/05~2025/01/03 2020/06/05~2025/01/03 2020/07/03~2025/01/03 2020/07/20~2025/01/03 2020/08/05~2025/01/03 2020/08/07~2025/02/07 2020/09/04~2025/01/03 2020/10/05~2025/01/03 2020/11/05~2025/01/03 2020/12/04~2025/01/03 2021/01/05~2025/01/03 2021/01/20~2025/01/03 2021/02/05~2025/01/03 2021/03/05~2025/01/03 2021/04/01~2025/01/03 2021/05/05~2025/01/03 2021/06/04~2025/01/03 2021/07/05~2025/01/03 2021/07/20~2025/01/03 2021/08/05~2025/01/03 2021/09/03~2025/01/03 2021/10/05~2025/01/03 2021/11/05~2025/01/03 2021/12/03~2025/01/03 year |
Amount $3,242 1,598 16,461 1,904 1,789 1,753 2,023 1,719 867 1,873 2,276 1,938 1,895 2,151 2,017 2,175 1,591 2,086 2,490 2,157 2,634 2,444 2,426 672 2,452 3,050 2,790 3,378 2,473 76,324 - $76,324 |
Repayment method |
| (Note 1) (Note 1) (Note 2) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 2) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) |
- 46 -
| Creditor Nature of loan Contractperiod December 31, 2020 Fubon Bank Credit loan 2020/01/03~2025/01/03 Fubon Bank Credit loan 2020/02/05~2025/01/03 Fubon Bank Credit loan 2020/02/07~2025/02/07 Fubon Bank Credit loan 2020/03/05~2025/01/03 Fubon Bank Credit loan 2020/04/01~2025/01/03 Fubon Bank Credit loan 2020/05/05~2025/01/03 Fubon Bank Credit loan 2020/06/05~2025/01/03 Fubon Bank Credit loan 2020/07/03~2025/01/03 Fubon Bank Credit loan 2020/07/20~2025/01/03 Fubon Bank Credit loan 2020/08/05~2025/01/03 Fubon Bank Credit loan 2020/08/07~2025/02/07 Fubon Bank Credit loan 2020/09/04~2025/01/03 Fubon Bank Credit loan 2020/10/05~2025/01/03 Fubon Bank Credit loan 2020/11/05~2025/01/03 Fubon Bank Credit loan 2020/12/04~2025/01/03 Total Less: Long-term loans due within one year Long-term loans due after one year |
Amount $3,242 1,598 16,461 1,904 1,789 1,753 2,023 1,719 867 1,873 2,276 1,938 1,895 2,151 2,017 43,506 - $43,506 |
Repayment method |
|---|---|---|
| (Note 1) (Note 1) (Note 2) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 2) (Note 1) (Note 1) (Note 1) (Note 1) |
Less: Long-term loans due within one year Long-term loans due after one year
-
Note 1: The first repayment date to Fubon Bank is on January 15, 2023, followed by a monthly installment for a total of 24 payments with the principal paid equally and the interest paid monthly.
-
Note 2: The first repayment date to Fubon Bank is on February 15, 2023, followed by a monthly installment for a total of 24 payments with the principal paid equally and the interest paid monthly.
-
(A) The aforementioned long-term loan is a project loan for Taiwanese businessmen to invest in Taiwan with a loan interest rate of 0.70% per annum on December 31, 2021 and 2020 (for the aforementioned project loan granted to Taiwanese businessmen to invest in Taiwan, in the event of violating law and regulations, or the budget of National Development Fund being freeze up by the Legislative Yuan during the implementation period, policy changes, fund allocation needs, or circumstances that are not attributable to the National Development Fund, starting from the date the National Development Fund stopping the payment of commission fee, the loan interest rate will be changed to “3M TAIBOR+0.50%” divided by 0.946 with a 3-month floating interest calculated automatically and regularly, which shall not be lower than 1.2% after tax. In addition, the machinery equipment purchased with the project loan may not be pledged or with ownership transferred to others).
-
(B) The Company did not provide collateral for the aforementioned long-term loans.
-
47 -
(13) Retirement benefits
-
(A) Defined benefit plan
-
(a) The Company has based on the employee’s seniority and the expected salary before retirement to have the employee retirement plan formulated, and has pension reserve appropriated for an amount equivalent to certain percentage of the monthly salary in accordance with the “Labor Standards Act” and then deposited in a special account and used by the Labor Pension Committee. The pension reserve is operated separately from the business operation of the Company; therefore, it is not included in the consolidated financial statements.
-
(b) The remeasurement of the net defined benefit liability is accumulated and recognized in other comprehensive profit and loss as follows:
| Balance - beginning Net defined benefit plan remeasurement Balance - ending |
2021 | 2020 |
|---|---|---|
| $(100,528) 9,034 |
$(97,416) (3,112) |
|
| $(91,494) | $(100,528) |
- (c) The reconciliation of the present value of the defined benefit obligation and the fair value of the plan asset is as follows:
| Present value of defined benefit obligation Fair value of plan assets Plan shortfalls Booked in other payables Net defined benefit obligation |
December 31,2021 $217,887 (155,492) 62,395 (381) $62,014 |
December 31,2020 $238,086 (155,402) 82,684 (393) $82,291 |
|---|---|---|
(d) The changes in the present value of the defined benefit obligation are as follows:
| Book value - beginning Current service cost Interest expense Net defined benefit obligation remeasurement Actuarial (benefits) losses due to changes in demographic assumptions Actuarial (benefits) losses due to changes in financial assumptions Actuarial (benefits) losses resulted from experience adjustments Benefits paid Book value - ending |
2021 $238,086 2,082 928 (1,840) (8,123) 3,162 (16,408) $217,887 |
2020 |
|---|---|---|
| $239,768 2,540 1,702 298 9,190 (1,070) (14,342) |
||
| $238,086 |
- 48 -
(e) The changes in the fair value of plan assets are as follows:
| Balance – beginning Interest income Net defined benefit assets remeasurement Actuarial benefits of plan assets resulted from experience adjustments Employer’s contributions Benefits paid Balance - ending |
2021 $155,402 606 2,233 13,659 (16,408) $155,492 |
2020 |
|---|---|---|
| $144,666 1,027 5,306 18,745 (14,342) |
||
| $155,402 |
-
(i) According to the “Regulations for Revenues, Expenditures, Safeguard and Utilization of the Labor Retirement Fund,” the income and expense, safeguard, and utilization of the Company’s plan assets are entrusted to Bank of Taiwan for process by the competent authorities and the Ministry of Finance, of which, the safeguard and utilization of the fund can be entrusted to other financial institutions. The scope of application for the funds includes deposited in domestic and foreign financial institutions, investment in domestic and foreign listed/OTC or private equity securities, investment in domestic and foreign debt securities, investment in domestic public offering or private placement of securities investment trust funds, beneficiary certificates of futures trust funds , mutual trust fund beneficiary securities or collective trust instruments, investment in the beneficiary certificates issued or managed by foreign fund management institutions, fund shares or investment units, investment in domestic and foreign property and its securitized instruments, investment in domestic and foreign spot instruments, engagement in domestic and foreign financial derivatives transactions, marketable securities lending transactions, etc. Moreover, the minimum income distributed from the annual final account may not be less than the interest income calculated according to the local bank’s 2-year time deposit interest rate. The information on the utilization of the labor pension fund assets includes the fund appropriation and profit ratio provided by the Bank of Taiwan, the fund assets allocation announced on the website of the Bureau of Labor Funds, Ministry of Labor, the Executive Yuan, etc. Please refer to the website of the Bureau of Labor Funds, Ministry of Labor, the Executive Yuan for more information.
-
(ii) The Company’s pension reserves in the special account with the Bank of Taiwan were NT$155,492 thousand and NT$155,402 thousand on December 31, 2021 and 2020, respectively.
-
(iii) As of December 31, 2021, the Company’s expected appropriation of defined benefit plan in 2022 was NT$22,081 thousand.
-
49 -
-
(f) The pension expense recognized in profit and loss and booked amount are as follows:
| follows: | ||
|---|---|---|
| Service cost Interest expense Interest income Total Operating cost Marketing expense Management expense R&D expense Total |
2021 $2,082 928 (606) $2,404 $2,279 32 73 20 $2,404 |
2020 |
| $2,540 1,702 (1,027) |
||
| $3,215 | ||
| $2,334 219 499 163 |
||
| $3,215 |
- (g) The main actuarial assumptions used in determining the present value of the defined benefit obligation are as follows:
| Discount rate Expected salary increase rate |
12.31.2021 0.70% 1.50% |
12.31.2020 0.39% 1.50% |
|---|---|---|
Please refer to Note 5.(2)(A) to the consolidated financial statements for the sensitivity analysis regarding the impact on the net defined benefit liabilities due to the reasonable and possible changes in the Company’s actuarial assumptions:
- (h) Information on the maturity overview of the defined benefit obligation is as follows:
| Weighted average duration | December 31,2021 11years |
December 31,2020 |
|---|---|---|
| 12years |
Maturity analysis of future benefit payments
| Within 1 year 2~5 years Over 6 years Total undiscounted amount Present value of benefit payments |
December 31,2021 $172,857 22,514 17,055 $212,426 $210,990 |
December 31,2020 |
|---|---|---|
| $170,662 34,537 21,076 |
||
| $226,275 | ||
| $225,166 |
- (B) Defined contribution plan
(a) The Company has adopted a defined contribution plan since the implementation of the “Labor Pension Act” in July 2005. The employees may choose to be subject to the pension provisions of the “Labor Standards Act” or the “Labor Pension Act” with the reservation of the seniority prior to the “Labor Pension Act” took forth. For the employees subject to the “Labor Pension Act,” the
- 50 -
Company shall assume the pension contribution for an amount not less than 6% of the monthly salary that is to be appropriated on a monthly basis and deposited in the personal account of each employee with the Bureau of Labor Insurance. The Company is without any legal or presumed obligation to make any additional contribution other than the monthly pension contribution.
- (b) The pension expense recognized by the Company according to the definite contribution plan is as follows:
| contribution plan is as follows: | ||
|---|---|---|
| Operating cost Amortization expense Management expense R&D expense Total |
2021 $10,530 1,806 3,154 1,344 $16,834 |
2020 |
| $9,559 1,820 3,130 1,596 |
||
| $16,105 |
(14) Capital stock
| Capital stock | |||
|---|---|---|---|
| Balance amount on January 1,2020 Balance amount on December 31, 2020 Balance amount on January 1,2021 Employee exercise of stock warrant Balance amount on December 31,2021 |
Authorized capital stock (1,000 shares) 350,000 350,000 350,000 350,000 |
Common stock shares issued at NT$10 par (including Advance Receipts for Capital Stock) |
|
| Shares(1,000 shares) 184,968 184,968 184,968 2,864 187,832 |
Capital stock | ||
| $1,849,683 | |||
| $1,849,683 | |||
| $1,849,683 28,640 |
|||
| $1,878,323 |
-
(A) As of December 31, 2021 and 2020, the company’s authorized capital stock included 20,000 thousand shares reserved for the issuance of an employee stock warrant.
-
(B) The related rights, priority, and restrictions of the common stock shares issued by the company are as follows:
-
(a) Each shareholder is entitled to one vote per share.
-
(b) The distribution of dividends and bonuses are based on the shareholding ratio of each shareholder.
-
(c) The property net of the debt is distributed proportionally to the shareholding ratio of each shareholder.
-
51 -
-
(C) The number of the shares in employee stock option 2,864 thousand shares have been exercised in 2021. As of December 31, 2021 and 2020, of 7,780 thousand shares and 4,916 thousand shares were subscribed, respectively, due to the company’s issuance of an employee stock warrant. Please refer to Note 6.(20) of the parent company only financial report for the related information on the issuance of an employee stock warrant.
- (15) Additional paid in capital
| Additional paid-in capital | ||
|---|---|---|
| Common stock premium Treasury stock transaction The difference between the actual acquisition price of the subsidiary’s equity and the book amount Changes in the net equity value of subsidiaries under the equity method and affiliated enterprises Employee stock options Invalid employee stock options Received donation from shareholders Total |
December 31,2021 $287,379 63,306 3,563 31,847 28,752 36,240 1,657 $452,744 |
December 31,2020 |
| $258,152 63,306 3,563 31,847 38,042 36,240 1,634 |
||
| $432,784 |
According to the Company Act, the company shall apply the additional paid-in capital to make up for losses only. However, if the company has no loss, the stock premium and all or part of the donation received may be used to distribute new shares or cash proportionally to the shareholders’ original shareholding ratio. In addition, the company may apply the additional paid-in capital to supplement the capital loss only when there is an insufficient reserve.
(16) Legal reserve
According to the Company Act, the company after having all taxes paid and ready for earnings distribution shall first appropriate 10% legal reserve and continue to appropriate until the total legal reserve amount equals total capital. The legal reserve can be applied to make up for the company’s losses; also, if the company has no loss, the amount of the legal reserve exceeding 25% of the paid-in capital can be used to distribute new shares or cash proportionally to the shareholders’ original shareholding ratio.
(17) Special reserve
The Company has special reserve appropriated and reversed in accordance with Jin-Guan-Zheng-Far-Tzi No. 1010012865 Order, Jin-Guan-Zheng-Far-Tzi No. 1010047490 Order, and “ Questions and Answers on the Appropriation of Special Reserves after the Adoption of International Financial Reporting Standards (IFRSs). ” When the amount
- 52 -
debited to other equity is reversed subsequently, the reversed amount could be distributed. In addition, the Financial Supervisory Commission had issued the Jin-Guan-Zheng-Far-Tzi No. 1090150022 Order on March 31, 2021, then the Jin-Guan-Zheng-Far-Zi No. 1010012865 Order and Jin-Guan-Zheng-Far-Tzi No. 1010047490 Order were revoked on December 31, 2021 and March 31, 2021, respectively. The Company will comply with the relevant letter and orders continuously.
(18) Earnings distribution and dividend policy
-
(A) According to the company’s Articles of Incorporation, the annual earnings, if any, should be applied to pay income tax and make up for the losses of the previous years; also, appropriate 10% legal reserve from the remaining balance, if any. In addition, appropriate or reverse a certain amount of special reserve according to the regulations of the competent authority. Then, for the balance amount, if any, and the unappropriated earnings of the previous year, except for the retained amount, the board of directors shall draft an earnings distribution plan for the resolutions of the shareholders meeting.
-
(B) The company’s dividend policy: the company’s current industrial development is growing and will be expanded to support the business development. The earnings distribution shall be handled in accordance with the company’s Articles of Incorporation. However, the shareholders’ dividends distributed in the current year shall include not more than 50% of the stock dividend and must be more than 50% of the cash.
-
(C) The aforementioned earnings distribution proposal issued by resolved in the shareholders’ meeting is as follows:
| areholders’ meeting is as follows: | ||
|---|---|---|
| Legal reserve Special reserve Shareholder’s dividends Cash Cash dividend per share Stock (NT$10 par) Stock dividend per share |
2020 $28,424 - $221,962 NT$1.20 -share -NT$ |
2019 |
| $30,591 - $240,459 NT$1.30 -share -NT$ |
- 53 -
(19) Other equity (net amount after tax)
- (A) The exchange difference from the conversion of the financial statements of foreign operating institutions:
| operating institutions: | ||
|---|---|---|
| Balance -beginning Transactions of current period Subsidiaries equity obtained in current period Reclassified to loss (profit) under the equity method in the current period Reclassified to (profit) and loss in the current period Balance -ending |
For theyears ended December 31, | |
| 2021 $(357,177) (84,675) - - - $(441,852) |
2020 | |
| $(344,771) (11,805) (525) (76) - |
||
| $(357,177) |
- (B) Unrealized valuation benefits of financial assets measured at fair value through other comprehensive profit and loss:
| comprehensive profit and loss: | ||
|---|---|---|
| Balance - beginning Transactions of current period Recognized under the equity method in the current period - affiliated enterprise Reclassified to retained earnings in the current period Balance - ending |
For theyears ended December 31, | |
| 2021 $177,692 93,984 8,382 (763) $279,295 |
2020 | |
| $139,311 38,922 (541) - |
||
| $177,692 |
(20) Share-based payment - employee rewards
The company was authorized by the Securities and Futures Bureau of the Financial Supervisory Commission to issue 500,000 units of employee stock warrants on January 13, 2015 and August 22, 2018, respectively. One stock warrant is entitled to subscribe to 10 common stock shares of the company. New shares will be issued for the stock option exercised by employees and the subscription price is the company’s common stock closing price on the issuance day. The stock warrant holders can exercise a certain percentage of the stock warrant after 2-year from the issuance date (according to the regulations, the exercisable subscription amount is 40% of the amount available for subscription in each stock warrant issued after 2-year from the issuance date, 60% after 3-year from the issuance date, 80% after 4-year from the issuance date, and 100% after 5 years from the issuance date). The duration of the stock warrant is for seven years. The unexercised stock options after 7 years shall be deemed as being waived, and the subscribers cannot claim their rights to subscribe.
- 54 -
As of December 31, 2021, the issuance of compensatory employee stock warrants is disclosed as follows:
| Warrant issuance date |
Total warrants issued originally |
Total warrants outstanding at yearend |
Total warrants available for subscription atyearend |
Subscription price (NTD) (Note) |
|---|---|---|---|---|
| 07.27.2015 | 300,000 | 99,200 | 992,000 | $13.40 |
| 01.08.2016 | 200,000 | 163,200 | 1,632,000 | 15.30 |
| 09.12.2018 | 290,000 | 220,400 | 1,092,000 | 21.20 |
| 08.12.2019 | 210,000 | 187,800 | 678,000 | 21.30 |
Note: The company has the subscription price adjusted when there is a change in common stock share or cash dividend is distributed for common stock shares in accordance with the “Regulations Governing the Issuance of Employee Stock Warrant and Stock Subscription.” The stock subscription price per share after adjustment is disclosed as of December 31, 2021.
