Skip to main content

AI assistant

Sign in to chat with this filing

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

PI Audit Report / Information 2021

Dec 14, 2021

52009_rns_2021-12-14_ee027d82-003f-4999-893e-2f7b8d5470f0.pdf

Audit Report / Information

Open in viewer

Opens in your device viewer

Pan-International Industrial Corp. Parent Company Only Financial Statements and Auditors’ Report 2021 and 2020 (Stock code 2328)

Company address: No. 97 Anxing Rd., Xindian, New Taipei City Tel: (02)2211-3066

For the convenience of readers and for information purpose only, the auditors’ report and the accompanying financial statements have been translated into English from the original Chinese version prepared and used in the Republic of China. In the event of any discrepancy between the English version and the original Chinese version, or any difference in the interpretation between the two versions, the Chinese language auditors’ report and financial statements shall prevail.

-1-

Pan-International Industrial Corp.

2021 and 2020 Parent Company Only Financial Statements and Auditors’ Report

Table of Contents

Item Page/number/index

One. Cover 1
Two. Table of Contents 2 ~ 3
Three. Auditors’ Report 4 ~ 8
Four. Parent Company Only Balance Sheet 9 ~ 10
Five. Parent Company Only Comprehensive Income Statement 11
Six. Parent Company Only Statement of Changes in Shareholders 12
Equity
Seven. Parent Company Only Statement of Cash Flows 13
Eight. Notes to Parent Company Only Financial Statements 14 ~ 52
I Organization and operations 14
II The Authorization of Financial Reports 14
III Application of Newly Released and Revised Standards and 14 ~ 15
Interpretations
IV Summary of Significant Accounting Policies 15 ~ 24
V Major Sources of Uncertainty in Significant Accounting 24 ~ 25
Judgments, Estimates, and Assumptions
VI Summary of Significant Accounting Items 25 ~ 40
VII Related Party Transactions 40 ~ 42
VIII Pledged Assets 42
IX Significant Contingent Liabilities and Unrecognized 43
Commitments

-2-

Page/number/index

Item

X
Major Disaster Losses
43
XI
Significant Subsequent Events
43
XII
Others
43 ~ 51
XIII Notes disclosure 51
XIV Operating Departments Information 52
Nine. List of important account titles
Cash and cash equivalents Subsidiary Ledger 1
Net accounts receivable Subsidiary Ledger 2
Inventory Subsidiary Ledger 3
Financial assets measured at fair value through other comprehensive Subsidiary Ledger 4
income - noncurrent
Changes in long-term equity investment accounted for under the Subsidiary Ledger 5
equity method
Short-term borrowings Subsidiary Ledger 6
Accounts payable Subsidiary Ledger 7
Operating revenue Subsidiary Ledger 8
Operating cost Subsidiary Ledger 9
Operating expenses
Subsidiary Ledger 10

-3-

Auditors’ Report

(2022) Cai-Shen-Bao-Zi No. 21003340

To Pan-International Industrial Corp.

Audit Opinions

We have audited the Parent Company Only Balance Sheet of Pan-International Industrial Corp. of December 31, 2021 and 2020, and the Parent Company Only Comprehensive Income Statement, Parent Company Only Statement of Changes in Shareholders Equity, the Parent Company Only Statement of Cash Flows, and the Notes to Parent Company Only Financial Statements (including the summary of significant accounting policies) covering the period of January 1 to December 31, 2021 and 2020.

In our opinion, on the basis of the result of our audit and the audit reports presented by other accountants (please refer to additional information section), all the material items prepared in these separate parent company only financial statements are in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers. Therefore, they are able to properly express the separate financial position of Pan-International Industrial Corp. as of December 31, 2021 and 2020, and the parent company only financial performance and parent company only cash flows from January 1 to December 31, 2021 and 2020.