- (A) The company adopts the Black-Scholes stock options model to assess the fair value of the employee stock warrant issued each year. The remuneration cost accrued were NT$1,118 thousand, NT$1,994 thousand, NT$3,325 thousand, and NT$6,180 thousand, for the years ended December 31, 2021 and 2020, respectively. The input values of the stock option pricing model are as follows:
| Expected dividend ratio Expected price fluctuation ratio Risk-free interest rate Expected duration |
2018 Stock optionplan -% 18.99% ~20.95% 0.554% ~0.582% 4.5~6 years |
2018 Stock optionplan -% 21.38% ~22.07% 0.700% ~0.758% 4.5~6 years |
2014 Stock optionplan -% 22.64% ~25.43% 0.663% ~0.831% 4.5~6 years |
2014 Stock optionplan |
|---|---|---|---|---|
| -% 22.80% ~27.68% 0.976% ~1.203% 4.5~6 years |
The assumption of the expected price fluctuation ratio is measured according to the impact of the annual dividend distribution in the past on stock price, and the expected stock price fluctuations in the future period. The stock option duration is the employee exercising stock option period that is deducted from the historical data and current expectation, which may not necessarily match the actual result or actual implementation.
-
55 -
-
(B) The quantity and weighted average price of the compensatory employee stock option plan issued by the company is disclosed as follows:
| Employee stock operations | 2021 QTY(unit) Weighted average priceper share(NTD) 957,000 $18.07 - - (286,400) 15.41 - - 670,600 18.64 439,400 17.26 $- |
2020 | |
|---|---|---|---|
| QTY(unit) | QTY(unit) | Weighted average price per share(NTD) |
|
| Outstanding shares - beginning Granted in current period Exercised in current period Lost in current period (expired) Outstanding shares - ending Exercisable employee stock options - ending Average fair value per share of stock options granted to employees in the current period (NTD) |
957,000 - (286,400) - |
967,000 - - (10,000) |
$19.34 - - 21.80 18.07 15.80 |
| 670,600 | 957,000 | ||
| 439,400 | 554,400 | ||
| $- | $- |
The weighted average share price is NTD $52.85 of the company's employees did execute stock options for the years ended December 31, 2021. The company’s employees did not execute stock options for the years ended December 31, 2020.
As of December 31, 2021, the company’s outstanding compensatory employee stock option plan is as follows:
| Decembr 31,2021 2014 Stock option plan 2014 Stock option plan 2018 Stock option plan 2018 Stock option plan |
Price range per share (NTD) |
Outstandingstock options | Outstandingstock options | Outstandingstock options | Exercisable employee stock options |
Exercisable employee stock options |
|---|---|---|---|---|---|---|
| Outstanding QTY(Unit) |
Weighted average expected remaining duration |
Weighted average price per share (NTD) |
Exercisable QTY(Unit) |
Weighted average price per share (NTD) |
||
| $13.4 15.3 21.2 21.3 |
99,200 163,200 220,400 187,800 |
- - 1.95 2.75 |
$13.40 15.3 21.2 21.3 |
99,200 163,200 109,200 67,800 |
$13.40 15.3 21.2 21.3 |
| December 31,2020 2014 Stock option plan 2014 Stock option plan 2018 Stock option plan 2018 Stock option plan |
Price range per share(NTD) |
Outstandingstock options | Outstandingstock options | Outstandingstock options | Exercisable employee stock options |
Exercisable employee stock options |
|---|---|---|---|---|---|---|
| Outstanding QTY(Unit) |
Weighted average expected remaining duration |
Weighted average price per share (NTD) |
Exercisable QTY(Unit) |
Weighted average price per share(NTD) |
||
| $13.7 15.6 21.7 21.8 |
300,000 179,000 278,000 200,000 |
0.12 0.31 2.79 3.7 |
$13.70 15.6 21.7 21.8 |
300,000 143,200 111,200 - |
$13.70 15.6 21.7 21.8 |
- 56 -
(21) Net operating income
| Net operating income | ||
|---|---|---|
| Sales income Parts income Mold income Fixture income Merchandise income Total Less: Sales return Sales discount Net operating income |
For theyears ended December 31, | |
| 2021 $1,737,212 107,131 79,734 63,429 1,987,506 (3,707) (7,325) $1,976,474 |
2020 | |
| $1,039,859 121,505 66,545 49,385 |
||
| 1,277,294 (2,085) (4,800) |
||
| $1,270,409 |
-
(A) Income classification:
-
(a) Main merchandise / service
| Main merchandise / service | ||
|---|---|---|
| Parts income Mold income Tools income Merchandise income Total |
For theyears ended December 31, | |
| 2021 $1,728,483 104,883 79,724 63,384 $1,976,474 |
2020 | |
| $1,034,448 120,115 66,506 49,340 |
||
| $1,270,409 |
(b) Main regional markets
| Main regional markets | ||
|---|---|---|
| Customer location Taiwan Asia (other than Taiwan) Europe America Total |
For theyears ended December 31, | |
| 2021 $1,246,571 695,390 18,783 15,730 $1,976,474 |
2020 | |
| $605,447 627,298 24,774 12,890 |
||
| $1,270,409 |
(c) Income recognition time
| Income recognition time | ||
|---|---|---|
| Goods transferred at a certain time |
For theyears ended December 31, 2021 2020 $1,976,474 $1,270,409 |
|
| 2020 | ||
| $1,270,409 |
- 57 -
(22) Operating costs and expenses
The Company’s employee welfare expenses, depreciation, and amortization expenses are summarized as follows:
| Function Nature |
For theyears ended December 31,2021 | For theyears ended December 31,2021 | For theyears ended December 31,2021 | For theyears ended December 31,2020 | For theyears ended December 31,2020 | For theyears ended December 31,2020 |
|---|---|---|---|---|---|---|
| Attributable to operating cost |
Attributable to operating expense |
Total | Attributable to operating cost |
Attributable to operating expense |
Total | |
| Employee welfare expenses | ||||||
| Employee expense (Note 1) | $348,619 | $177,998 | $526,617 | $315,523 | $185,754 | $501,277 |
| Labor and health insurance expenses |
31,302 | 15,344 | 46,646 | 27,791 | 15,036 | 42,827 |
| Pension expenses | 12,809 | 6,429 | 19,238 | 11,893 | 7,427 | 19,320 |
| Director remuneration | - | 4,654 | 4,654 | - | 1,758 | 1,758 |
| Other welfare expenses | 9,747 | 2,950 | 12,697 | 6,880 | 2,352 | 9,232 |
| Depreciation expenses (Note 2) | 39,097 | 5,691 | 44,788 | 34,832 | 7,392 | 42,224 |
| Amortization expense | 5,418 | 3,930 | 9,348 | 11,758 | 4,215 | 15,973 |
Note 1 : (A) According to the company’s Articles of Incorporation, the company shall appropriate
an amount equivalent to 1-10% of the company’s net income before tax before deducting remuneration to employees, directors, and supervisors as remuneration to employees and not more than 3% as remuneration to directors and supervisors. However, it is necessary to reserve a sufficient amount to make up for the losses, if any. The remuneration to employees in the preceding paragraph is paid in the form of stocks or cash, including the employees of the controlled companies who meet the conditions set by the board of directors. The remuneration to directors and supervisors must be paid in cash. The aforementioned matters shall be resolved by the board of directors for implementation and shall be reported to the shareholders meeting.
The amendments to the company’s Articles of Incorporation were resolved in the shareholders meeting on June 15, 2020 as follows:
The company shall appropriate an amount equivalent to 1-10% of the company’s net income before tax before deducting remuneration to employees and directors as remuneration to employees and not more than 3% as remuneration to directors. However, it is necessary to reserve a sufficient amount to make up for the losses, if any. The remuneration to employees in the preceding paragraph is paid in the form of stocks or cash, including the employees of the controlled companies who meet the conditions set by the board of directors. The remuneration to directors must be paid in cash.
-
58 -
-
(B) The estimated remuneration payable to employees of the company for 2021 and 2020 were both NT$21,000 thousand, and the remuneration to directors and supervisors was NT$0, respectively. The estimated remuneration to employees was based on a certain percentage of the net income before tax (without considering the impact of employee remuneration) for 2021 and 2020. The estimated remuneration to employees is recognized as the current operating cost or operating expense. However, if there is a change in the distribution amount resolved by the board of directors, it will be treated according to the accounting estimates changes and adjusted to the profit and loss of the following year.
-
(C) The company’s board of directors had resolved on March 10, 2022 to distribute the 2021 remuneration to employees for NT$21,000 thousand in cash and remuneration to directors for NT$0 that were reported in the regular shareholders meeting on July 16, 2021; also, it was not different from the estimated remuneration to employees and directors in the company’s 2021 financial report. The company’s board of directors had resolved on March 15, 2021 to distribute the 2020 remuneration to employees for NT$21,000 thousand in cash and remuneration to directors and supervisors for NT$0 that were reported in the regular shareholders meeting on July 16, 2021; also, it was not different from the estimated remuneration to employees, directors, and supervisors in the company’s 2020 financial report.
-
(D) Please refer to the Market Observation Post System for the information regarding the remuneration to employees and directors resolved by the company’s board of directors.
-
Note 2: The Company had appropriated the depreciation expenses were NT$44,825 thousand and NT$42,261 thousand for the years ended December 31, 2021 and 2020, respectively. Also, the depreciation expenses of the property, plant and equipment - leased assets were both NT$37 thousand, and listed in the “Other income and expenses - net” account.
Note 3:
-
(A) The Company’s average number of employees at the end of each month in 2021 and 2020 was 772 persons and 734 persons, respectively; also, there were 5 directors and 3 directors not an employee of the Company in 2021 and 2020, respectively.
-
(B) The Company’s average employee benefit expenses were NT$789 thousand and NT$784 thousand in 2021 and 2020, respectively.
-
(C) The Company’s average employee salary was NT$687 thousand and NT$686 thousand in 2021 and 2020, respectively. The average employee salary was an increase of 0.15% in 2021 from the year 2020.
-
59 -
-
(D) The Company’s remuneration to supervisors in 2020 (the Company has set up an Audit Committee to replace the supervisory function of the supervisors since June 15, 2020) was NT$441 thousand.
-
(E) The Company’s remuneration policy (including directors, supervisors, managerial officers, and employees) is as follows:
-
(a) Director and supervisor’s traveling allowance: The Company’s board of directors has resolved a monthly traveling allowance for the board directors and supervisors for an amount of NT$20,000.
-
(b) Remuneration to directors and supervisors from the earnings distribution: The Company’s board of directors and supervisors have currently waived their remuneration with a letter of consent issued and filed, respectively.
-
(c) Remuneration to directors and supervisors: All board directors and supervisors, except for the Chairman and several board directors, do not receive remuneration for their services.
-
(d) Remuneration to managerial officers and employees, each one of them is compensated reasonably by taking into consideration of the Company’s overall operational performance, the contribution of each position holder to the Company’s performance, and the respective connection to future risks.
Please refer to Note 1(1) for the remuneration to employees and directors stipulated in the Company’s Articles of Incorporation.
(23) Other income and expenses – net
| Other income and expenses–net | ||
|---|---|---|
| Property, plant and equipment – lease assets Rent income Depreciation expense Other income and expenses - net |
For theyears ended December 31, | |
| 2021 $1,322 (37) $1,285 |
2020 | |
| $1,378 (37) |
||
| $1,341 |
(24) Non-operating income and expense
| Non-operating income and expense | ||
|---|---|---|
| A.Interest income Bank deposit interest Other interest income Total |
For theyears ended December 31, | |
| 2021 $13,767 55,212 $68,979 |
2020 $15,951 41,118 $57,069 |
- 60 -
| B.Other income Cash dividends Other income-other Total C.Other profit and loss Net loss of financial assets measured at fair value through profit and (loss) Net profit from the disposal of property, plant, and equipment Other expenses Total D.Financial cost Bank loan interest |
For theyears ended December 31, | For theyears ended December 31, |
|---|---|---|
| 2021 2020 $8,482 $10,178 83,606 75,956 $92,088 $86,134 For theyears ended December 31, |
2020 | |
| $10,178 75,956 |
||
| $86,134 | ||
| 2021 2020 $(32,881) $(30,814) 538 391 - (11) $(32,343) $(30,434) For theyears ended December 31, |
2020 | |
| $(30,814) 391 (11) |
||
| $(30,434) | ||
| 2021 $(10,515) |
2020 | |
| $(9,822) |
E. Profit (loss) amount from the subsidiaries and affiliated enterprises under the equity method
Please refer to Note 6.(8)(C) of the parent company only financial report for details.
| F. | Exchange loss-net Realized exchange profit (loss) - net Unrealized exchange profit (loss)-net Total |
For theyears ended December 31, | For theyears ended December 31, |
|---|---|---|---|
| 2021 $(10,417) (10,066) $(20,483) |
2020 | ||
| $4,157 (18,163) |
|||
| $(14,006) |
- 61 -
(25) Other comprehensive profit and loss
| (25) Other comprehensive profit and | loss | ||||
|---|---|---|---|---|---|
| Other comprehensive profit and loss constituents |
Transactions of current period |
Reclassification and adjustment of currentperiod |
Other comprehensive profit and loss |
Income tax expense |
Amount after tax |
| For the years ended December 31, 2021 Items not reclassified to profit and loss: Remeasurements of defined benefit plan Unrealized appraisal benefits of equity instrument investment measured at fair value through other comprehensive loss Remeasurements of defined benefit plan of affiliated enterprises under the equity method Unrealized appraisal benefits of equity instrument investment measured at fair value through other comprehensive profit of affiliated enterprises under the equity method Total amount of items not reclassified to profit and loss: Items that may be reclassified to profit and loss Exchange difference from the conversion of the financial statements of foreign operating institutions of subsidiaries under the equity method Total amount of items that may be reclassified to profit and loss subsequently: Total For the years ended December 31, 2020 Items not reclassified to profit and loss: Remeasurements of defined benefit plan Unrealized appraisal benefits of equity instrument investment measured at fair value through other comprehensive loss Remeasurements of defined benefit plan of affiliated enterprises under the equity method Unrealized appraisal benefits of equity instrument investment measured at fair value through other comprehensive profit of affiliated enterprises under the equity method Total amount of items not reclassified to profit and loss: Items that may be reclassified to profit and loss Exchange difference from the conversion of the financial statements of foreign operating institutions of subsidiaries under the equity method Total amount of items that may be reclassified to profit and loss subsequently: Total |
$9,034 93,984 39 8,382 |
$- - - - |
$9,034 93,984 39 8,382 |
$- - - - |
$9,034 93,984 39 8,382 |
| 111,439 | - | 111,439 | - | 111,439 | |
| subsequently: (84,675) |
- |
(84,675) | - | (84,675) | |
| (84,675) | - | (84,675) | - | (84,675) | |
| $26,764 | $- | $26,764 | $- | $26,764 | |
| $(3,112) 38,922 (86) (541) 35,183 subsequently: (11,881) (11,881) $23,302 |
$- - - - |
$(3,112) 38,922 (86) (541) |
$- - - - |
$(3,112) 38,922 (86) (541) |
|
| - | 35,183 | - | 35,183 | ||
- |
(11,881) | - | (11,881) | ||
| - | (11,881) | - | (11,881) | ||
| $- | $23,302 | $- | $23,302 |
(26) Income tax
(A) The Company’s business income tax return filed before 2018 (inclusive) were reviewed and approved by the tax collection agency.
(B) The income tax expense constituents:
- 62 -
(a) Income tax recognized in profit and loss
| Current income tax expense Current income tax expense Adjustment to previous income tax recognized in current period Overseas income tax Deferred income tax expense Origin of temporary difference and reversing relevant deferred income tax (benefits) expense Income tax expense |
2021 $145,828 2,507 7,048 (2,158) $153,225 |
2020 |
|---|---|---|
| $16,137 - 4,582 47,811 |
||
| $68,530 |
(b) The Group had no income tax related to other comprehensive profit and loss constituents or direct debited or credited to equity for the years ended December 31, 2021 and 2020, respectively.
- (C) The relationship between income tax expense and accounting profit
| Accounting profit Net income before tax of the continuing business unit Tax calculated according to the applicable tax rate in the respective country Unappropriated earnings with business income tax levied additionally Adjustments Income tax effect of non-deductible expense in tax return Income tax effect of temporary difference Current income tax expense Adjustment to previous income tax recognized in current period Offshore income tax Current income tax expense Deferred income tax (profit) expense Income tax expense |
2021 | 2020 |
|---|---|---|
| $801,589 | $355,971 | |
| $160,318 - (4,548) (9,942) |
$71,194 - (687) (54,370) |
|
| 145,828 2,507 7,048 |
16,137 - 4,582 |
|
| 155,383 (2,158) |
20,719 47,811 |
|
| $153,225 | $68,530 |
- 63 -
(D) The deferred income tax assets and liabilities are analyzed as follows:
| 2021 Deferred income tax assets Unrealized inventory loss in valuation Unrealized financial assets and liabilities loss in valuation Unrealized exchange losses Financial and tax difference of property, plant and equipment Total Deferred income tax liabilities Unrealized long-term equity investment income |
Balance -ending |
Recognized in profit and loss |
Recognized in other profit and loss |
Balance -ending |
|---|---|---|---|---|
| $6,522 6,345 3,633 2,448 |
$939 10,190 (1,620) 260 |
$- - - - |
$7,461 16,535 2,013 2,708 |
|
| $18,948 | $9,769 | $- | $28,717 | |
| $555,982 | $7,611 | $- | $563,593 |
| 2020 Deferred income tax assets Unrealized inventory loss in valuation Unrealized bonus payable Unrealized financial assets loss in valuation Unrealized exchange loss Financial and tax difference of property, plant and equipment Total Deferred income tax liability Unrealized long-term equity investment income |
Balance -ending |
Recognized in profit and loss |
Recognized in other profit and loss |
Balance -ending |
|---|---|---|---|---|
| $5,319 19 791 6,572 2,188 |
$1,203 (19) 5,554 (2,939) 260 |
$- - - - - |
$6,522 - 6,345 3,633 2,448 |
|
| $14,889 | $4,059 | $- | $18,948 | |
| $504,112 | $51,870 | $- | $555,982 |
- (E) Unrecognized deferred income tax assets:
The Company’s unrecognized deferred income tax assets were NT$0 as of December 31, 2021 and 2020, respectively.