Basis of our opinions

We have conducted the audit according to the Regulations Governing Auditing and Attestation of Financial Statements by Certified Public Accountants and the Generally Accepted Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of Parent Company Only Financial Statements. We are independent of Pan-International Industrial Corp. according to the CPA Code of Professional Ethics of the Republic of China, and we have fulfilled our other ethical responsibilities according to these requirements. On the basis of the result of our audit and the audit reports presented by other certified public accountants, we believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis of our opinion

Key Audit Matters

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the parent company only financial statements of Pan-International Industrial Corp. in 2021. These matters were addressed in the context of our audit of the parent company only financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

-4-

Key audit matters in the 2021 Parent Company Only Financial Statements of Pan-International Industrial Corp. are specified below:

Assessment of the provision for valuation loss on inventory

Description

For information on the accounting policy of valuation of inventory, refer to Note 4 (13) of the Notes to Parent Company Only Financial Statements. The accounting estimate, and the uncertainty of assumption of the valuation of inventory is specified in Note 5 (2) of the Notes to Parent Company Only Financial Statements. The inventory items are specified in Note 6 (3) of the Notes to Parent Company Only Financial Statements. As of December 31, 2021, the balance of inventory and provision for valuation loss for Pan-International Industrial Corp. amounted to NT$1,266,346 thousand and NT$44,244 thousand, respectively. The balance of inventory and provision for evaluation loss as stated in the consolidated financial statements of the same date amounted to NT$5,029,126 thousand and NT$176,739 thousand, respectively.

The main product line marketed by Pan-International Industrial Corp. are cables for electronic signals, connectors, PCB and computer peripherals manufactured by subsidiaries. Rapid changes in the technological environment allows for only a short life cycle of the inventory. In addition, the inventory is highly vulnerable to price fluctuations in the market. The result is devaluation due to vfalling prices of inventory, or the risk of phase out is higher. Pan-International Industrial Corp. and its subsidiaries measure the normal sale of inventory using the lower of the cost or the net realizable value. The above provision for the valuation of inventory loss is mainly based on obsolete items or damaged items of inventory. The net realizable value is based on the experience of handling obsolete items of inventory in the estimation. Because the amount of inventory of Pan-International Industrial Corp. and subsidiaries is significant and the inventory covers a great variety of items, it requires human judgment in sorting out the obsolete or damaged items from the inventory. This requires further judgment in the audit. We therefore listed the provision for valuation loss of inventory of PanInternational Industrial Corp. and its subsidiaries as key audit matter.

The appropriate audit procedure

We have conducted the following audit procedures on the provision for valuation loss of obsolete or damaged inventory:

  1. Assess to determine if the policies for recognizing the provision for valuation loss of inventory in the financial statement period is consistent and reasonable.

  2. Examine if the logic of the system of the inventory aging table for the valuation of inventory used by the management is appropriate, in order to confirm that the information presented in the financial statements is congruent with the policies.

  3. Assess to determine if the provision for valuation loss of inventory is reasonable on the basis of the discussion with the management on the valuation of the net realizable value of the obsolete and damaged items of inventory and the supporting documents obtained.

-5-

Appropriateness of Non-Standard Accounting Entries

Description

Accounting entries record the daily transactions that have occurred. They form the financial statement item balances and transaction amounts after posting, accumulating, and classifying. The accounting entries of Pan-International Industrial Corp. are mainly classified into two categories: standard entries and non-standard entries. Standard entries are based on the original transactions' operation processes and approval procedures through the front-end subsystems (sales, purchase, production, and inventory systems). The relevant transaction entries are transferred into the general ledger. For non-standard entries, the manual operation mode is used to directly record and approve other non-automatic transfer transactions into the general ledger.

Due to the variety and complexity of non-standard entries, which involve manual work and judgment, Inappropriate accounting entries may lead to major financial statement misrepresentations. Therefore, the CPA believes that non-standard accounting entries have high inherent risks. Therefore, testing for non-standard accounting entries is one of the most critical items to check.

The appropriate audit procedure

The audit procedure used and the general summary is specified as follows:

  1. Understand and evaluate the nature of non-standard accounting entries as well as the effectiveness of the entry generation process and control and the appropriateness of the division of rights and responsibilities for relevant personnel, including subjects such as inappropriate personnel, time, and accounting.

  2. Based on the preceding understanding and evaluation, check the appropriateness of the relevant supporting documents and entries for non-standard entries that were identified as high-risk entries, and ensure they have been established and approved by the responsible personnel.

Additional information - audits conducted by other auditors

Some of the investee companies of Pan-International Industrial Corp. accounted for under the equity method were presented in the Parent Company Only Financial Statements. We did not audit the financial statements of these companies. These financial statements were audited by other certified public accountants, and we have made adjustments to these financial statements to make them consistent in accounting policy and conducted necessary examination procedures. Therefore, we presented an opinion on the above parent company only financial statements and the amount presented thereof is based on the auditors’ report of the other certified public accountants. The investment of the above companies accounted for under the investment by equity method amounted to NT$2,699,707 thousand and NT$2,837,693 thousand as of December 31, 2021 and 2020, which accounted for 16% and 19% of the parent company only total assets, respectively. The comprehensive income recognized by the aforementioned companies in the period of January 1 to December 31, 2021 and 2020, amounted to NT$372,751 thousand and NT$179,547 thousand, and accounted for 24% and 25% of the parent company only comprehensive incomes, respectively.

-6-

Responsibilities of Management and Those Charged with Governance for the Parent Company Only Financial Statements.

Management is responsible for the preparation and fair presentation of the parent company only financial statements in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers, and for such internal control as management determines is necessary to enable the preparation of parent company only financial statements free from materials misstatement, whether due to fraud or error.

In preparing the parent company only financial statements., management is responsible for assessing the ability of Pan-International Industrial Corp. to continue as a going concern, disclosing relevant matters, and using the going concern basis of accounting, unless management either intends to liquidate Pan-International Industrial Corp. or to cease operations, or has no realistic alternative but to do so.

Those charged with governance (including the Auditing Committee) are responsible for overseeing the financial reporting process of Pan-International Industrial Corp.

Auditor’s Responsibilities for the Audit of the Parent Company Only Financial Statements

Our objectives are to obtain reasonable assurance whether the parent company only financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with generally accepted auditing standards of the Republic of China will always detect a material misstatement in the parent company only financial statements when it exists. Misstatements can arise from fraud or error. These are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these parent company only financial statements.

As part of an audit in accordance with the auditing principles generally accepted in the Republic of China, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:

  1. Identify and assess the risks of material misstatement of the parent company only financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

  2. Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control of Pan-International Industrial Corp.

  3. Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.

  4. Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on Pan-International Industrial Corp. and its ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the parent company only financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause Pan-International Industrial Corp. to cease to continue as a going concern.

-7-

  1. Evaluate the overall presentation, structure and content of the parent company only financial statements (including the notes to the statements), and whether the parent company only financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

  2. Obtain sufficient appropriate audit evidence regarding the financial information of the entities within Pan-International Industrial Corp. to express an opinion on the parent company only financial statements. We are responsible for the direction, supervision and performance of the separate audit, and we are responsible for forming an audit opinion on the parent company only financial statements.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings (including any significant deficiencies in internal control that we identify during our audit).

We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence (and where applicable, related safeguards).

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the parent company only financial statements of Pan-International Industrial Corp. in 2021 and therefore are the key audit matters. We describe these matters in our auditors’ report unless law or regulation precludes public disclosure about the matter or when,in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.

PwC Taiwan

Yung-Chien Hsu

Independent Auditors

Min-Chuan Feng

Former Financial Supervisory Commission, Executive Yuan Approval No.: (84)Tai-Cai-Cheng-VI No. 13377 Former Securities and Futures Bureau, Financial Supervisory Commission, Executive Yuan Approval No.: Jin-Guan-Cheng-VI-Zi No. 0960038033

March 22, 2022

-8-

Pan-International Industrial Corp. Parent Company Only Balance Sheet December 31, 2021 and 2020

Unit: NTD thousand

Unit: NTD thousand
Assets
Current assets
1100
Cash and cash equivalents

1170
Net accounts receivable

1180
Accounts receivable - Related
parties net

1200
Other receivables

130X
Inventory

1479
Other current assets -others
11XX
Total current assets
Non-Current Assets
1517
Financial assets measured at fair
value through other comprehensive
income - Non-current