(27) Earnings per share
(A) Basic earnings per share
The basic earnings per share are calculated by dividing the profit and loss attributable to the company’s common stock shareholders by the outstanding weighted average common stock shares in the current period as follows:
- 64 -
| Net profit attributable to the company’s Common stock shareholders Outstanding weighted average shares Employee stock option – subscribing issue new shares (Note) Outstanding weighted average shares Basic earnings per share (after tax) (NTD) |
For theyears ended December 31, | For theyears ended December 31, |
|---|---|---|
| 2021 $648,364 184,968,298 shares 1,066,291 shares 186,034,589 shares $3.49 |
2020 | |
| $287,441 | ||
| 184,968,298 shares - |
||
| 184,968,298 shares | ||
| $1.55 |
Note:Calculated based on the period of circulation of each subscription.
(B) Diluted earnings per share
The diluted earnings per share are calculated by having the dilutive potential common stock share effect adjusted to the profit and loss attributable to the common stock shareholders of the company divided by the dilutive potential common stock share effect adjusted to the outstanding weighted average shares of the period as follows:
| follows: | ||
|---|---|---|
| Net profit to the company’s common stock shareholders Add: Potential common stock share effect Adjusted net profit to the company’s common stock shareholders Outstanding weighted average shares Add: Potential common stock share effect Employee stock option hypothesis -subscribing new shares (Note) Employee Remuneration hypothesis –issuing new shares Adjusted weighted average shares Diluted basic earnings per share (after tax) (NTD) |
For theyears ended December 31, | |
| 2021 $648,364 - $648,364 186,034,589 shares 4,955,939 shares 411,408 shares 191,401,936 shares $3.39 |
2020 | |
| $287,441 - |
||
| $287,441 | ||
| 184,968,298 shares 1,350,480 shares 1,296,965 shares |
||
| 187,615,743 shares | ||
| $1.53 |
Note: The outstanding employee stock options issued by the Company in 2018 and 2019 underwent anti-dilution for the years ended December 31, 2020, which hence is unrecognized in the calculation of diluted earnings per share.
- 65 -
(28) Reconciliation of liabilities from financing activities
| Accountingitem | Balance -beginning |
Cash flow | Changes in non-cash | Changes in non-cash | ||
|---|---|---|---|---|---|---|
| Transaction of currentperiod |
Change in exchange rate |
Other $- - $- $- - $- |
Balance -ending |
|||
| $40,000 32,818 |
$- - |
$- - |
$1,260,000 76,324 |
|||
| $1,263,506 | $72,818 | $- | $- | $1,336,324 | ||
| $177,000 43,506 |
$- - |
$- - |
$1,220,000 43,506 |
|||
Short-term loan Long-term loan Total |
||||||
| $1,130,972 | $220,506 | $- | $- | $1,263,506 |
(29) Lease
Other lease information is as follows:
| Other lease information is as follows: | ||
|---|---|---|
| Short-term lease expense Low-value asset lease expenses Variable lease payment is not included in the measurement of the lease liability Total cash outflow of various leases Interest of lease liabilities |
2021 | 2020 |
| $1,476 | $1,406 | |
| $- | $- | |
| $- | $- | |
| $1,476 | $1,406 | |
| $- | $- |
The Company has an optional lease, such as, a dormitories and offices lease, that qualified as a short-term lease exempted from income recognition; also, the right-of-use assets and lease liabilities related to such lease are not recognized either.
- 66 -
7. RELATED PARTY TRANSACTIONS
(1) Name of related party and relationship
Name of related party
G-SHANK ENTERPRISE (M) SDN. BHD. G-SHANK, Inc.
SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. GREAT-SHANK CO., LTD. G-SHANK JAPAN CO., LTD.
XIAMEN G-SHANK PRECISION MACHINERY CO., LTD.
QINGDAO G-SHANK PRECISION SDN.BHD. G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD.
G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD.
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD.
PT INDONESIA G-SHANK PRECISION SHENZHEN G-SHANK PRECISION SDN.BHD. SHENZHEN G-BAO PRECISION SDN.BHD. SUNFLEX TECHNOLOGY CO., LTD. (SUNFLEX)
KUAI LUNG PRECISION INDUSTRY CO., LTD. (KUAI LUNG)
Relationship with the Group
The subsidiary of the Company. The subsidiary of the Company. The subsidiary of the Company.
The subsidiary of the Company. The subsidiary of the Company. The subsidiary of the Company.
The subsidiary of the Company. The subsidiary of the Company.
The subsidiary of the Company.
The subsidiary of the Company.
The subsidiary of the Company. The subsidiary of the Company. The subsidiary of the Company. SUNFLEX is invested by the company under equity method.
The chairman of KUAI LUNG is the general manager of G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD., the subsidiary of the company.
(2) Major transactions with related parties
(A) Purchases
| Relatedpartycategory/name Subsidiaries G-SHANK SUZHOU SHENZHEN G-BAO G-SHANK JAPAN GREAT G-SHANK SHENZHEN G-SHANK Subtotal Other related parties KUAI LUNG Affiliated enterprises SUNFLEX Total |
For theyears ended December 31, | For theyears ended December 31, |
|---|---|---|
| 2021 $1,468 1,186 643 - 275 3,572 180 10,001 $13,753 |
2020 | |
| $1,155 594 523 92 - |
||
| 2,364 | ||
| 257 | ||
| 1,002 | ||
| $3,623 |
- 67 -
The aforementioned purchase is mostly for molds and parts with special specifications from one single supplier. Therefore, there is no other purchase price available for comparison. The payment term from such a single supplier is OA 60-120 days; while other suppliers are with a payment term of OA 90-120 days.
(B) Sales
| Sales | ||
|---|---|---|
| Related party category/name Subsidiaries G-SHANK MALAYSIA G-SHANK, Inc. GREAT G-SHANK SHENZHEN G-BAO INDONESIA G-SHANK G-SHANK SUZHOU G-SHANK JAPAN TIANJIN G-SHANK QINGDAO G-SHANK SHANGHAI G-SHANK SHENZHEN G-SHANK Subtotal Other related parties KUAI LUNG Affiliated enterprises SUNFLEX Total |
For theyears ended December 31, | |
| 2021 $9,708 5,741 4,912 4,514 1,717 1,674 1,207 809 798 629 240 31,949 61 12 $32,022 |
2020 | |
| $7,263 3,373 2,317 1,885 2,600 (66) 1,437 - 2,284 428 - |
||
| 21,521 | ||
| 17 1,007 |
||
| $22,545 |
The products sold in the preceding paragraph are mostly equipment, tools, and materials used for production with the price negotiated by both parties by adding a percentage to the cost or by the cost price at the time of trade depending on the type of product traded; also, taking into account the expenses and exchange rate risk. The specifications of products that are sold to related parties are exclusive; therefore, there is no other customer available for comparison. The payment term of sales to a related party is OA 60-150 days; while the general customer is with a payment term of OA 90-120 days.
(C) Management and technical service income
The Company had collected management and technical service fees from the subsidiaries - SHANGHAI G-SHANK, TIANJIN G-SHANK, INDONESIA G-SHANK, QINGDAO G-SHANK, THAILAND G-SHANK, MALAYSIA Plant I, SHENZHEN G-SHANK, XIAMEN G-SHANK, DONGGUAN G-SHANK, SHENZHEN G-BAO, and SUZHOU G-SHANK for an amount of NT$76,783
- 68 -
thousand and NT$72,412 thousand in 2021 and 2020, respectively and had them booked in the “ non-operating income and expenses - other income ” account.
(D) Processing expense
The Company had contracted the affiliated enterprise, SUNFLEX TECHNOLOGY CO., LTD., for product proceeding with a processing expense of NT$14,542 thousand and NT$8,470 thousand incurred for the years ended December 31, 2021 and 2020, respectively.
- (E) Others
The Company had paid Japan G-SHANK, the subsidiary, for the management and technical support services and overseas information collection services for an amount of NT$2,432 thousand and NT$4,553 thousand in 2021 and 2020, respectively.
- (F) Financing
The Company ’ s loaning of funds to the related parties is as follows:
| Type and name of relatedparty 2021 Subsidiary G-SHANK JAPAN 2020 Subsidiary G-SHANK JAPAN |
Max. balance amount $49,806 (USD1,800,000) $51,264 (USD1,800,000) |
Ending balance amount $19,369 (USD700,000) $25,632 (USD900,000) |
Interest rate range 1% 1% |
Total interest income |
|---|---|---|---|---|
| $205 | ||||
| $269 | ||||
(G) Claims/obligations arising from the aforementioned transactions
| Relatedpartycategory/name (a)Accounts receivable-related party Subsidiaries G-SHANK MALAYSIA GREAT G-SHANK SHENZHEN G-BAO G-SHANK SUZHOU G-SHANK, Inc. INDONESIA G-SHANK G-SHANK JAPAN SHANGHAI G-SHANK SHENZHEN G-SHANK QINGDAO G-SHANK Subtotal Affiliated enterprises SUNFLEX Total |
December 31,2021 $2,225 2,210 1,967 843 658 334 42 38 37 - 8,354 13 $8,367 |
December 31,2020 |
|---|---|---|
| $2,078 706 621 - - 367 58 116 - 1,089 |
||
| 5,035 | ||
| - | ||
| $5,035 |
- 69 -
| Relatedpartycategory/name (b)Other receivable-related party Subsidiaries G-SHANK JAPAN GREAT G-SHANK G-SHANK, Inc. G-SHANK MALAYSIA SHENZHEN G-BAO Total (c)Accounts payable-related party Subsidiaries G-SHANK SUZHOU SHENZHEN G-BAO SHENZHEN G-SHANK Subtotal Other related parties KUAI LUNG Affiliated enterprises SUNFLEX Total (d)Other payable-related party Subsidiaries G-SHANK JAPAN SHANGHAI G-SHANK SHENZHEN G-BAO XIAMEN G-SHANK QINGDAO G-SHANK G-SHANK SUZHOU Subtotal Affiliated enterprises SUNFLEX Total |
December 31,2021 $19,390 1,530 204 8 - $21,132 $682 115 65 862 - 3,913 $4,775 $1,274 32 29 5 4 - 1,344 2,677 $4,021 |
December 31,2020 |
|---|---|---|
| $25,659 1,298 145 8 3,621 |
||
| $30,731 | ||
| $481 82 - |
||
| 563 | ||
| 203 | ||
| 342 | ||
| $1,108 | ||
| $2,244 - 26 2 11 5 |
||
| 2,288 | ||
| 1,725 | ||
| $4,013 |
The claims/obligations between the Company and the related party are without collateral or guarantee received or provided, and a conclusion is made after thorough evaluations that it is no need to appropriate allowance for loss for the Company’s claims against the related parties.
(H) Information on total remunerations of key management personnel
The total remunerations to the Company’s directors, general manager, vice general manager, and other managerial officers are summarized as follows:
- 70 -
| For theyears ended December 31, | For theyears ended December 31, | |
|---|---|---|
| Items | 2021 $10,094 310 254 $10,658 |
2020 |
| Short-term benefits Retirement benefits Share-based payment Total |
$10,060 333 522 |
|
| $10,915 |
The remuneration to key management personnel is determined by the Company’s Remuneration Committee with reference to the general standards of the industry and taking into account personal performance, the company operating performance, and related future risks.
8. MORTGAGED ASSETS
None.
9. SIGNIFICANT CONTINGENT LIABILITIES AND UNRECOGNIZED CONTRACTUAL COMMITMENTS
The Company had the following significant contingent liabilities and unrecognized contractual commitments not yet included in the aforementioned the parent company only financial report as of December 31, 2021:
The company had had a guaranteed loan from financial institutions for the tariff guarantee amount of NT$500 thousand on December 31, 2021.
10. SIGNIFICANT DISASTER LOSS
None.
11. MATERIAL POST EVENTS
None.
12. OTHERS
(1) Capital management
-
(A) The Company’s capital management is aimed to ensure the Company’s ongoing concern, to continue to provide remuneration to shareholders and benefits to stakeholders, and to maintain the best capital structure in order to reduce capital costs and to set the price of products or services according to the relative risk levels in order to provide shareholders with sufficient remuneration.
-
(B) The Company bases on the risk ratio to set the capital stock; also, manage and adjust the capital structure appropriately in accordance with the changes in economic
-
71 -
conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the Company may adjust the dividends paid to shareholders, refund shareholders by de-capitalization, and issue new shares or sell assets to settle liabilities.
-
(2) Financial risk management
-
(A) The Company’s main financial instruments include cash and cash equivalents, financial assets measured at fair value through profit and loss, financial assets measured at fair value through other comprehensive profit and loss, financial assets measured at amortized cost, other financial assets (time deposits), short-term loans, long-term loans, lease liabilities, receivables and payables arising from operating activities, etc., also, adjust operating fund needs through such financial instruments. Therefore, the Company’s operations are subject to various financial risks, including market risk (including exchange rate risk, interest rate risk, and other price risks), credit risk, and liquidity risk. The purpose of the Company’s overall financial risk management is to reduce the potential adverse effects of the Company’s exposure to financial risks due to changes in the financial market.
-
(B) The Finance Department of the Company is responsible for identifying, evaluating, and hedging financial risks through close contact with the business units of the Company, planning and coordinating the access to domestic and international financial markets, and manages the Company’s operation related financial risks by analyzing the degree of risk exposure; also, the Company’s board of directors is responsible for supervision and management. In addition, the Group uses derivative financial instruments to hedge risk exposure at an appropriate time to reduce the impact of financial risks. The Company has the procedures for derivative financial instrument transactions stipulated that have been approved by the board of directors and the shareholders meeting. The said procedures include trade principles and policies, risk management measures, internal audit systems, regular evaluation methods, and handling of nonconformities, of which, the risk management includes credit, market prices, liquidity, cash flow, operations, law, etc.
-
(C) The main risks of the Company’s financial instruments are as follows:
- (a) Market risk
The main market risks of the Company are exchange rate risks arising from operating activities, such as sales or purchases denominated in non-functional currencies, and interest rate risks or price risks arising from financial instruments transactions.
- 72 -
(i) Exchange rate risk
(01) The Company evaluates and analyzes the overall exchange rate risk. When the listed assets and liabilities and future business transactions are exposed to significant exchange rate risk, within the permitted range of the policy, manage risk through forwarding exchange contract.
The Company’s financial assets and liabilities denominated in non-functional currencies with significant risk exposure of exchange rate fluctuations on the reporting date, and sensitivity analysis information are as follows, sensitivity analysis is regarding the impact of the Company’s financial assets and liabilities denominated in non-functional currencies appreciated by 5% against a respective foreign currency that is the functional currency of each overseas subsidiary on the net income before tax or equity on the reporting date; also, when it depreciated by 5%, it will affect the net income before tax and equity reversely:
- 73 -
| December 31, 2021 Financial assets Monetary items USD JPY RMB Non-monetary items USD Derivative financial instrument: none. Financial liabilities Monetary items USD JPY Non-monetary items: none. Derivative financial instrument USD (Continuing to next page) |
Foreign currency (Thousand) $19,834 45,130 139,705 $34,278 $222 22,455 $60 |
Exchange rate 27.67 0.2406 4.345 27.67 27.67 0.2406 27.67 |
Book amount $548,812 10,858 607,076 $948,471 $6,133 5,403 $1,671 (Note) |
Sensitive analysis | ||
|---|---|---|---|---|---|---|
| Change ratio 5% 5% 5% 5% 5% 5% 5% |
Increase/ decrease in net income before tax $27,441 543 30,354 $47,274 $307 270 $84 |
Decrease in Equity | ||||
| $- - - $- $- - $- |
||||||
- 74 -
(Continued from the last page)
| (Continued from the last page) | ||||||
|---|---|---|---|---|---|---|
| December 31, 2020 Financial assets Monetary items USD JPY RMB Non-monetary items USD Derivative financial instrument USD Financial liabilities Monetary items USD JPY Non-monetary items: none. Derivative financial instrument: none. |
Foreign currency (Thousand) $18,017 30,393 64,110 $33,931 $31 $110 13,434 |
Exchange rate 28.48 0.2767 4.38 28.48 28.48 28.48 0.2767 |
Book amount $513,135 8,410 280,802 $966,342 $889 (Note) $3,144 3,717 |
Sensitive analysis | ||
| Change ratio 5% 5% 5% 5% 5% 5% 5% |
Increase/ decrease in net income before tax $25,657 421 14,040 $48,317 $44 $157 186 |
Decrease in Equity | ||||
| $- - - $- $- $- - |
||||||
- 75 -
Note: The aforementioned derivatives information refers to the book amount of the SWAP contracts that have not yet been settled on each reporting day. Please refer to Note 6.(2) of the parent company only financial report for the operation position, nominal principal, and due date.
The exchange profit and loss (including realized and unrealized) of the Company’s monetary items converted to functional currencies, and the exchange rate for the conversion to the reporting currency of the parent company only financial report are as follows:
| Functional currency NTD |
2021 Exchange profit (loss) Average exchange rate $(20,483) - |
2020 | 2020 |
|---|---|---|---|
| Exchange profit (loss) $(20,483) |
Exchange profit (loss) $(14,006) |
Average exchange rate |
|
| - |
(02) In addition, the SWAP contracts held by the Company are a financial hedging operation intended to hedge exchange rate risk arising from the change (mainly including sales and purchases denominated in non-functional currencies, such as USD) in the exchange rate of foreign claims. Regarding the aforementioned SWAP contracts, the profit and loss arising from changes in the exchange rate will generally offset the profit and loss of the hedged project, so there is no significant market risk. As for the aforementioned hedged project, the net position of foreign currency claims that are not effectively hedged is linked to the market risk of changes in exchange rates, of which, the depreciation or appreciation of USD, RMB, MYR, or JPY will result in the risk of exchange profit or loss.
(ii) Interest rate risk
The Company’s interest rate risks include the fair value interest rate risk of the financial instruments with fixed interest rate and the cash flow interest rate risk of financial instruments with floating interest rate. The financial instruments with fixed interest rate refer to the company’s time deposits, some financial assets-current measured at fair value through profit and loss, financial assets measured at amortized cost, some other financial assets-current and some bank loans; the financial instruments with floating rate refer to savings deposits, some other financial assets-current, some other noncurrent assets-others, and some bank loans. The Company has interest rate risk evaluated and analyzed on a dynamic basis and controlled the interest rate risk exposure by maintaining an appropriate combination of fixed and floating interest rates. The Company expects no significant
- 76 -
interest rate risk.
(01) The Company’s financial assets and liabilities with fixed and floating interest rates
| interest rates | ||
|---|---|---|
| Fixed interest rate Financial assets Financial liabilities Net amount Floating interest rate Financial assets Financial liabilities Net amount |
December 31,2021 $1,776,891 (1,260,000) $516,891 $242,960 (76,324) $166,636 |
December 31,2020 |
| $1,618,373 (1,220,000) |
||
| $398,373 | ||
| $77,007 (43,506) |
||
| $33,501 |
(02) Sensitivity Analysis
For the Company’s financial assets and liabilities with a floating interest rate, if the interest rate of market deposits or loans increased by 0.5% on the reporting date, assuming that it is held for an accounting year and all other factors are given, it would cause the Company’s net income before tax increased by NT$833 thousand and NT$168 thousand for the years of 2021 and 2020, respectively.
(iii) Other price risks
The Company’s beneficiary certificates and equity securities, such as financial assets measured at fair value through profit and loss and financial assets measured at fair value through other comprehensive profit and loss, are with price risk resulted. The Company manages the price risk of beneficiary certificates and equity securities by holding investment portfolios with different risks.
Sensitivity Analysis
For the Company’s financial assets measured at fair value through profit and loss and financial assets measured at fair value through other comprehensive profit and loss, the impact of the beneficiary certificates and equity securities with a 5% price increase on the net income before tax or equity on the reporting date is as follows; also, the beneficiary certificates and equity securities with a 5% price decrease will affect the net income before tax or equity reversely:
- 77 -
| Increase in net income before tax Financial assets measured at fair value through profit and loss Increase in equity Financial assets measured at fair value through other comprehensive profit and loss |
December 31, 2021 $47,424 $14,967 |
December 31, 2020 |
|---|---|---|
| $48,317 | ||
| $10,268 |
(b) Credit risk
-
(i) The Company’s credit risk is mainly the potential impact of the counterparty or other parties’ failure in performing financial assets contracts, which includes the concentration of credit risks, constituents, contract amounts, and other receivables of the financial assets transactions of the Company. In order to reduce credit risk, the Company has dealt with all well-known domestic and foreign financial or securities institutions for bank deposits, financial assets measured at fair value through profit and loss, financial assets measured at amortized cost, some other financial assets, which are with low credit risk. For receivables, the Company continues to evaluate the financial status of the counterparties, historical experience, and other factors to adjust the trade amount and trade method of individual customers appropriately in order to improve the Company’s credit-granting quality.
-
(ii) The Company evaluates and analyzes the overdue or impairment of financial assets on the balance sheet date. The Company’s credit risk exposure amount is as follows:
| exposure amount is as follows: | ||
|---|---|---|
| Credit risk exposure amount Allowance for losses-measured by the expected credit losses amount for 12-month Allowance loss-measured by the expected credit loss amount throughout the duration - Accounts receivable Total |
December 31, 2021 $- 1,069 $1,069 |
December 31, 2020 |
| $- 697 |
||
| $697 |
The aforementioned credit risk exposure amounts are all from the recovery of accounts receivable. The Company has continuously evaluated the losses that affect the estimated future cash flow of accounts receivable with
- 78 -
appropriate allowance accounts appropriated. Therefore, the book amount of accounts receivable is with credit risk properly considered and reflected. In addition, the Company does not hold collateral for the impairment of financial assets that is with an allowance account appropriated.
- (iii) The expected credit loss of the Company’s notes and accounts receivable as of September 30, 2021, December 31, 2020 and September 30, 2020 is analyzed as follows:
| December 31, 2021 Not overdue 30days overdue 31-90 days overdue 91-180 days overdue Total December 31, 2020 Not overdue 30days overdue 31-90 days overdue 91-180 days overdue Total |
Total book amount of notes and accounts receivable $542,381 18,621 4,311 6 $565,319 $235,825 5,946 719 - $242,490 |
Reserve matrix (loss rate) 0.14% 0.26% 6.48% 2.01% 0.25% 0.84% 6.49% -% |
Allowance for loss (expected credit loss throughout the duration) |
|---|---|---|---|
| $740 49 280 - |
|||
| $1,069 | |||
| $600 50 47 - |
|||
| $697 |
- (iv) The concentration of credit risk of accounts receivable is analyzed as follows:
| follows: | ||
|---|---|---|
| The accounts receivable ratio of the top five customers |
December 31,2021 57.33% |
December 31,2020 |
| 49.49% |
(c) Liquidity risk
The Company manages and maintains sufficient cash and cash equivalents to support all contractual obligations for business operations and to minimize the impact of cash flow fluctuations. Bank loans are an important source of liquidity to the Company. The management ensures the repeating bank loans through capital structure management, monitoring the use of bank credit line, and complying with loan contract terms to reduce liquidity risk. The Company’s stock investment under the financial assets measured at fair value through other comprehensive profit and loss is exposed to liquidity risk due to lack of an
- 79 -
active market. In addition, the exchange rate of the Company’s SWAP contract has been determined; therefore, there is no significant cash flow risk.
(i) Bank loan amount
| Bank loan amount | ||
|---|---|---|
| Short-term loan Long-term loan Long-term and short-term loan amount Total |
December 31,2021 $1,229,500 300,000 3,676 $1,533,176 |
December 31,2020 |
| $1,149,500 300,000 6,494 |
||
| $1,455,994 |
(ii) Maturity analysis of undiscounted financial liabilities
| December 31, 2021 Non-derivative financial liabilities Short-term loan Accounts payable Accounts payable -related party Other payables Other payables -related party Long-term loan Total Derivative financial liabilities: Financial liability at fair value through profit or loss December 31, 2020 Non-derivative financial liabilities Short-term loan Accounts payable Accounts payable -related party Other payables Other payables -related party Long-term loans Total |
Less than 1year |
More than 1-2years |
More than 2-5years |
Over 5years |
Total |
|---|---|---|---|---|---|
| $1,263,014 204,489 4,775 326,939 4,021 534 |
$- - - - - 38,568 |
$- - - - - 38,301 |
$- - - - - - |
$1,263,014 204,489 4,775 326,939 4,021 77,403 |
|
| $1,803,772 | $38,568 | $38,301 | $- | $1,880,641 | |
| $1,671 | $- | $- | $- | $1,671 | |
| Less than 1year $1,223,474 96,453 1,108 224,588 4,013 305 $1,549,941 |
More than 1-2 years $- - - - - 304 $304 |
More than 2-5 years $- - - - - 43,821 $43,821 |
Derivative financial liabilities: None
- 80 -
(D) Fair value of financial instruments
The book amount of the Company’s financial instruments is an amount reasonably close to the fair value.
-
(a) The methods adopted for the fair value of financial instruments and the assumptions adopted for the use of evaluation techniques
-
(i) The fair value of short-term financial instruments is estimated according to the book value on the balance sheet. Such financial instruments are with a short maturity date; also, the present value of future cash flows discounted at the market interest rate is close to the book amount; therefore, the book amount should be a reasonable basis for estimating the fair value. This method is applied to cash and cash equivalents, net notes receivable, net accounts receivable (including related parties), other receivables (including related parties), short-term loans, accounts payable (including related parties), and other payables (including related parties).
-
(ii) The financial assets measured at fair value through profit and loss are with a market price available for reference; therefore, the said market price is the fair value.
-
(iii) Financial assets measured at fair value through other comprehensive profit and loss are equity instrument investments without market price available for reference; therefore, the fair value is estimated according to the Market Approach. The company has the fair value estimated according to the prices derived from the market transactions of the same or comparable equity instruments and other relevant information.
-
(iv) The fair value of other financial assets and other noncurrent assets-restricted assets is estimated according to the book amount, since the present value of future cash collected and discounted at the market interest rate is close to the book amount; therefore, the book amount should be a reasonable basis for estimating the fair value.
-
(v) The financial assets measured at amortized cost refer to the debt instrument investments that do not have market price available for reference, but with a fixed or decidable amount to be collected. The Group adopts the evaluation method of the cash flow model for estimation.
-
(vi) The evaluation of derivative financial instruments is based on the evaluation models that are widely accepted in the market, such as, discount method and option pricing model.
-
(vii) Lease liabilities are discounted at the Group’s increment loan interest rate
-
81 -
on the unpaid lease expense on the lease starting day and then measured at amortized cost of the effective interest method subsequently. The book amount of the lease liabilities is an amount reasonably close to the fair value.
- (viii)The Group’s long-term loans are based on floating interest rates with the fair value estimated according to the book amount on the balance sheet, which has been adjusted with reference to market conditions. Therefore, the company’s loan interest rate is close to the market interest rate.
(b) Classification of fair value measurement
All assets and liabilities measured or disclosed at the fair value are classified to the respective fair value level according to the lowest level input value critical to the overall fair value measurement. The input values for each level are as follows:
-
Level 1: The market price (unadjusted) available for the same asset or liability on the measurement date;
-
Level 2: Direct or indirect observable input values of assets or liabilities, except for those quotations in Level 1;
Level 3: Unobservable input value of assets or liabilities;
The assets and liabilities that were originally measured at fair value on a repetitive basis and recognized on the balance sheet should be reassessed for classification at the end of each reporting period to determine whether there is a swift between the levels of the fair value hierarchy.
- (i) The classification of financial instruments measured at fair value and recognized in the balance sheet
The Group does not have assets and liabilities measured at fair value on a non-repetitive basis. The fair value level of assets and liabilities measured at fair value on a repetitive basis is as follows:
- 82 -
| December 31, 2021 Assets: Financial assets measured at fair value through profit and loss Bonds Financial assets measured at fair value through other comprehensive profit and loss unlisted stocks Liabilities: Financial liability measured at fair value through profit and loss Swap contract December 31, 2020 Assets Financial assets measured at fair value through profit and loss Bonds SWAP contracts Financial assets measured at fair value through other comprehensive profit and loss Unlisted stocks |
Lever 1 $948,471 - $- Lever 1 $966,342 - - |
Level 2 $- - $1,671 Level 2 $- 889 - |
Level 3 $- 299,338 $- Level 3 $- - 205,354 |
Total |
|---|---|---|---|---|
| $948,471 299,338 $1,671 Total |
||||
| $966,342 889 205,354 |
Liabilities: None
-
(ii) The Company did not have any significant shift between Level 1 and Level 2 of the fair value for the years of 2021 and 2020.
-
(iii) The adjustment of the fair value measurement in Level 3 is as follows:
| Items Balance -beginning Total loss Recognized in other comprehensive profit and loss Balance -ending |
Financial assets measured at fair value through other comprehensiveprofit and loss |
Financial assets measured at fair value through other comprehensiveprofit and loss |
|---|---|---|
| Equityinstrument investment – Unlisted stocks | ||
| For theyears ended December 31, | ||
| 2021 $205,354 93,984 $299,338 |
2020 | |
| $166,432 38,922 |
||
| $205,354 |
- 83 -
The Company had recognized total current loss for an amount of NT$93,984 thousand and NT$38,922 thousand in other comprehensive profit and loss due to change in Level 3 fair value for the years of 2021 and 2020, respectively, and they were booked in the “other comprehensive profit and loss -unrealized appraisal loss of equity instrument investment measured at fair value through other comprehensive profit and loss.
-
(iv) The evaluation techniques and assumptions adopted to measure the fair value of financial assets.
-
(01) The fair value of financial assets with standard terms and conditions that are traded in an active market is determined by referring to market price.
-
(02) The fair value of domestic unlisted equity instrument investment is evaluated with the Market Approach
-
84 -
(v) Quantitative information on the fair value measurement of significant unobservable input values (Level 3):
| Evaluation technique Significant unobservable input value December 31,2021 Financial assets Financial assets measured at fair value through other comprehensive profit and loss: Market Approach Similar company’s stock price-to-net value ratio December 31,2020 Financial assets Financial assets measured at fair value through other comprehensive profit and loss: Market Approach Similar company’s stock price-to-net value ratio |
Evaluation technique |
Significant unobservable input value |
Quantitative information |
Relationship between the input value and fair value The higher the stock price-to-net value ratio of similar companies, the higher the estimated fair value The higher the stock price-to-net value ratio of similar companies, the higher the estimated fair value |
Sensitivity analysis of the relationship between the input value and fair value |
|---|---|---|---|---|---|
| 3.28 2.84 |
When the stock price-to-net value ratio of similar companies increases (decreases) by 5%, the equity of the Group will increase/decrease by NT$14,967 thousand. When the stock price-to-net value ratio of similar companies increases (decreases) by 5%, the equity of the Group will increase/decrease by NT$10,268 thousand. |
(vi) The evaluation process for the fair value measurement of significant unobservable input values (Level 3):
The Accounting Department of the Company is responsible for fair value verification, using independent sources of information to bring the evaluation results closer to the market, confirming that the data source is independent, reliable, consistent with other data resources, and representing executable prices. Also, analyze the value change in the assets and liability that must be re-measured or re-evaluated on the reporting date according to the Company’s accounting policies to ensure the reasonableness of the evaluation result.
- 85 -
13. SUPPLEMENTARY DISCLOSURE MATTERS
- (1) Information on major transactions
Supplementary information of the company and the subsidiaries for the year ended December 31, 2021 is disclosed as follows:
- (A) Loans to others:
Unit: NT$ Thousand/USD
| No | Lending company |
Borrower | Accounting item |
Related party |
Maximum amount -current |
Balance – ending (12.31.2021) (Note 2) |
Actual amount implemented (Note 3) |
Interest rate range |
Nature of loan |
Transactio n amount |
Reason for short-term loan |
Allowance for bad debt appropriated |
Collateral | Collateral | Loaning of fund limit to individual (Note 1) |
Total loaning of fund limit (Note 1) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name | Value | |||||||||||||||
| 1 | G-SHANK ENTERPRISE CO., LTD. |
G-SHANK JAPAN CO., LTD. |
Other accounts receivable -relatedparty |
Yes | $49,806 (USD 1,800,000) |
$49,806 (USD 1,800,000) |
$19,369 (USD700,000) |
1% | Short -term loan |
$- | Business operation of affiliated enterprise |
$- |
- | $- | $521,774 | $2,087,096 |
Note 1: The total loaning of fund limit refers to an amount equivalent to 40% of the current net value of the lending company. The loaning of fund limit to individual refers to an amount equivalent to 10% of the current net value of the lending company. The current net value is based on the latest financial statements audited by an independent auditor.
Note 2: It is the loaning of fund amount resolved by the company’s board of directors.
Note 3: It is the actual outstanding loan amount at yearend.