1550
Investment by equity method

1600
Property, plant, and equipment

1760
Net investment property

1840
Deferred tax assets

1900
Other non-current assets
15XX
Total non-current assets
1XXX
Total assets
Note December 31, 2021 December 31, 2020
Amount
%
$ 1,376,015
9

938,742
6
1,489,916
10

423,543
3

156,274
1

2,270
-

4,386,760
29
1,233,266
9

9,254,068
62

18,788
-

34,371
-

27,451
-

248
-

10,568,192
71
$ 14,954,952
100
Amount % Amount
$ 1,376,015

938,742
1,489,916

423,543

156,274

2,270

4,386,760
1,233,266

9,254,068

18,788

34,371

27,451

248

10,568,192
$ 14,954,952
6 (1)
6 (2)
7
7
6 (3)
6 (4)
6 (5)
6 (6)
6 (7)
6 (20)
$ 1,570,109
1,035,702
1,783,997
76,087
1,222,102
2,315

9

6
10

1

7

-
5,690,312
33
1,694,849
9,715,551
17,980
34,151
18,076
48,649
10

57

-

-

-

-
11,529,256
67
$ 17,219,568
100

(To be Continued)

-9-

Pan-International Industrial Corp. Parent Company Only Balance Sheet December 31, 2021 and 2020

Unit: NTD thousand

LIABILITIES AND EQUITY Note
December 31, 2021
December 31, 2020
Amount
%
Amount
%
6 (8)
$ 553,600
3 $ 1,367,040
9
6 (15)
628,363
4
42,286
-
1,484,688
9
661,873
4
7
1,633,370
9
1,299,798
9
6 (9)
184,233
1
174,857
1
6 (20)
144,503
1
77,878
1

555
-
500
-
4,629,312
27
3,624,232
24
6 (20)
165,104
1
147,286
1
6 (10)
8,624
-
12,459
-
5,186
-
5,186
-
178,914
1
164,931
1
4,808,226
28
3,789,163
25
6 (11)
5,183,462
30
5,183,462
35
6 (12)
1,503,606
8
1,503,606
10
6 (13)
1,138,619
7
1,062,342
7
1,349,724
8
1,312,274
9
4,308,365
25
3,453,829
23
6 (14)
(
1,072,434 ) (
6 ) (
1,349,724 ) (
9 )
12,411,342
72
11,165,789
75
9
$ 17,219,568
100 $ 14,954,952
100
Current liability
2100
Short-term borrowings

2130
Contractual liabilities - Current
2170
Accounts payable
2180
Accounts payable - Related
parties

2200
Other payables

2230
Current tax liabilities

2399
Other current liabilities - Other
21XX

Total current liabilities
Non-current liabilities
2570
Deferred tax liabilities

2640
Net defined benefit liabilities-
noncurrent

2670
Other noncurrent liabilities -
others
25XX
Total non-current liabilities
2XXX
Total liabilities
interests
Share capital

3110
Common share capital
Capital surplus

3200
Capital surplus
Retained earnings

3310
Legal reserve
3320
Special reserve
3350
Unappropriated earnings
Other equities

3400
Other equities
3XXX
Total equity
Significant Contingent Liabilities
and Unrecognized Commitments

3X2X
Total liabilities and equity

The notes to the parent company only financial statements attached constitute an integral part of the parent company only financial statements, please refer to them, too.

Chairman of the Board: Sung-Fa Lu Managerial Officer: Sung-Fa Lu

Accounting Supervisor: Feng-An Huang

-10-

Pan-International Industrial Corp.

Parent Company Only Comprehensive Income Statement January 1 to December 31, 2021 and 2020

Unit: NTD thousand (except in NTD for earnings per share)

Item Note 2021
4000
Operating revenue

5000
Operating cost

5900
Operating profit margin
Operating expenses

6100
Selling and marketing expenses
6200
General and administrative expenses
6300
Research and development expenses
6450
Expected credit impairment

6000
Total operating expenses
6900
Operating profit
Non-operating income and expense
7100
Interest income
7010
Other income

7020
Other gains and losses

7050
Financial costs

7070
The proportion of income from subsidiaries,
associates, and joint ventures accounted for
under the equity method
7000
Total non-operating income and expenses
7900
Net income before tax
7950
Income tax expense

8200
Net income for the period
Other comprehensive income (net)
Items that will not be reclassified subsequently
to profit or loss
8311
Remeasured value of defined benefit plan

8316
Unrealized evaluation profit and loss of equity
instrument investment measured at fair value
through other comprehensive income

8330
The other comprehensive income from
subsidiaries, associates, and joint ventures
accounted for under the equity method- items
not reclassified as income

8349
Income tax related to items not reclassified

8310
Total of items not reclassified to profit or loss
Items that may be reclassified subsequently to
profit or loss:
8361
Currency translation difference

8360
Total of items that may be reclassified
subsequently to profit or loss:
8300
Other comprehensive income (net)
8500
Total comprehensive income in the current
period
Earnings per share (EPS)

9750
Basic earnings per share
9850
Diluted earnings per share
6 (15) and 7
6 (13) (18) and 7
6 (18)
12 (2)
6 (16)
6 (17)
6 (19)
6 (20)
6 (10)
6 (14)
6 (21)
6 (20)
6 (14)
6 (22)

The notes to the parent company only financial statements attached constitute an integral part of the parent company only financial statements, please refer to them, too.

Chairman of the Board: Sung-Fa Lu Managerial Officer: Sung-Fa Lu Accounting supervisor: Feng-An Huang

-11-

Pan-International Industrial Corp.

Parent Company Only Statement of Changes in Shareholders Equity January 1 to December 31, 2021 and 2020

Note Common share
capital
Capital surplus Retained earnings Retained earnings Unit: NTD thousand
Other equities
Currency translation
difference
Unrealized Gain
(Loss) on Financial
Assets at Fair Value
through Other
Comprehensive
Income
Total Equity
$ 1,061,916 ) ($ 250,358 )
$ 10,958,812

-
-
663,190

101,216 )
142,489
62,133

101,216 )
142,489
725,323

-
-
-

-
-
-

-
-
(
518,346 )

-
(
78,723 )
-
$ 1,163,132 ) ($ 186,592 )
$ 11,165,789
$ 1,163,132 ) ($ 186,592 )
$ 11,165,789

-
-
967,232

197,527 )
811,004
(
614,605 )

197,527 )
811,004
1,581,837

-
-
-

-
-
-

-
-
(
336,925 )

-
-
641

-
(
336,187 )
-
$ 1,360,659 )$ 288,225
$ 12,411,342
Unit: NTD thousand
Other equities
Currency translation
difference
Unrealized Gain
(Loss) on Financial
Assets at Fair Value
through Other
Comprehensive
Income
Total Equity
$ 1,061,916 ) ($ 250,358 )
$ 10,958,812

-
-
663,190

101,216 )
142,489
62,133

101,216 )
142,489
725,323

-
-
-

-
-
-

-
-
(
518,346 )

-
(
78,723 )
-
$ 1,163,132 ) ($ 186,592 )
$ 11,165,789
$ 1,163,132 ) ($ 186,592 )
$ 11,165,789

-
-
967,232

197,527 )
811,004
(
614,605 )

197,527 )
811,004
1,581,837

-
-
-

-
-
-

-
-
(
336,925 )

-
-
641

-
(
336,187 )
-
$ 1,360,659 )$ 288,225
$ 12,411,342
Capital reserve -
Issuancepremium

Capital reserve -
Treasury share
transaction
Capital reserve -
difference between
the price and face
value from the
acquisition or
disposal of equity
with subsidiaries.
Legal reserve
Special reserve Unappropriated
earnings
Currency translation
difference
2020
January 1
Net income for the period
Other comprehensive income
recognized for the period
6 (14) (21)
Total comprehensive income in the
current period
Earnings distribution and provisions
for 2019:
6 (13)
Provision of legal reserve
Provision of special reserve
Cash dividends
Equity instruments measured at fair
value through other comprehensive
income
6 (14)
December 31
2021
January 1
Net income for the period
Other comprehensive income
recognized for the period
6 (14) (21)
Total comprehensive income in the
current period
Earnings distribution and provisions
for 2020:
6 (13)
Provision of legal reserve
Provision of special reserve
Cash dividends
The invested company's capital
reduction refund exceeded the book
value
Equity instruments measured at fair
value through other comprehensive
income
6 (14)
December 31
$ 5,183,462 $ 1,402,318 $ 98,543 $ 2,745 $ 959,410 $ 883,205 $ 3,741,403