-
(B) Provision of endorsements and guarantees to others: None
-
86 -
(C) Holding of marketable securities at the end of the period (not including subsidiaries, associates and joint ventures):
Unit: NT$ Thousand/RMB/THB/USD
| Holding company | Type of securities |
Name of securities | Relationship with the securities issuer |
Accounting title | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Remarks |
|---|---|---|---|---|---|---|---|---|---|
| Shares /unit /1,000 shares |
Book amount | Shareholding ratio (%) |
Fair value /net value | ||||||
| G-SHANK ENTERPRISE CO., LTD. |
Stocks | REEL MASK INDUSTRY CO., LTD. |
None | Financial assets-noncurrent measured at fair value through other comprehensive profit and loss |
3,392,713 |
$299,338 | 9.98 | $299,338 | |
| G-SHANK ENTERPRISE CO.,LTD. |
Bonds | AXA bonds AXASA 4.5 12/29/2049 |
None | Financial assets-current measured at fair value throughprofit and loss |
700,000 | 19,510 (USD705,089) |
- | 19,510 (USD705,089) |
|
| G-SHANK ENTERPRISE CO.,LTD. |
Bonds | HSBC Holding bonds HSBC 6 RERP(I) |
None | Financial assets-current measured at fair value throughprofit and loss |
1,800,000 | 53,653 (USD1,939,014) |
- | 53,653 (USD1,939,014) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Macquarie Group Limited bonds MQGAU 6 1/8 PERP |
None | Financial assets-current measured at fair value through profit and loss |
1,400,000 | 41,450 (USD1,498,028) |
- | 41,450 (USD1,498,028) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | BNP Paribas bonds BNP 5 1/8 PERP (I) |
None | Financial assets-current measured at fair value through profit and loss |
600,000 | 17,272 (USD624,198) |
- | 17,272 (USD624,198) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Societe Generale bonds SOCGEN 6.75 PERP(I) |
None | Financial assets-current measured at fair value through profit and loss |
1,020,000 | 31,099 (USD1,123,918) |
- | 31,099 (USD1,123,918) |
|
| G-SHANK ENTERPRISE CO.,LTD. |
Bonds | DB-Deutsche Bank AG bonds DB 6 PERP |
None | Financial assets-current measured at fair value throughprofit and loss |
2,800,000 | 80,500 (USD2,909,284) |
- | 80,500 (USD2,909,284) |
- 87 -
| Holding company | Type of securities |
Name of securities | Relationship with the securities issuer |
Accounting title | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Remarks | |
|---|---|---|---|---|---|---|---|---|---|
| Shares /unit /1,000 shares |
Book amount | Shareholding ratio (%) |
Fair value /net value | ||||||
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Internationale Nederlanden Group N.V. bonds INTNED 4 7/8 PERP(I) |
None | Financial assets-current measured at fair value through profit and loss |
600,000 | 16,775 (USD606,240) |
- | 16,775 (USD606,240) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Societe Generale bonds SOCGEN 5 3/8 PERP |
None | Financial assets-current measured at fair value through profit and loss |
581,000 | $16,962 (USD613,025) |
- | $16,962 (USD613,025) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Standard Chartered bonds STANLN 4 3/4 PERP |
None | Financial assets-current measured at fair value through profit and loss |
1,900,000 | 52,294 (USD1,889,930) |
- | 52,294 (USD1,889,930) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | HSBC Holding bonds HSBC 4.7 PERP (I) |
None | Financial assets-current measured at fair value through profit and loss |
6,600,000 | 183,208 (USD6,621,186) |
- | 183,208 (USD6,621,186) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Societe Generale bonds SOCGEN 6.75 PERP(II) |
None | Financial assets-current measured at fair value through profit and loss |
1,500,000 | 45,734 (USD1,652,820) |
- | 45,734 (USD1,652,820) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | HSBC Holding bonds HSBC 6 3/8 PERP |
None | Financial assets-current measured at fair value through profit and loss |
1,000,000 | 29,750 (USD1,075,180) |
- | 29,750 (USD1,075,180) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | HSBC Holding bonds HSBC 6 RERP (II) |
None | Financial assets-current measured at fair value through profit and loss |
300,000 | 8,942 (USD323,169) |
- | 8,942 (USD323,169) |
- 88 -
| Holding company | Type of securities |
Name of securities | Relationship with the securities issuer |
Accounting title | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Remarks | |
|---|---|---|---|---|---|---|---|---|---|
| Shares /unit /1,000 shares |
Book amount | Shareholding ratio (%) |
Fair value /net value | ||||||
| G-SHANK ENTERPRISE CO.,LTD. |
Bonds | UBS Group AG bonds UBS 5 PERP |
None | Financial assets-current measured at fair value throughprofit and loss |
300,000 | 8,331 (USD301,065) |
- | 8,331 (USD301,065) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Internationale Nederlanden Group N.V. bonds INTNED 4 7/8 PERP(II) |
None | Financial assets-current measured at fair value through profit and loss |
1,348,000 | 37,687 (USD1,362,019) |
- | 37,687 (USD1,362,019) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | BNP Paribas bonds BNP 5 1/8 PERP (II) |
None | Financial assets-current measured at fair value through profit and loss |
1,250,000 | 35,982 (USD1,300,413) |
- | 35,982 (USD1,300,413) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | HSBC Holding bonds HSBC 4.7 PERP (II) |
None | Financial assets-current measured at fair value through profit and loss |
1,100,000 | $30,535 (USD1,103,531) |
- | $30,535 (USD1,103,531) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | BNP Paribas bonds BNP 5 1/8 PERP (III) |
None | Financial assets-current measured at fair value through profit and loss |
200,000 | 5,728 (USD207,026) |
- | 5,728 (USD207,026) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | HSBC Holding bonds HSBC 6 RERP (III) |
None | Financial assets-current measured at fair value through profit and loss |
700,000 | 20,756 (USD750,141) |
- | 20,756 (USD750,141) |
|
| G-SHANK ENTERPRISE CO.,LTD. |
Bonds | UBS Group AG bonds UBS 4.375 PERP |
None | Financial assets-current measured at fair value throughprofit and loss |
1,000,000 | 27,332 (USD987,800) |
- | 27,332 (USD987,800) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | BCS-Barclays Plc bonds BACR 4 3/8 PERP |
None | Financial assets-current measured at fair value through profit and loss |
3,500,000 | 95,071 (USD3,435,880) |
- | 95,071 (USD3,435,880) |
- 89 -
| Holding company | Type of securities |
Name of securities | Relationship with the securities issuer |
Accounting title | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Remarks | |
|---|---|---|---|---|---|---|---|---|---|
| Shares /unit /1,000 shares |
Book amount | Shareholding ratio (%) |
Fair value /net value | ||||||
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Standard Chartered bonds STANLN 4.3 PERP(I) |
None | Financial assets-current measured at fair value through profit and loss |
2,900,000 | 77,362 (USD2,795,890) |
- | 77,362 (USD2,795,890) |
|
| G-SHANK ENTERPRISE CO., LTD. |
Bonds | Standard Chartered bonds STANLN 4.3 PERP(II) |
None | Financial assets-current measured at fair value through profit and loss |
470,000 | 12,538 (USD453,127) |
- | 12,538 (USD453,127) |
|
| CHIN DE INVESTMEN T CO.,LTD. |
Funds | First Bank Taiwan Monetary Funds |
None |
Financial assets-current measured at fair value throughprofit and loss |
209,672 | 3,244 | - | 3,244 | |
| CHIN DE INVESTMEN T CO.,LTD. |
Bonds | HSBC Holding bonds HSBC 6 RERP |
None | Financial assets-current measured at fair value throughprofit and loss |
470,000 | 13,937 (USD503,666) |
- | 13,937 (USD503,666) |
|
| CHIN DE INVESTMEN T CO.,LTD. |
Bonds | HSBC Holding bonds HSBC 4.7 PERP |
None | Financial assets-current measured at fair value throughprofit and loss |
1,200,000 | $33,190 (USD1,199,508) |
- | $33,190 (USD1,199,508) |
|
| GREAT-SHAN K CO., LTD. |
Funds | BBL-AIBP12-21 | None | Financial assets-current measured at fair value throughprofit and loss |
1,100,000 | 9,156 (THB 11,017,710) |
- | 9,156 (THB 11,017,710) |
|
| GREAT-SHAN K CO., LTD. |
Funds | KFAFIX-A | None | Financial assets-current measured at fair value throughprofit and loss |
981,511 | 9,146 (THB 11,005,680) |
- | 9,146 (THB 11,005,680) |
|
| GREAT-SHAN K CO., LTD. |
Funds | SCBASF6ML5 | None | Financial assets-current measured at fair value throughprofit and loss |
7,150,000 | 59,349 (THB 71,418,490) |
- | 59,349 (THB 71,418,490) |
|
| GREAT-SHAN K CO., LTD. |
Funds | SCB-SCBFP | None | Financial assets-current measured at fair value throughprofit and loss |
3,854,147 | 41,441 (THB 49,868,425) |
- | 41,441 (THB 49,868,425) |
- 90 -
| Holding company | Type of securities |
Name of securities | Relationship with the securities issuer |
Accounting title | Ending (December 31,2021) | Ending (December 31,2021) | Ending (December 31,2021) | Remarks | |
|---|---|---|---|---|---|---|---|---|---|
| Shares /unit /1,000 shares |
Book amount | Shareholding ratio (%) |
Fair value /net value | ||||||
| GREAT-SHAN K CO., LTD. |
Funds | KTB-KTFix1Y3Y | None | Financial assets-current measured at fair value throughprofit and loss |
2,402,144 | 23,606 (THB 28,407,277) |
- | 23,606 (THB 28,407,277) |
-
(D) Acquisition or sale of the same security with the accumulated cost exceeding NT$300 million or 20% of the Company’s paid-in capital: None
-
(E) Acquired real estate for an amount of more than NT$300 million or 20% of the paid-in capital: None
-
(F) Disposed real estate for an amount more than NT$300 million or 20% of the paid-in capital: None
-
(G) The purchase or sale of goods with the related party for an amount more than NT$100 million or 20% of the paid-in capital:
| Purchaser /seller | Counterparty | Relationship with the counterparty |
Transactions | Transactions | Differences in transaction terms compared to third partytransactions |
Differences in transaction terms compared to third partytransactions |
Notes/accounts receivable (payable) | Notes/accounts receivable (payable) | Footnote | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Purchases (sales) |
Amount | Percentage of total purchases (sales) |
Credit term |
Unit price | Credit term | Balance | Percentage of total notes /accounts receivable (payable) |
||||
| HONG JING (SHANGHAI) ELECTRONICS CO., LTD. |
SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. |
Associates | sales | $148,193 (RMB34,240,490) |
99.98% | 60 days T/T |
(Note) | (Note) | $25,596 (RMB5,890,863) |
100.00% |
Note : The specifications of products that are sold to related parties are exclusive; therefore, there is no other customer available for comparison.
The payment term for sales to general customers is OA 30-90 days.
-
(H) Accounts receivable from related parties amounted to more than NT$100 million or 20% of the paid-in capital: None
-
(I) Engage in derivative instruments transactions: Please refer to Notes 6.(2) and 12 of the consolidated financial statements.
-
91 -
(J) Business relationship and important transactions and transaction amount between the parent company and subsidiaries and among subsidiaries:
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | Transactions | Transactions | Transactions |
|---|---|---|---|---|---|---|---|
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets (Note 3) |
||||
| 0 | G-SHANK ENTERPRISE CO., LTD. |
SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. |
1 | Sales income Other income Accounts receivable -related party Other payables -related party |
$629 34,254 38 32 |
4 7 |
0.01% 0.53% - - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. |
1 | Other income | 1,895 | 7 | 0.03% |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
XIAMEN G-SHANK PRECISION MACHINERY CO., LTD. |
1 | Other income Other payables -related party |
3,603 5 |
7 | 0.06% - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD |
1 | Sales income Cost of goods sold Other income Accounts receivable -related party Accounts payables -related party |
1,674 1,468 6,560 843 682 |
4 5 7 |
0.03% 0.02% 0.10% 0.01% 0.01% |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
QINGDAO G-SHANK PRECISION SDN.BHD. |
1 | Sales income Other income Other payables -related party |
798 6,717 4 |
4 7 |
0.01% 0.10% - |
(Continuing to next page)
- 92 -
(Continued from the last page)
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | Transactions | Transactions | Transactions |
|---|---|---|---|---|---|---|---|
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets(Note 3) |
||||
| 0 | G-SHANK ENTERPRISE CO., LTD. |
SHENZHEN G-SHANK PRECISION SDN.BHD. |
1 |
Sales income Cost of goods sold Other income Accounts receivable -related party Accounts payables -related party |
$240 275 2,671 37 65 |
4 5 7 |
- - 0.04% - - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. |
1 | Sales income Other income |
809 6,456 |
4 7 |
0.01% 0.10% |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
G-SHANK, INC. | 1 | Sales income Accounts receivable -related party Other receivables – related party |
5,741 658 204 |
4 | 0.09% 0.01% - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
SHENZHEN G-BAO PRECISION SDN.BHD. |
1 | Sales income Cost of goods sold Other income Accounts receivable -related party Accounts payables -related party Other payables -related party |
4,514 1,186 5,787 1,967 115 29 |
4 5 7 |
0.07% 0.02% 0.09% 0.02% - - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
GREAT-SHANK CO., LTD. |
1 | Sales income Other income Accounts receivable -related party Other receivables – related party |
4,912 3,462 2,210 1,530 |
4 7 |
0.08% 0.05% 0.02% 0.02% |
(Continuing to next page)
- 93 -
(Continued from the last page)
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | Transactions | Transactions | Transactions |
|---|---|---|---|---|---|---|---|
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets(Note 3) |
||||
| 0 | G-SHANK ENTERPRISE CO., LTD. |
G-SHANK ENTERPRISE (M) SDN. BHD. |
1 | Sales income Other income Accounts receivable -related party Other receivables – related party |
$9,708 5,378 2,225 8 |
4 7 |
0.15% 0.08% 0.02% - |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
G-SHANK JAPAN CO., LTD. |
1 | Sales income Cost of goods sold Other income Operating expense Accounts receivable -related party Other receivables – related party Other payables -related party |
1,207 643 205 2,432 42 19,390 1,274 |
4 5 8 7 |
0.02% 0.01% - 0.04% - 0.21% 0.01% |
| 0 | G-SHANK ENTERPRISE CO., LTD. |
PT INDONESIA G-SHANK PRECISION |
1 | Sales income Accounts receivable -related party |
1,717 334 |
4 | 0.03% - |
| 1 | SHANGHAI G-SHANK RECISION |
HONG JING (SHANGHAI) ELECTRONICS CO., LTD. |
3 | Sales income Cost of goods sold Other profit and loss Accounts receivable -related party Other receivables – related party Other payables -related party |
5,020 148,193 15,581 707 3,096 25,596 |
6 6 7 |
0.08% 2.31% 0.24% 0.01% 0.03% 0.28% |
(Continuing to next page)
- 94 -
(Continued from the last page)
| (Continued | from the last page) | ||||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | |||
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets (Note 3) |
||||
| 1 | SHANGHAI G-SHANK RECISION |
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income Accounts receivable -related party |
$2,494 8 |
6 | 0.04% - |
| 1 | SHANGHAI G-SHANK RECISION |
SHANGHAI G-SHANK PRECISION HARDWARE CO., LTD. |
3 | Sales income Cost of goods sold Other profit and loss Accounts receivable -related party Other receivables – related party Other payables -related party |
3,159 52,001 8,656 408 1,718 7,787 |
6 6 7 |
0.05% 0.81% 0.13% - 0.02% 0.08% |
| 1 | SHANGHAI G-SHANK RECISION |
GREAT-SHANK CO., LTD. |
3 | Sales income Accounts receivable -related party |
1,807 358 |
6 | 0.03% - |
| 1 | SHANGHAI G-SHANK RECISION |
G-SHANK JAPAN CO., LTD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Other payables -related party |
2,843 19,717 408 658 |
6 6 |
0.04% 0.31% - 0.01% |
| 1 | SHANGHAI G-SHANK RECISION |
PT INDONESIA G-SHANK PRECISION |
3 | Sales income Accounts receivable -related party |
5,100 1,716 |
6 | 0.08% 0.02% |
(Continuing to next page)
- 95 -
(Continued from the last page)
| (Continued | from the last page) | ||||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | |||
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets(Note 3) |
||||
| 1 | SHANGHAI G-SHANK RECISION |
G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party |
$43 3,848 20 104 |
6 6 |
- 0.06% - - |
| 1 | SHANGHAI G-SHANK RECISION |
G-SHANK ENTERPRISE (M) SDN. BHD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party |
1,168 757 78 194 |
6 6 |
0.02% 0.01% - - |
| 1 | SHANGHAI G-SHANK RECISION |
HUBEI HANSTAR ELECTRONICS TECHNOLOGY CO., LTD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party |
2,190 12,083 163 791 |
6 6 |
0.03% 0.19% - 0.01% |
| 1 | SHANGHAI G-SHANK RECISION |
G-LONG PRECISION MACHINERY (DONG GUAN)CO., LTD. |
3 | Sales income Other receivables – related party |
30 8 |
6 | - - |
| 2 | SHENZHEN G-SHANK PRECISION SDN.BHD. |
G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. |
3 | Cost of goods sold Accounts payables -related party |
760 117 |
6 | 0.01% - |
(Continuing to next page)
- 96 -
(Continued from the last page)
| (Continued | from the last page) | ||||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | |||
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets(Note 3) |
||||
| 2 | SHENZHEN G-SHANK PRECISION SDN.BHD. |
SHENZHEN G-BAO PRECISION SDN.BHD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party |
$7,297 964 2,297 381 |
6 6 |
0.11% 0.02% 0.03% - |
| 2 | SHENZHEN G-SHANK PRECISION SDN.BHD. |
XIAMEN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income Accounts receivable -related party |
2,058 470 |
6 | 0.03% 0.01% |
| 2 | SHENZHEN G-SHANK PRECISION SDN.BHD. |
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income | 375 | 6 | 0.01% |
| 2 | SHENZHEN G-SHANK PRECISION SDN.BHD. |
G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
3 | Sales income Accounts receivable -related party |
1,155 296 |
6 | 0.02% - |
| 3 | G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
PT INDONESIA G-SHANK PRECISION |
3 | Sales income Accounts receivable -related party |
7,875 1,668 |
6 | 0.12% 0.02% |
| 3 | G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
G-SHANK JAPAN CO., LTD. |
3 | Cost of goods sold | 183 | 6 | - |
(Continuing to next page)
- 97 -
(Continued from the last page)
| (Continued | from the last page) | ||||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | |||
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets (Note 3) |
||||
| 3 | G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
QINGDAO G-SHANK PRECISION SDN.BHD. |
3 | Cost of goods sold | $8 | 6 | - |
| 3 | G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
DONGGUAN QIAOJUTRADING CO., LTD. |
3 | Sales income | 22 | 6 | - |
| 4 | G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. |
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income Accounts receivable -related party |
314 54 |
6 | - - |
| 4 | G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. |
SHENZHEN G-BAO PRECISION SDN.BHD. |
3 | Sales income Accounts receivable -related party |
82 11 |
6 | - - |
| 4 | G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. |
DONGGUAN QIAOJUTRADING CO., LTD. |
3 | Sales income Other profit and loss Accounts receivable -related party Other receivables – related party |
17,607 156 3,209 30 |
6 | 0.27% - 0.03% - |
(Continuing to next page)
- 98 -
(Continued from the last page)
| (Continued | from the last page) | ||||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Trading party | Counterparty | Relationship with the trading party (Note 2) |
Transactions | |||
| Item | Amount | Transaction conditions (Note) |
Ratio to total consolidated operating income or total assets(Note 3) |
||||
| 5 | G-SHANK ENTERPRISE (M) SDN. BHD. |
G-SHANK JAPAN CO., LTD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party Other payables -related party |
$6,885 5,333 1,810 59 1,378 |
6 6 |
0.11% 0.08% 0.02% - 0.02% |
| 5 | G-SHANK ENTERPRISE (M) SDN. BHD. |
GREAT-SHANK CO., LTD. |
3 | Sales income | 174 | 6 | - |
| 6 | HONG JING (SHANGHAI) ELECTRONICS CO.,LTD. |
SHANGHAI G-SHANK PRECISION HARDWARE CO., LTD. |
3 | Sales income Accounts receivable -related party |
26 1 |
6 | - - |
| 7 | G-SHANK JAPAN CO., LTD. |
SHENZHEN G-BAO PRECISION SDN.BHD. |
3 | Sales income Cost of goods sold Accounts receivable -related party Accounts payables -related party |
304 2,330 24 16 |
6 6 |
- 0.04% - - |
| 8 | QINGDAO G-SHANK PRECISION SDN.BHD |
TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income Cost of goods sold Accounts receivable -related party |
1,701 13 218 |
6 | 0.03% - - |
| 8 | QINGDAO G-SHANK PRECISION SDN.BHD |
XIAMEN G-SHANK PRECISION MACHINERY CO., LTD. |
3 | Sales income | 9 | 6 | - |
- 99 -
Note 1: Business transactions conducted between the parent company and subsidiaries should be noted in the “No.” column as follows:
-
(a) Fill in “0” for the parent company;
-
(b) The subsidiaries are numbered sequentially starting from the Arabic number “1” by the company type.