663,190

20,860

684,050
(
102,932 )
(
429,069 )
(
518,346 )

78,723
$ 3,453,829
$ 3,453,829

967,232

1,128

968,360
(
76,277 )
(
37,450 )
(
336,925 )

641

336,187
$ 4,308,365
(

(
(




(
(

(
(





(
$ 1,061,916 )

-

101,216 )

101,216 )

-

-

-

-

$ 1,163,132 )
$ 1,163,132 )

-

197,527 )

197,527 )

-

-

-

-

-

$ 1,360,659 )
(


(
(
(


(
-

-

-

-

-

-

-
-

-

-

-

-
-
-

-
-
-

-
-
-
-
-

-

-

-

-

-

-

-

-
-

-

-

-

-
$ 2,745
-
-
-
-
-


102,932

-

-

-

-

429,069

-

-
$ 5,183,462 $ 1,402,318 $ 98,543 $ 1,062,342 $ 1,312,274
$ 5,183,462 $ 1,402,318 $ 98,543 $ 2,745 $ 1,062,342 $ 1,312,274
-

-

-

-

-

-

-

-

-

-

-

-
-
-

-

-

-

-
-
-
-
-
-

-

-

-

-

-

-

-

-

-

-
-

-

-

-

-

-


76,277

-

-

-

-

-

37,450

-

-

-
$ 5,183,462 $ 1,402,318 $ 98,543 $ 2,745 $ 1,138,619 $ 1,349,724

The notes to the parent company only financial statements attached constitute an integral part of the parent company only financial statements, please refer to them, too.

Chairman of the Board: Sung-Fa Lu

Managerial Officer: Sung-Fa Lu

Accounting Supervisor: Feng-An Huang

-12-

Pan-International Industrial Corp.

Parent Company Only Statement of Cash Flows January 1 to December 31, 2021 and 2020

CASH FLOWS FROM OPERATING ACTIVITIES
Income before income tax
Adjustments
income and expenses items
Depreciation expenses and amortizations

Provision for expected credit impairment loss

Net benefits of financial assets and liabilities measured at
fair value through the income

Interest expense

Interest income
Dividend income

The proportion of income from subsidiaries, associates, and
joint ventures accounted for under the equity method
Unrealized foreign exchange gain

Changes in assets/liabilities related to operating activities
Net change in assets related to operating activities
Net accounts receivable
Accounts receivable - Related parties net
Inventory
Other receivables
Other current assets
Net change in liabilities related to operating activities
Accounts payable
Accounts payable - Related parties
Other payables
Other current liabilities
Other non-current liabilities
Contractual liabilities
Cash inflow from operations
Income tax paid
Net cash inflow from operating activities
Cash flows from investing activities
Decrease of funds lend to related parties
Return of investment shares using the investment by equity
method
Proceeds from disposal of financial assets measured at fair value
through other comprehensive income
Refund of capital investment in financial assets measured at fair
value through other comprehensive income
Purchase of property, plant and equipment

Decrease (increase) of receivables from purchase of materials for
a third party
Decrease in refundable deposits
Interest received
Dividend received
Acquisition of financial assets at fair value through profit or loss
Disposal of financial assets at fair value through profit or loss
Increase in other non-current assets
Net cash inflow (outflow) from investment activities
Cash flows from financing activities
Decrease in short-term borrowings