-
Note 2: The “relationship with the trading companies” includes three types (The same transaction between parent company and subsidiary or between two subsidiaries needs not to be disclosed repeatedly, for example, if the parent company has already disclosed the transaction conducted with the subsidiary, the subsidiary does not need to have it disclosed again. If one of the two subsidiaries has already disclosed the transaction conducted, the other subsidiary does not need to have it disclosed again), which should be marked as follows:
-
(a) The parent company to the consolidated subsidiary;
-
(b) Consolidate subsidiary to parent company;
-
(c) Consolidated subsidiary to consolidated subsidiary;
-
Note 3: For the ratio of the transaction amount to the consolidated total operating income or total assets, if it is an asset or liability item, it is calculated for the ratio of the ending balance amount to the consolidated total assets; if it is a profit and loss item, it is calculated for the ratio of the interim cumulative amount to total consolidated operating income.
-
Note 4: The products sold are mostly equipment, tools, and materials used for production with the price negotiated by both parties by adding a percentage to the cost or by the cost price of trade depending on the type of product traded; also, taking into account the expenses and exchange rate risk. However, the specifications of products that are sold to related parties are exclusive; therefore, there is no other customer available for comparison. The payment term of sales to a related party is OA 60-150 days.
-
Note 5: The purchase is mostly for molds and parts with special specifications from one single supplier. Therefore, there is no other purchase price available for comparison. The payment term for such single supplier is OA 60-120 days.
-
Note 6: The collection (payment) term is OA 90-150 days according to the contract signed.
-
Note 7: It is calculated and collected according to the contract signed.
-
Note 8: Interest collection and principal repayment are made according to the loan contract signed.
-
100 -
(2) Re-investment business-related information
Supplementary disclosure of information related to the company’s direct or indirect significant influence, control, or joint venture equity on the investee company not in Mainland China for the nine-month period ended September 30, 2021.
Uni t : NTD Thousand/USD/MYR
| Investor Company |
Investee Company |
Locatio n |
Main business operation |
Original investment amount (Note 12) |
Original investment amount (Note 12) |
As of December 31, 2021 | As of December 31, 2021 | As of December 31, 2021 | Current profit (loss) of the Investee Company |
Investment profit (loss) recognized in current period (Note 11) |
Footnote |
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 |
December 31, 2020 |
Number of shares |
Ratio (%) |
Book amount (Note 11) |
|||||||
| G-SHANK ENTERPRISE CO., LTD. |
CHIN DE INVESTMENT CO.,LTD. |
Note 1 | General investment | $50,000 | $50,000 | 5,000,000 | 100.00 | $54,158 | $50 | $50 | |
| GRAND STAR ENTERPRISES L.L.C.(Note 2) |
Note 2 | General investment | 588,055 | 588,055 | - | 100.00 | 1,713,946 | 217,947 | 218,548 | ||
| G-SHANK, Inc. | Note 3 | Stamping parts molds,fixtures |
36,686 | 36,686 | 1,000 | 100.00 | 309,672 | 19,808 | 19,823 | ||
| G-SHANK ENTERPRISE (M) SDN. BHD. |
Note 4 | Stamping parts molds, fixtures |
85,112 | 85,112 | 6,924,750 | 92.33 | 373,614 | 93,638 | 86,694 | ||
| GREAT-SHANK CO., LTD. |
Note 5 | Precision progressive die and hardwareproducts |
69,509 | 69,509 | 7,968,750 | 85.00 | 185,520 | 37,825 | 32,123 | ||
| G-SHANK JAPAN CO.,LTD. |
Note 6 | International trade | 19,749 | 19,749 | 1,060 | 58.89 | 6,899 | 6,194 | 3,648 | ||
| SUNFLEX TECHNOLOGY CO., LTD. |
Note 7 | Manufacturing and trading of electronic components |
40,448 |
40,448 | 9,940,956 | 14.73 | 157,590 | 32,620 | 4,804 | ||
| CHIN DE INVESTMEN T CO., LTD. |
SUNFLEX TECHNOLOGY CO., LTD. |
Note 7 | Manufacturing and trading of electronic components |
217 |
217 | 10,000 | 0.01 | 160 | 32,620 | 5 |
- 101 -
| Investor Company |
Investee Company |
Locatio n |
Main business operation |
Original investment amount (Note 12) |
Original investment amount (Note 12) |
As of December 31, 2021 | As of December 31, 2021 | As of December 31, 2021 | Current profit (loss) of the Investee Company |
Investment profit (loss) recognized in current period (Note 11) |
Footnote |
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 |
December 31, 2020 |
Number of shares |
Ratio (%) |
Book amount (Note 11) |
|||||||
| G-SHANK ENTERPRISE (M) SDN. BHD. |
PT INDONESIA G-SHANK PRECISION |
Note 8 | Stamping parts molds, fixtures |
47,439 (RM7,144,500) |
47,439 (RM7,144,500) |
18,800 | 94.00 | 191,327 (RM28,814,260) |
49,493 (RM7,335,624) |
- | |
| G-SHANK, INC. |
G-SHANK DEMEXICO,S.A. DE C.V. |
Note 9 | Stamping parts molds, fixtures |
$4,400 (USD159,025) |
$4,400 (USD159,025) |
- | 100.00 | $18,704 (USD675,965) |
$2,390 (USD85,484) |
- | |
| GRAND STAR ENTERPRISE S L.L.C. (Note 2) |
GLOBAL STAR INTERNATIONAL CO., LTD. |
Note 10 | General investment | 528,995 (USD19,118,011) |
528,995 (USD19,118,011) |
19,118,011 | 100.00 | 1,703,717 | 218,194 | - |
Note 1: 20F-2, No. 83, Section 1, Chung Hsiao E. Road, Zhongzheng District, Taipei City.
-
Note 2: 201 Rogers Office Building Edwin Wallace Rey Drive George Hill Anguilla Please refer to Note
-
4.(2) (Note 3) of the consolidated financial report for the relocation of the former US GRAND STAR ENTERPRISES L.L.C.
-
Note 3: 1034 Old Port Isabel Rd., Suite 2 Brownsville, TX 78521, U.S.A.
-
Note 4: Plot 94, Bayan Lepas Industrial Estate 11900 Bayan Lepas, Penang, Malaysia.
-
Note 5: 116 Moo 1 Hitech Industrial Estate T.Banlane , A.Bang Pa-In , Ayutthaya Thailand 13160
-
Note 6: 1-17-14, Nishi-Shinbashi ,Excel Annex 8F, Nishi-Shinbashi, Minato-Ku,Tokyo, 105-0003 Japan.
-
Note 8: Jl. Industri Kawasan JABABEKA Tahap Il Block RR 5C-5D Cikarang-Bekasi 17530, Indonesia.
-
Note 9: NO.15, Gral, Pedro Hinojosa, cd industrial H.Matamoros, Tamps, Mexico.
-
Note 10: Suite 102, Cannon Place, P.O. Box 712, North Sound Rd., George Town, Grand Cayman, KYl-9006 Cayman Islands.
-
Note 11: It is calculated according to the financial statements of the invested companies of the same period that have not been reviewed by the independent auditors.
-
Note 12: The original investment amount at the end of the current period and the end of last year is calculated according to the exchange rate on December 31, 2021.
Note 7: No. 522, Nanshang Road, Guishan District, Taoyuan City
- 102 -
(3) Investment in China
- (A) The name, main business operation, paid-in capital, investment methods, remittance in and out of funds, shareholding ratio, investment profit and loss, investment book amount at yearend, remittance in of investment profit and loss, and investment limits of the invested company in China:
Uni t : NTD Thousand/USD/RMB/HKD
| Invested company in China |
Main business operation |
Paid-in capital | Investment method |
Cumulative investment amount remitted out of Taiwan in current period - beginning |
Investment amount remitted in or out in currentperiod |
Investment amount remitted in or out in currentperiod |
Cumulative investment amount remitted out of Taiwan in current period - ending |
Current profit (loss) of the invested company |
The company’s direct or indirect investment shareholdin gratio(%) |
Investment profit (loss) recognized in current period (Note 4) |
Book amount of investment - ending |
Investment profit remitted into Taiwan as of current period |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remitted | Remitted |
|||||||||||
| out | in | |||||||||||
| SHANGHAI G-SHANK PRECISION MACHINERY CO.,LTD. |
Precision progressive die and hardware products |
USD 10,000,000 (Note 1) |
Entrusted investment (Note 2) |
USD1,700,000 | $- | $- | USD1,700,000 | $277,032 | 85.00 | $235,476 | $1,282,203 | $1,588,560 (USD57,410,906) |
| HONG JING (SHANGHAI) ELECTRONICS CO., LTD. |
Precision progressive die and hardware products |
USD1,590,000 | Investment through the company set up in the third region(Note 3) |
USD1,275,000 | - | - | USD1,275,000 | 29,255 | 80.19 | 23,459 | 77,244 | $57,168 (USD2,066,082) |
| G-LONG PRECISION MACHINERY (DONG GUAN) CO.,LTD. |
Precision progressive die and hardware products |
USD3,000,000 | Investment through the company set up in the third region(Note 4) |
USD1,530,000 | - | - | USD1,530,000 | 39.245 | 51.00 | 20,015 | 128,865 | $18,876 (USD682,168) |
| XIAMEN G-SHANK PRECISION MACHINERY CO.,LTD. |
Precision progressive die and hardware products |
USD2,500,000 | Investment through the company set up in the third region(Note 5) |
USD1,990,000 | - | - | USD1,990,000 | 456 | 79.60 | 363 | 96,304 | 57,281 (USD2,070,148) |
- 103 -
| Invested company in China |
Main business operation |
Paid-in capital | Investment method |
Cumulative investment amount remitted out of Taiwan in current period - beginning |
Investment amount remitted in or out in currentperiod |
Investment amount remitted in or out in currentperiod |
Cumulative investment amount remitted out of Taiwan in current period - ending |
Current profit (loss) of the invested company |
The company’s direct or indirect investment shareholdin gratio(%) |
Investment profit (loss) recognized in current period (Note 4) |
Book amount of investment - ending |
Investment profit remitted into Taiwan as of current period |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remitted | Remitted |
|||||||||||
| out | in | |||||||||||
| G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. |
Planer, milling machine or die machine, precision continuous die and hardware products |
USD1,400,000 | Investment through the company set up in the third region (Note 6) |
USD1,671,825 | $- | $- | USD1,671,825 | $26,592 | 100.00 | $26,592 | $245,631 | $75,033 (USD2,771,713) |
| QINGDAO G-SHANK PRECISION SDN.BHD. |
Precision progressive die and hardware products |
USD4,000,000 | Investment through the company set up in the third region(Note 7) |
USD3,342,000 | - | - | USD3,342,000 | 5,519 | 92.83 | 5,124 | 282,613 | 258,693 (USD9,349,241) |
| TIANJIN G-SHANK PRECISION MACHINERY CO.,LTD. |
Precision progressive die and hardware products |
USD2,500,000 | Investment through the company set up in the third region(Note 8) |
USD2,205,000 | - | - | USD2,205,000 | 63,682 | 88.20 | 56,167 | 219,192 | $35,961 (USD1,299,651) |
| SHANGHAI G-SHANK PRECISION HARDWARE CO.,LTD. |
Precision progressive die and hardware products |
USD300,000 | Investment through the company set up in the third region(Note 9) |
USD 255,000 | - |
- | USD255,000 | 49,766 | 85.00 | 42,301 | 195,743 | $409,413 (USD14,796,288) |
| SHENZHEN G-SHANK PRECISION SDN.BHD. |
Precision progressive die and hardware products |
USD2,600,000 | Investment through the company set up in the third region (Note 10) |
USD2,440,000 | - | - | USD2,440,000 | 8,441 | 93.85 | 7,922 | 114,431 | $7,215 (USD260,742) |
| SHENZHEN G-BAO PRECISION SDN.BHD. |
Precision progressive die and hardware products |
USD3,150,000 | Investment through the company set up in the third region (Note 11) |
USD2,880,000 | - | - | USD2,880,000 | 41,556 | 91.43 | 37,994 | 358,039 | $136,603 (USD4,936,848) |
- 104 -
| Invested company in China |
Main business operation |
Paid-in capital | Investment method |
Cumulative investment amount remitted out of Taiwan in current period - beginning |
Investment amount remitted in or out in currentperiod |
Investment amount remitted in or out in currentperiod |
Cumulative investment amount remitted out of Taiwan in current period - ending |
Current profit (loss) of the invested company |
The company’s direct or indirect investment shareholdin gratio(%) |
Investment profit (loss) recognized in current period (Note 4) |
Book amount of investment - ending |
Investment profit remitted into Taiwan as of current period |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remitted | Remitted |
|||||||||||
| out | in | |||||||||||
| HUBEI HANSTAR ELECTRONICS TECHNOLOGY CO., LTD. (Note 5) |
Precision progressive die and hardware products, electroplating processing |
RMB30,000,000 | Transfer investment of SHANGHAI G-SHANK PRECISION HARDWARE CO.,LTD. |
- | $- | $- | - | $11,254 | 100.00 | $11,254 | $131,282 | $- |
| DONGGUAN QIAOJU TRADING CO., LTD. (Note 5) |
Plastic hardware wholesale and import/export business |
HKD3,000,000 | Transfer investment of G-LONG PRECISION MACHINERY (DONG GUAN) CO.,LTD. |
- | - | - | - | 7,662 | 100.00 | 7,662 | 43,059 | - |
- 105 -
| Cumulative investment amount remitted out from Taiwan to China atyearend(Note 1) |
Investment amount approved by the Investment Commission,MOEA(Notes 1 and 2) |
The investment amount limit stipulated by the Investment Commission,MOEA(Note 3) |
|---|---|---|
| $583,453 (USD21,086,140) |
$781,884 (USD28,257,472) |
$3,491,507 |
-
Note 1: It includes the net amount of USD1,797,315 derived from the approved investment of GSYUE DG TOOLING CO.,LTD. for USD2,730,000 and net of the liquidating investment fund remitted in for USD932,685.
-
Note 2: It includes the capital increase from earnings of SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. in May 2001 and October 2004, and the capital increase from earnings of QINGDAO G-SHANK PRECISION SDN.BHD. in January 2019.
-
Note 3: According to the “Principles for the Review of Investment or Technical Cooperation in Mainland China” stipulated by the Investment Commission, MOEA the company’s investment in China is limited to 60% of the net worth or consolidated net worth, whichever is higher. However, the enterprises that are with the certification document to evidence its meeting the operation scope of the headquarters issued by the Industrial Development Bureau, MOEA is not subject to this limit. The company had applied to the Industrial Development Bureau, MOEA for approval as the corporate operation headquarters on April 18, 2019 that would be valid from April 16, 2019 to April 15, 2021 for the investment in China, which had not violated the investment limit of the Investment Commission, MOEA.
-
Note 4: The profit and loss amount from the subsidiary under the equity method for the years ended December 31, 2021 was calculated according to the investee company’s financial statements not audited by the independent auditors, except for SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD.
-
Note 5: It is an investment made through the invested company in China; therefore, it is unnecessary to report to the Investment Commission MOEA and is not included in the “Cumulative investment amount remitted out from Taiwan to China.”
-
106 -
Note 1 : SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. had a paid-in capital of US$2,000 thousand originally. It had arranged a capital increase from earnings for an amount of US$2,500 thousand and US$5,500 thousand in May 2001 and October 2004, respectively. As of March 31, 2021, SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. had a paid-in capital of US$10,000 thousand.
-
Note 2
:The company has signed a power of attorney with G-SHANK ENTERPRISE (M) SDN. BHD. (hereinafter referred to as the “trustee”), a business entity of the company in the third region, to indirectly establish SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. in China with the related party, Yuhuang Lin. The main content of the power of attorney is as follows: -
A. The company designated the trustee to invest US$1,700,000 (including bank transfer of US$1,250,000 and machinery and equipment for an amount of US$450,000) in SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. in China.
-
B.The trustee is to apply to the competent authorities in China to invest and establish SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. in the name of the trustee.
-
C.The trustee upon receiving income or benefits from SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. should have it transferred to the company entirely.
-
D.If SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. is to return the investment funds due to capital reduction, business termination, or other reasons, the trustee upon receiving such refund shall have it transferred to the company entirely.
-
E.The trustee shall notify the company when transferring investment funds, benefits, or income due to the reasons stated in the last two preceding paragraphs according to the instruction of the company.
-
F.The trustee’s rights and obligations in SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. are transferred to the company due to this entrusted investment relationship; therefore, the trustee does not guarantee the income and profit and loss.
-
G.The trustee shall exercise due diligence to manage investment, foreign exchange settlement, and benefit collection.
-
H.The matters not addressed in the power of attorney shall be handled in accordance with the law and regulations of the Republic of China, domestic and foreign banking practices, and other regulations.
-
Note 3
:HON YEH INVESTMENT CO., LTD., a subsidiary of the company, was approved by the Investment Commission, MOEA by issuing the (90) Tou-Shen-II-Tzi No. 90010260 (Investment Commission, MOEA had the (90) Shen-II-Tzi No. 90010260 amended by issuing the (95) Shen-II-Tzi No. -
107 -
095004988 on 03.03.2006), and the company was approved by the Investment Commission, MOEA by issuing the Shen-II-Tzi No. 093031757 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in HONG JING (SHANGHAI) ELECTRONICS CO., LTD. HONG JING (SHANGHAI) ELECTRONICS CO., LTD. had arranged a capital increase in cash on November 1, 2012; however, the company did not subscribe shares proportionally to the shareholding ratio; therefore, the company’s shareholding ratio was 80.19% thereafter.
-
Note 4
:HON YEH INVESTMENT CO., LTD., a subsidiary of the company, was approved by the Investment Commission, MOEA by issuing the (90) Tou-Shen-II-Tzi No. 90010259 and Jin-Shen-II-Tzi No. 91015965, and the company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 092042580 Letter and Jin-Shen-II-Tzi No. 093031432 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in G-LONG PRECISION MACHINERY (DONG GUAN) CO., LTD. -
Note 5
:HON YEH INVESTMENT CO., LTD., a subsidiary of the company, was approved by the Investment Commission, MOEA by issuing the (90) Tou-Shen-II-Tzi No. 90022866, and the company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 092042581 Letter and Jin-Shen-II-Tzi No. 093006075 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in XIAMEN G-SHANK PRECISION MACHINERY CO., LTD. -
Note 6
:HON YEH INVESTMENT CO., LTD., a subsidiary of the company, was approved by the Investment Commission, MOEA by issuing the (90) Tou-Shen-II-Tzi No. 90001835, Jin-Shen-II-Tzi No. 091031112, and Jin-Shen-II-Tzi No. 92008940 to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. Subsequently, 5.86% (investment amount of US$82 thousand) and 2% (investment mount US$28 thousand) of the shareholding was transferred to non-related parties, Mr. Bershin Lo and Mr. Guodong Hsu, in March 2003, respectively. The company’s shareholding was reduced to 92.14 % thereafter that was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 092010563 Letter. HON YEH INVESTMENT CO., LTD., a subsidiary of the company, had paid US$23 thousand to acquire the 2% (investment amount US$28 thousand) shareholding from Mr. Guodong Hsu on January 5, 2007 with the shareholding increased to 94.14% thereafter and it was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 09500329480 Letter. The company’s board of directors had resolved on June -
108 -
13, 2019 to acquire the 5.86% (investment amount US$361 thousand) shareholding from the non-related party, Mr. Bershin Lo, and it was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 10800157300 Letter with the comprehensive shareholding increased to 100% thereafter.
-
Note 7
:HON YEH INVESTMENT CO., LTD., a subsidiary of the company, was approved by the Investment Commission, MOEA by issuing the (90) Shen-II-Tzi No. 90010261, Jin-Shen-II-Tzi No. 91039369, Jin-Shen-II-Tzi No. 092003008 Letter, and Jin-Shen-II-Tzi No. 094008181 to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in QINGDAO G-SHANK PRECISION SDN.BHD. Subsequently, 5% (investment amount of US$130 thousand), 2.23% (investment mount US$58 thousand), and 0.58% (investment amount US$15 thousand) of the shareholding was transferred to non-related parties, Mr. Shenwei Guo, Mr. Hongjun Li, and Mr. Bangyong Liu, in March 2003, respectively. The company’s shareholding was reduced to 92.19 % thereafter that was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 092010560 Letter. QINGDAO G-SHANK PRECISION SDN.BHD. had arranged capital increase in cash on November 25, 2006; however, the company did not subscribe shares proportionally to the shareholding ratio; therefore, the company’s shareholding ratio was 92.83% thereafter. QINGDAO G-SHANK PRECISION SDN.BHD. had a paid-in capital of US$3,600 thousand and then arranged a capital increase from earnings for an amount of US$400 thousand in January 2019 and the paid-in capital of QINGDAO G-SHANK PRECISION SDN.BHD. was US$4,000 thousand thereafter. -
Note 8
:The Company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 092044159, Jin-Shen-II-Tzi No. 093005557, and Jin-Shen-II-Tzi No. 093006249 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in TIANJIN G-SHANK PRECISION MACHINERY CO., LTD. -
Note 9
:The Company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 095026420 Letter to indirectly invest in SHANGHAI G-SHANK PRECISION HARDWARE CO., LTD. through G-SHANK ENTERPRISE (M) SDN. BHD. in the third region. Then it was approved for amendment by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 095032048 Letter to invest in SHANGHAI G-SHANK PRECISION HARDWARE CO., LTD. through GLOBAL STAR INTERNATIONAL CO., LTD. that was invested by GRAND STAR ENTERPRISES L.L.C. in the third region. The investment fund was -
109 -
transferred through GRAND STAR ENTERPRISES L.L.C. to GLOBAL STAR INTERNATIONAL CO., LTD. for an amount of US$255 thousand on November 18, 2006, and the said amount was then transferred to SHANGHAI G-SHANK PRECISION HARDWARE CO., LTD. on January 20, 2006.
-
Note 10
:The Company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 09500121350, Jin-Shen-II-Tzi No. 09600108160, and Jin-Shen-II-Tzi No. 09600265810 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in SHENZHEN G-SHANK PRECISION SDN.BHD. -
Note 11
:The Company was approved by the Investment Commission, MOEA by issuing the Jin-Shen-II-Tzi No. 09600405610 and Jin-Shen-II-Tzi No. 09700084160 Letter to invest in GLOBAL STAR INTERNATIONAL CO., LTD. through GRAND STAR ENTERPRISES L.L.C. in the third region and then it indirectly invested in SHENZHEN G-BAO PRECISION SDN.BHD. SHENZHEN G-BAO PRECISION SDN.BHD. had arranged capital increase in cash on September 13, 2012; however, the company did not subscribe shares proportionally to the shareholding ratio; therefore, the company’s shareholding ratio was reduced to 91.43% thereafter. -
(B) Significant transactions conducted with the invested companies in China in the current perio
d: -
(a) The purchase amount and percentage and the related payable amount and percentage at yearen
d:Please refer to Notes 7 and 13.(1) J of the consolidated financial report for details. -
(b) The sales amount and percentage and the related receivable amount and percentage at yearend: Please refer to Note 7 and 13.(1) J of the consolidated financial report for details.
-
(c) The property transaction amount and the profit and loss resulte
d:None -
(d) The ending balance and purpose of notes endorsements/guarantees or collateral provide
d:None -
(e) Maximum balance amount, ending balance amount, interest rate range, and total interest of the current period of loans: None
-
(f) Other transactions that have a significant impact on the profit and loss or financial status: Please refer to Notes 7 and 13.(1) J of the consolidated financial report for details.
(4) Major Shareholder information
The name, shareholding, and shareholding ratio for more than 5% of the company’s
- 110 -
shareholders :
| Shares Major shareholders |
Shareholding (shares) | Shareholding ratio (%) |
|---|---|---|
| JIHONG INVESTMENT CO., LTD. CHEN-LIN INVESTMENT COMPANY |
16,089,465 shares 10,144,790 shares |
8.56 5.40 |
-
Note 1
:The information of the major shareholders in this table is based on the shareholders who have received more than 5% common stock shareholding completed with dematerialized registration (including treasury stock) on the last business day of each quarter that is counted by Taiwan Depository & Clearing Corporation. The capital stock recorded in the company’s consolidated financial report and the company’s actual number of shares delivered with dematerialized registration may be different due to different calculation bases adopted. -
Note 2
:If the aforementioned information is regarding shareholders having their shares delivered to the trust, it is disclosed by the individual account of the principal who entrusts the trustee to open a trust account. As for the shareholder’s reporting 10% or more of insider’s shareholding in accordance with the Securities and Exchange Act, the shareholding includes the principal’s shareholding and the shares delivered to the trust that remains under the control of the principal. Please refer to the Market Observation Post System for the insider’s equity reporting information.
14. DEPARTMENT INFORMATION
The company has disclosed departmental information in the consolidated financial report, so the parent company only financial report may not be disclosed according to regulations.
- 111 -
G-SHANK ENTERPRISE CO., LTD.
1. Cash and cash equivalents December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Notes | ||
|---|---|---|---|---|---|
| Cash and petty cash Checking deposit and savings deposit Time deposits Total |
Maturity date Rate 111.01.05-111.06.20 0.05%~2.67% |
$2,397 232,475 803,517 |
1. Exchange rate at December 31, 2021: 1 USD = NT27.67 1 JPY = NT0.2406 1 RMB = NT4.345 2. Savings deposit (foreign currency included): USD 5,288,895.60 元JPY 15,314,856.20 元3. Time deposit (foreign currency included): USD 7,532,000.00 RMB 136,963,611.17 |
||
| $1,038,389 | |||||
- 112 -
G-SHANK ENTERPRISE CO., LTD.
2. Financial assets and liabilities at fair value through profit or loss -current statement
December 31, 2021
(Expressed in thousands of New Taiwan dollar) (US dollar)
| Financial instrument name | Number of shares, lots and units |
Unit cost/ book value |
Amount | Rate | Acquisition cost |
Fair value | Fair value | Changes in fair value attributable to changes in credit risk |
Note |
|---|---|---|---|---|---|---|---|---|---|
Unit price (dollar) |
Amount | ||||||||
Financial assets-Bonds:AXA bonds AXASA 4.5 12/29/2049 HSBC Holding bonds HSBC 6 RERP (I) Macquarie Group Limited bonds MQGAU 6 1/8 PERP BNP Paribas bonds BNP 5 1/8 PERP (I) Societe Generale bonds SOCGEN 6.75 PERP (I) DB-Deutsche Bank AG bonds DB 6 PERP Internationale Nederlanden Group N.V. bonds INTNED 4 7/8 PERP (I) Societe Generale bonds SOCGEN 5 3/8 PERP Standard Chartered bonds STANLN 4 3/4 PERP |
700,000 1,800,000 1,400,000 600,000 1,020,000 2,800,000 600,000 581,000 1,900,000 |
USD 98.8857 USD 98.7524 USD 102.7251 USD 102.2333 USD 97.8843 USD 100.5639 USD 101.6500 USD 100.7400 USD 100.7516 |
USD 692,200 USD 1,777,544 USD 1,438,152 USD 613,400 USD 998,420 USD 2,815,790 USD 609,900 USD 585,299 USD 1,914,280 |
4.500% 6.000% 6.125% 5.125% 6.750% 6.000% 4.875% 5.375% 4.750% |
$22,364 55,532 45,252 19,432 31,177 86,922 19,043 18,193 56,589 |
USD 100.7270 USD 107.7230 USD 107.0020 USD 104.0330 USD 110.1880 USD 103.9030 USD 101.0400 USD 105.5120 USD 99.4700 |
$19,510 53,653 41,450 17,272 31,099 80,500 16,775 16,962 52,294 |
- 113 -
G-SHANK ENTERPRISE CO., LTD.
2. Financial assets and liabilities at fair value through profit or loss -current statement
December 31, 2021
(Expressed in thousands of New Taiwan dollar) (US dollar)
| Financial instrument name | Number of shares, lots and units |
Unit cost/ book value |
Amount | Rate | Acquisition cost |
Fair value | Fair value | Changes in fair value attributable to changes in credit risk |
Note |
|---|---|---|---|---|---|---|---|---|---|
Unit price (dollar) |
Amount | ||||||||
| HSBC Holding bonds HSBC 4.7 PERP (I) Societe Generale bonds SOCGEN 6.75 PERP (II) HSBC Holding bonds HSBC 6 3/8 PERP HSBC Holding bonds HSBC 6 RERP (II) UBS Group AG bonds UBS 5 PERP Internationale Nederlanden Group N.V. bonds INTNED 4 7/8 PERP (II) BNP Paribas bonds BNP 5 1/8 PERP (II) HSBC Holding bonds HSBC 4.7 PERP (II) BNP Paribas bonds BNP 5 1/8 PERP (III) |
6,600,000 1,500,000 1,000,000 300,000 300,000 1,348,000 1,250,000 1,100,000 200,000 |
USD 99.3508 USD 99.5167 USD 99.9500 USD 99.6500 USD 96.6000 USD 99.9398 USD 101.8920 USD 99.1682 USD 99.1000 |
USD 6,557,150 USD 1,492,750 USD 999,500 USD 298,950 USD 289,800 USD 1,347,188 USD 1,273,650 USD 1,090,850 USD 198,200 |
4.700% 6.750% 6.375% 6.000% 5.000% 4.875% 5.125% 4.700% 5.125% |
196,562 44,971 30,238 9,044 8,908 40,535 38,722 32,863 6,354 |
USD 100.3210 USD 110.1880 USD 107.5180 USD 107.7230 USD 100.3550 USD 101.0400 USD 104.0330 USD 100.3210 USD 103.5130 |
183,208 45,734 29,750 8,942 8,331 37,687 35,982 30,535 5,728 |
||
- 114 -
G-SHANK ENTERPRISE CO., LTD.
2. Financial assets and liabilities at fair value through profit or loss -current statement
December 31, 2021
(Expressed in thousands of New Taiwan dollar) (US dollar)
| Financial instrument name | Number of shares, lots and units |
Unit cost/ book value |
Amount | Rate | Acquisition cost |
Fair value | Fair value | Fair value | Fair value | Changes in fair value attributable to changes in credit risk |
Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
Unit price (dollar) |
Amount | ||||||||||
| HSBC Holding bonds HSBC 6 RERP (III) UBS Group AG bonds UBS 4.375 PERP BCS-Barclays Plc bonds BACR 4 3/8 PERP Standard Chartered bonds STANLN 4.3 PERP(I) Standard Chartered bonds STANLN 4.3 PERP(II) Total Financial liabilities held for trading :SWAP contracts |
700,000 1,000,000 3,500,000 2,900,000 470,000 - |
USD 101.1714 USD 103.7700 USD 101.2374 USD 100.1362 USD 99.9500 - |
USD 708,200 USD 1,037,700 USD 3,543,310 USD 2,903,950 USD 469,765 USD 33,655,948 |
6.000% 4.375% 4.375% 4.300% 4.300% - |
22,706 31,720 108,370 89,704 14,272 $1,029,473 $- |
USD 107.1630 USD 98.7800 USD 98.1680 USD 96.4100 USD 96.4100 - |
20,756 27,332 95,071 77,362 12,538 $948,471 |
20,756 27,332 95,071 77,362 12,538 |
|||
$- |
$1,671 | ||||||||||
- 115 -
G-SHANK ENTERPRISE CO., LTD.
3. Net Notes receivable
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Customer name | Summary | Amount | Note |
|---|---|---|---|
| Notes receivable YIHOO INDUSTRIAL CO., LTD. SHENG ZHAN METAL CO., LTD.) YANG-BO INDUSTRY CO., LTD. CHONG YUE CO., LTD. Others Total Less: Allowance loss Net amount |
The balance of each customer does not exceed 5% of the balance of this item |
$1,540 1,028 352 664 280 3,864 - |
The notes receivable in the left column are due to operation. |
| $3,864 | |||
- 116 -
G-SHANK ENTERPRISE CO., LTD.
4. Net account receivable
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Customer Name | Summary | Amount | Note |
|---|---|---|---|
| Account receivable LARGAN DIGITAL CO., LTD. Taigene Electric Machinery Co., Ltd. Scandinavian Health Limited JAE TAIWAN, LTD. Largan Precision Co., Ltd. Others Total Less: Allowance loss Net amount |
The balance of each customer does not exceed 5% of the balance of this item |
$89,981 74,998 69,604 62,219 38,631 226,022 |
The notes receivable in the left column are due to operation. |
| 561,455 (1,069) |
|||
| $560,386 | |||
- 117 -
G-SHANK ENTERPRISE CO., LTD.
5. Account receivable –related parties
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Related parties | Summary | Amount | Note |
|---|---|---|---|
| Account receivable G-SHANK ENTERPRISE (M) SDN. BHD. GREAT-SHANK CO., LTD. SHENZHEN G-BAO PRECISION SDN.BHD. G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. G-SHANK, INC. PT INDONESIA G-SHANK PRECISION G-SHANK JAPAN CO., LTD. SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. SHENZHEN G-SHANK PRECISION SDN.BHD. SUNFLEX TECHNOLOGY CO., LTD. Total |
$2,225 2,210 1,967 843 658 334 42 38 37 13 |
||
| $8,367 | |||
- 118 -
G-SHANK ENTERPRISE CO., LTD.
6. Other receivables
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Interest receivable Others Total |
$21,252 113 |
||
| $21,365 | |||
G-SHANK ENTERPRISE CO., LTD.
7. Other receivables -related parties December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| G-SHANK JAPAN CO., LTD. GREAT-SHANK CO., LTD. G-SHANK, Inc. G-SHANK ENTERPRISE (M) SDN. BHD. Total |
$19,390 1,530 204 8 |
||
| $21,132 | |||
- 119 -
G-SHANK ENTERPRISE CO., LTD.