Interest paid
Cash dividend payment

Net cash outflow from financing activities
Increase in cash and cash equivalents in the current period
Cash and cash equivalents at the beginning of the period
Cash and cash equivalents at the end of the period
Unit: NTD thousand
Note
January 1 to December 31,
2021
January 1 to December 31,
2020
$ 1,146,747 $ 758,715
6 (18)
1,403
1,544
12 (2)
1,937
1,848
6 (17)
(
11,188 )
-
6 (19)
5,302
21,966
(
6,276 ) (
8,343 )
6 (16)
(
25,200 )
-
(
427,452 ) (
341,342 )
6 (23)
(
29,160 ) (
73,935 )
(
98,782 )
452,597
(
294,196 )
1,222,520
(
1,065,828 )
612,472
97,204
42,563
(
7,200 )
1,141
822,815 (
433,166 )
333,572 (
802,798 )
(
7,034 ) (
41,780 )
- (
268 )
- (
2,151 )
586,077
5,838
1,022,741
1,417,421
(
85,841 ) (
54,167 )
936,900
1,363,254
284,800
946
110,000
-
-
166,954
9,060
9,439
6 (6)
(
88 ) (
220 )
(
6,804 )
3,423
-
211
6,276
8,343
25,200
-

(
1,902 )
-
5,846
-
(
48,687 )
-
383,701
189,096
6 (23)
(
784,280 ) (
132,975 )
(
5,302 ) (
21,966 )
6 (13)
(
336,925 ) (
518,346 )
(
1,126,507 ) (
673,287 )
194,094
879,063
1,376,015
496,952
$ 1,570,109$ 1,376,015

The notes to the parent company only financial statements attached constitute an integral part of the parent company only financial statements, please refer to them, too.

Chairman of the Board: Sung-Fa Lu Managerial Officer: Sung-Fa Lu

Accounting Supervisor: Feng-An Huang

-13-

Pan-International Industrial Corp. Notes to Parent Company Only Financial Statements 2021 and 2020

Unit: NTD thousand (unless otherwise noted)

I. Organization and operations

Pan-International Industrial Corp. (hereinafter referred to as “the Company”) was established in the Republic of China. The principal business of the Company includes the development, manufacturing, and sale of electronic signal cables, connectors, electronic signal cable connectors, precision moulds, PCB and other computer peripherals.

II. The Authorization of Financial Reports

The Parent Company Only Financial Statements have been passed by the Board on March 22, 2022, for announcement.

III. Application of Newly Released and Revised Standards and Interpretations

(I) The impact of the adoption of the new and revised International Financial Reporting Standards (IFRS) approved by the Financial Supervisory Commission (FSC)

The following table sets forth the standards and interpretations for the new issues, amendments, and revisions of International Financial Reporting Standards (IFRS) recognized by the FSC for application in 2021:

in 2021:
New issued/amended/revised standards and interpretations Effective date of the
release of the
International
Accounting Standards
Board
Amendment to IFRS 4 "Extension of temporary exemption
from the application of IFRS 9"
Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4, and IFRS 16
second stage "Interest Rate Benchmark Reform - Phase 2."
Amendment to IFRS 16 "COVID-19-Related Rent
Concessions After June 30, 2021"

Note: FSC has authorized early application from January 1,
2021 onward.
January 1, 2021
January 1, 2021
April 1, 2021 (Note)

The Company has assessed that the standards and interpretations above have no significant impact on the financial position and financial performance of the Company.

-14-

(II) Impact of not adopting the new and revised International Financial Reporting Standards approved by the FSC

The following table sets forth the standards and interpretations for the new issues, amendments, and revisions of International Financial Reporting Standards (IFRS) recognized by the FSC for application in 2022:

New issued/amended/revised standards and interpretations
Effective date of the
release of the
International Accounting
Standards Board
Amendment to IFRS 3 "Index to conceptual framework"
Amendment to IAS 16 "Property, plant and equipment:
price before reaching intended use"
Amendment to IAS 37 "Loss contracts - Cost of performing
contracts"
Annual improvement from 2018 to 2020
January 1, 2022
January 1, 2022
January 1, 2022
January 1, 2022

The Company has assessed that the standards and interpretations above have no significant impact on the financial position and financial performance of the Company.