8.Income tax assets -current
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| $38,483 | |||
| Income tax assets -current | Profit-seeking Enterprise Income Tax | ||
- 120 -
G-SHANK ENTERPRISE CO., LTD.
9. Inventory
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Cost | Net realizable value | |||
| Raw materials Supplies Work in process Finished product Merchandise Total Less: Allowance to reduce inventory to market Book amount |
$88,974 12,382 113,464 81,957 1,624 |
$86,734 12,161 102,932 153,698 1,450 |
1. The inventories listed on the left are not guaranteed or pledged. 2. Inventories are evaluated at the lower of cost and net realizable value at the end of the period. When comparing cost and net realizable value, except for inventories of the same category, individual items are compared item by item. |
|
| 298,401 (37,303) |
$356,975 | |||
| $261,098 | ||||
- 121 -
G-SHANK ENTERPRISE CO., LTD.
10. Prepayments and other current assets
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Prepaid expenses Prepayment for purchases Others Total |
$3,779 3,565 324 |
||
| $7,668 | |||
- 122 -
G-SHANK ENTERPRISE CO., LTD.
11. Other financial assets -current
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note | ||
|---|---|---|---|---|---|
| Special account of repatriated offshore funds cash in banks deposit account |
Maturity 110.01.20 |
Rate 0.18% |
$20,055 5,534 |
1. Exchange rate at December 31, 2021:1 USD = NT27.67 2. Cash in banks (foreign currency included) USD 724,790.66 dollar 3. deposit account (foreign currency included) USD 200,000.00 dollar |
|
| $25,589 | |||||
- 123 -
G-SHANK ENTERPRISE CO., LTD.
12. Financial assets at fair value through other comprehensive income -noncurrent
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Name | Beginning of the period |
Beginning of the period |
Increase in this period |
Increase in this period |
Decrease in this period |
Decrease in this period |
Financial Asset Evaluation Adjustment |
End of period | End of period | Accumulated Impairment Loss |
Guarantee or pledge |
Note |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares | Amount | Shares | Amount | Shares | Amount | Shares |
Fair value | |||||
| Unlisted company stock REEL MASK INDUSTRY CO., LTD. |
3,392,713 |
$205,354 | - |
$- | - | $- | $93,984 | 3,392,713 | $299,338 | N.A. |
None. | |
- 124 -
G-SHANK ENTERPRISE CO., LTD. AND SUBSIDIARIES
13.STATEMENT OF INVESTMENT UNDER THE EQUITY METHOD
DECEMBER 31, 2021
| (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investees | Balance,January1,2021 | Additio | ns in Investment | Decr | ease in Investment | Share of the profit (loss) of associates |
Exchange differences on translating foreign operations |
Balance,December | 31,2021 |
Market Value or | Net Assets Valu | e Collateral |
Remark | ||
| Shares | Amount | Shares | Amount | Shares | Amount | Shares | Shareholdin g |
Amount | Unit Price (NT$) |
Total Amount | |||||
| Investments accounted for using equity method CHIN DE INVESTMENT CO., LTD. G-SHANK, Inc. GRAND STAR ENTERPRISES L.L.C. G-SHANK ENTERPRISE (M) SDN. BHD. SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. GREAT-SHANK CO., LTD. G-SHANK JAPAN CO., LTD. SUNFLEX TECHNOLOGY CO., LTD. G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. Total |
5,000,000 1,000 - 6,924,750 - 7,968,750 1,060 9,940,956 - |
$ 54,100 298,541 1,585,510 347,140 1,485,067 198,958 3,950 146,361 13,703 |
- - - - - - - - - |
$ 8(NOTE 1) - - - - - - 8,413(NOTE 3) - $ 8,421 |
- - - - - - - - - |
$ - - (77,153) (NOTE 2) (37,776) (NOTE 2) (421,398) (NOTE 2) (22,726) (NOTE 2) - (1,988) (NOTE 2) (764) (NOTE 2) $ (561,805) |
$ 50 19,823 218,548 86,694 235,476 32,123 3,648 4,804 1,558 |
$ - (8,692) (12,959) (22,444) (16,942) (22,835) (699) - (104) $ (84,675) |
5,000,000 1,000 - 6,924,750 - 7,968,750 1,060 9,940,956 - |
~~i~~ 100.00% 100.00% 100.00% 92.33% 85.00% 85.00% 58.89% 14.73% 5.86% |
$ 54,158 309,672 1,713,946 373,614 1,282,203 185,520 6,899 157,590 14,393 |
$ 10.83 309,712.00 - 53.99 - 23.30 6,508.49 27.75 - |
$ 54,158 309,712 1,714,509 373,874 1,282,203 185,635 6,899 275,862 14,393 |
N/A N/A N/A N/A N/A N/A N/A N/A N/A |
Note 4 Note 4 Note 4 Note 4 Note 4 Note 4 Note 4 Note 4 Note 4 |
$ 4,133,330 |
$ 602,724 |
$ 4,097,995 |
|||||||||||||
$ 4,217,245 |
|||||||||||||||
Note 1:The share of other comprehensive profit or loss of the subsidiary recognized using the equity method is not reclassified to profit or loss - Changes in unrealized benefits of financial assets measured at fair value through other comprehensive profit or loss amounted to NTD $8 thousands.
Note 2:Cash dividends issued by investee companies.
Note 3:The share of other comprehensive profit and loss of related companies recognized using the equity method - items not reclassified to profit or loss - remeasurement of defined benefit plan of NTD $39thousands, financial assets measured at fair value through other comprehensive profit and loss Changes in realized benefits amounted to NTD $8,382 thousands.
Note 4:Calculated based on the financial statements of the investee companies audited by accountants during the same period.
- 125 -
G-SHANK ENTERPRISE CO., LTD.
- Change in cost of property, plant and equipment For the year ended December 31, 2021 (Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(9)(A) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD.
- Change in accumulated depreciation of property, plant and equipment For the year ended December 31, 2021 (Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(9)(A) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD.
- Change in intangible assets For the year ended December 31, 2021 (Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(10)(A) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD. 17. Deferred income tax assets December 31, 2021 (Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(26)(D) of the parent company only financial report.
- 126 -
G-SHANK ENTERPRISE CO., LTD.
18. Prepayments for business facilities, Guarantee deposits paid and other uncurrent liabilities -other December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Prepayments for business facilities Guarantee deposits other uncurrent liabilities -other Total |
Prepayment for the facilities that has not been Shipped to the Company Lease guarantee, etc. Details listed on important account statement 19 |
$12,769 480 7,235 $20,484 |
- 127 -
G-SHANK ENTERPRISE CO., LTD.
19. Other noncurrent liabilities -other
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Beginning of the period |
Beginning of the period |
Increase during the period |
Increase during the period |
Decrease during the period |
Decrease during the period |
Decrease during the period |
reclassification | End of | the period | Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred expenses Mole expense Other Total |
$- 6,155 $6,155 |
$8,169 - $8,169 |
$(2,459) (4,630) $(7,089) |
$- - $- |
$5,710 1,525 $7,235 |
||||||
- 128 -
G-SHANK ENTERPRISE CO., LTD.
20. Short-term borrowings
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Borrowing items | Directions | End of the period |
Contract period | Interest rate | Financing available | Mortgage or guarantee |
Note |
|
|---|---|---|---|---|---|---|---|---|
| Credit loan Fubon Bank CATHAY UNITED BANK FAR EASTERN INTERNATIONAL BANK TAIWAN BANK MEGA INTERNATIONAL COMMERCIAL BANK SINOPAC BANK Total |
$420,000 300,000 300,000 120,000 100,000 20,000 $1,260,000 |
2021/11/23-2022/11/06 2021/09/02-2022/09/02 2021/12/06-2022/12/06 2021/09/08-2022/09/08 2021/10/22-2022/10/21 2021/02/23-2022/01/31 |
0.78%-0.82% 0.704%-0.88% 0.95%-1.00% 0.80% 1% 1.269% |
$3,676 - - 30,000 49,500 430,000 |
None. None. None. None. None. None. |
- 129 -
G-SHANK ENTERPRISE CO., LTD.
21. Accounts payable December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Suppliers | Summary | Amount | Amount | Amount | Note |
|---|---|---|---|---|---|
| Accounts payable NIKKO METALS TAIWAN CO., LTD. SMITH SERVICE TECHNOLOGY CO., LTD. HWANG DAH STEEL INC. MINCHALI METAL INDUSTRY CO., LTD. WELL HARVEST, METAL CO., LTD. RONG SHIAN IRON & STEEL CO., LTD. Other Total |
The balance of each customer does not exceed 5% of the balance of this item |
$28,170 17,491 13,417 11,502 11,476 10,687 111,746 $204,489 |
The notes receivable in the left column are due to operation. |
||
- 130 -
G-SHANK ENTERPRISE CO., LTD.
22. Accounts payable -related parties December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Relatedparties | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Accounts payable SUNFLEX TECHNOLOGY CO., LTD. (SUNFLEX G-SHANK PRECISION MACHINERY (SUZHOU) CO., LTD. SHENZHEN G-BAO PRECISION SDN.BHD. SHENZHEN G-SHANK PRECISION SDN.BHD. Total |
$3,913 682 115 65 $4,775 |
- 131 -
G-SHANK ENTERPRISE CO., LTD.
23. Other payables December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Processing expense payable Salaries and bonus payable Employee compensation payable Equipment payable Insurance expense payable Pension expense payable Others Total |
$113,965 100,486 21,000 16,537 8,196 4,695 62,060 $326,939 |
- 132 -
G-SHANK ENTERPRISE CO., LTD.
24. Other payables -related parties
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| SUNFLEX TECHNOLOGY CO., LTD. G-SHANK JAPAN CO., LTD. SHANGHAI G-SHANK PRECISION MACHINERY CO., LTD. SHENZHEN G-BAO PRECISION SDN.BHD. XIAMEN G-SHANK PRECISION MACHINERY CO., LTD. QINGDAO G-SHANK PRECISION SDN.BHD. Total |
$2,677 1,274 32 29 5 4 |
||
| $4,021 | |||
- 133 -
G-SHANK ENTERPRISE CO., LTD.
25. Income tax liabilities -current
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Income tax liabilities -current | Profit-seeking Enterprise income tax | $81,768 | |
G-SHANK ENTERPRISE CO., LTD.
- Other current liabilities
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Temporary credits Receipts under custody Total |
$12,845 3,516 |
||
| $16,361 | |||
- 134 -
G-SHANK ENTERPRISE CO., LTD.
27. Long-term borrowings December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Creditor | Summary | Borrowing amount | Borrowing period | Rate | Mortgage or guarantee |
Repayment method |
Note |
|---|---|---|---|---|---|---|---|
| Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank |
Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan |
$3,242 1,598 16,461 1,904 1,789 1,753 2,023 1,719 867 1,873 2,276 1,938 1,895 2,151 2,017 2,175 1,591 2,086 2,490 2,157 2,634 |
2020/01/03~2025/01/03 2020/02/05~2025/01/03 2020/02/07~2025/02/07 2020/03/05~2025/01/03 2020/04/01~2025/01/03 2020/05/05~2025/01/03 2020/06/05~2025/01/03 2020/07/03~2025/01/03 2020/07/20~2025/01/03 2020/08/05~2025/01/03 2020/08/07~2025/02/07 2020/09/04~2025/01/03 2020/10/05~2025/01/03 2020/11/05~2025/01/03 2020/12/04~2025/01/03 2021/01/05~2025/01/03 2021/01/20~2025/01/03 2021/02/05~2025/01/03 2021/03/05~2025/01/03 2021/04/01~2025/01/03 2021/05/05~2025/01/03 |
0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% |
None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. None. |
Please refer Note 6.(12) of the parent only financial statement |
- 135 -
G-SHANK ENTERPRISE CO., LTD. 27. Long-term borrowings December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Creditor | Summary | Borrowing amount | Borrowing period | Rate | Mortgage or guarantee |
Repayment method |
Note |
|---|---|---|---|---|---|---|---|
| Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Taipei Fubon Bank Total Less: Long-term loans due within one year Long-term loans due after one year |
Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan Credit loan |
2,444 2,426 672 2,452 3,050 2,790 3,378 2,473 76,324 |
2021/06/04~2025/01/03 2021/07/05~2025/01/03 2021/07/20~2025/01/03 2021/08/05~2025/01/03 2021/09/03~2025/01/03 2021/10/05~2025/01/03 2021/11/05~2025/01/03 2021/12/03~2025/01/03 |
0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% 0.7000% |
None. None. None. None. None. None. None. None. |
||
| - | |||||||
| $76,324 | |||||||
- 136 -
G-SHANK ENTERPRISE CO., LTD.
- Deferred income tax liabilities
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(26)(D) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD.
- Net defined benefit liabilities -noncurrent
December 31, 2021
(Expressed in thousands of New Taiwan dollar)
For relevant information, please refer to Note 6.(13)(A)(c) of the parent company only financial report.
- 137 -
G-SHANK ENTERPRISE CO., LTD.
30. Guarantee deposits received December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note | |
|---|---|---|---|---|
| Guarantee deposits received | Lease guarantee deposits and others | $4,646 |
G-SHANK ENTERPRISE CO., LTD.
- Net operating revenue
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Total Sales revenue Sales revenue Parts Mold Tools Product Total Less: Sales returns Sales discounts and allowances Net sales revenue |
3,656,909 KPCS 194 sets 22,582 sets 111,755 KPCS |
$1,737,212 107,131 79,734 63,429 1,987,506 (3,707) (7,325) $1,976,474 |
- 138 -
G-SHANK ENTERPRISE CO., LTD. 32. Operating costs For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Self-production: Direct raw material Beginning inventory Add: Current net material purchased Work-in-process cover into Other cover into Less: Ending inventory Rendering product Rendering work-in-process Inventory loss Current used Direct labor Manufacturing overhead Manufacturing cost Add: Beginning work-in-process Product cover into Raw material cover into Work-in-process cover into Less: Ending work-in-process Rendering raw material Rendering product Rendering expenses Cost of finished goods Add: Beginning finished goods Current net material purchased Less: Ending finished goods Rendering assets Rendering work-in-process Inventory loss Rendering expenses Cost of goods sold (Self-production) Buying and selling: Beginning inventory Add: Current net material purchased Work-in-process cover into Raw material cover into Expenses cover into Less: Ending finished goods Rendering work-in-process Inventory loss Cost of goods sold (Buying and selling) Other operating cost: Inventory loss Inventory cost write-down to net realizable value Total operation cost |
$41,322 606,736 55,302 60 (88,974) (17,618) (1,066) (3,383) |
||
| 592,379 255,801 797,508 |
|||
| 1,645,688 74,074 2,555 1,066 278,277 (113,464) (55,302) (2,572) (2,684) |
|||
| 1,827,638 57,876 5 (81,957) (8,130) (278,277) (1,872) (203) |
|||
| 1,515,080 | |||
| 1,310 33,511 2,572 17,618 (35) (1,624) (2,555) (49) |
|||
| 50,748 | |||
| 5,304 4,693 |
|||
| $1,575,825 | |||
- 139 -
G-SHANK ENTERPRISE CO., LTD.
33. Manufacturing costs
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| (Expressed in thousands | of New Taiwan dollar) | of New Taiwan dollar) | ||
|---|---|---|---|---|
| Items | Summary | Amount | Note | |
| Wages and salaries Rent expense Repairs and maintenance expense Packing expenses Utilities expense Insurance expense Processing expense Depreciations Depletions and amortizations Meal expense Indirect materials Consumables Ole mold parts expenses Other expenses Total |
$105,627 1,188 12,414 26,534 18,855 31,579 326,758 39,097 5,418 9,747 156,699 25,572 13,906 24,114 $797,508 |
- 140 -
G-SHANK ENTERPRISE CO., LTD.
34. Marketing expenses
For the year ended December 31, 2021 (Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Amount | Note |
|---|---|---|---|---|
| Wages and salaries Freight Utilities expense Insurance expense Depreciations Export expenses Packing expenses Services expense Other expenses Total |
$59,330 6,606 3,328 5,195 1,095 11,345 2,524 4,244 6,826 $100,493 |
- 141 -
G-SHANK ENTERPRISE CO., LTD.
35. Management expenses
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Wages and salaries Traveling Expense Postage expenses Repairs and maintenance expense Utilities expense Insurance expense Taxes Depreciations Amortizations Employee benefits/welfare Training expense Miscellaneous purchases Environmental maintenance fee Services expense Consumables Other expenses Total |
$99,668 1,100 2,273 2,621 4,911 9,309 5,032 3,684 2,815 3,385 2,688 1,100 1,659 2,658 2,134 10,582 |
||
| $155,619 | |||
- 142 -
G-SHANK ENTERPRISE CO., LTD.
36. Research and development expenses
For the year ended December 31, 2021
(Expressed in thousands of New Taiwan dollar)
| Items | Summary | Amount | Note |
|---|---|---|---|
| Wages and salaries Utilities expense Insurance expense Depreciations Amortizations Miscellaneous purchases Consumables Services expense Other expenses Total |
$30,083 2,680 2,863 912 1,115 845 1,972 1,803 2,038 |
||
| $44,311 | |||
- 143 -
G-SHANK ENTERPRISE CO., LTD.
- Expected credit losses For the year ended December 31, 2021
For relevant information, please refer to Note 6.(4) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD.
- Other net income and expenses For the year ended December 31, 2021
For relevant information, please refer to Note 6.(23) of the parent company only financial report.
G-SHANK ENTERPRISE CO., LTD. 39. Non-operating income and expenses For the year ended December 31, 2021
For relevant information, please refer to Note 6.(24) of the parent company only financial report.
- 144 -