(III) Impact of International Financial Reporting Standards issued by the International Accounting Standards Board not yet approved by the FSC

The following table summarizes the newly issued, amended, and revised standards and interpretations of International Financial Reporting Standards issued by the IASB but not yet recognized by the FSC:

New issued/amended/revised standards and interpretations Effective date of the
release of the
International
Accounting Standards
Board
Amendments to IFRS 10 and IAS 28 "Asset sales or
investments between investors and their associated enterprises
or joint ventures"

IFRS 17 “Insurance contracts”
Amendment to IFRS 17 “Insurance contracts”
Amendment to IFRS 17 “Initial Application of IFRS 17 and
IFRS 9 ─ Information Comparison”
Amendment to IAS 1 "Classification of current or non-current
liabilities"
Amendment to IAS 1 “Disclosure of Accounting Policies”
Amendment to IAS 8 “Definition of Accounting Estimates”
Amendments to IAS 12 regarding "Deferred Tax related to
Assets and Liabilities arising from a Single Transaction"
To be decided by IASB
January 1, 2023
January 1, 2023
January 1, 2023
January 1, 2023
January 1, 2023
January 1, 2023
January 1, 2023

The Company has assessed that the standards and interpretations above have no significant impact on the financial position and financial performance of the Company.

-15-

IV. Summary of Significant Accounting Policies

The major accounting policies adopted in the preparation of the parent company only financial statements are as follows. Unless otherwise stated, these policies apply consistently throughout the reporting period.

(I) Statement of compliance

The parent company only financial statements were compiled in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers.

(II) Basis of preparation

  1. The parent company only financial statements were compiled on the basis of historical cost except for the following important items:

(1) Financial assets and liabilities (including derivatives) are measured at fair value through income.

(2) Financial assets measured at fair value through other comprehensive income. (3) Defined benefit liabilities are recognized according to the net amount of retirement fund assets minus the present value of defined benefit obligations.

  1. The preparation of financial reports in accordance with the International Financial Reporting Standards, International Accounting Standards, Interpretation and Interpretation Announcements (hereinafter referred to as IFRSs) recognized by the Financial Supervisory Commission requires the use of some important accounting estimates. In the application of the Company’s accounting policies, the management also needs to use its judgment, involving items with high judgment or complexity, or major assumptions and estimates involving parent company only financial statements. Please refer to note 5 for details.

(III) Foreign exchange conversion

  1. The parent company only financial statements were presented in the functional currency of the Company, which is “NTD”.

  2. Foreign currency transactions and balances

(1) Foreign currency transactions are converted into the functional currency at the spot exchange rate on the transaction date or measurement date, and the conversion difference arising from the conversion of such transactions is recognized as current profit and loss.

(2) The balance of foreign currency monetary assets and liabilities shall be evaluated and adjusted at the spot exchange rate on the balance sheet date, and the conversion difference arising from the adjustment shall be recognized as the current profit and loss.

(3) The balance of foreign currency non-monetary assets and liabilities measured at fair value through income shall be evaluated and adjusted according to the spot exchange rate on the balance sheet date, and the exchange difference arising from the adjustment shall be recognized as the current profit and loss; if the balance is measured at fair value through other comprehensive income, it shall be evaluated and adjusted according to the spot exchange rate on the balance sheet date, and the exchange difference arising from the adjustment shall be recognized in others comprehensive income; if it is not measured by fair value, it is measured according to the historical exchange rate on the initial trading day.

(4) All exchange gains and losses are reported in "other gains and losses" in the income statement.

-16-

  1. Conversion of foreign operations

(1) For all group individuals and affiliated enterprises whose functional currency is different from the presentation currency, their operating results and financial status shall be converted into the presentation currency in the following ways:

A. Assets and liabilities expressed on each balance sheet are converted at the closing exchange rate on that balance sheet date;

B. The income and expense losses expressed in each consolidated income statement are converted at the current average exchange rate; and

C. All exchange differences arising from the conversion are recognized in other comprehensive income.

(2) When the foreign operation which is partially disposed of or sold is a subsidiary, the accumulated exchange difference recognized in other comprehensive income is returned to the noncontrolling interest of the foreign operation on a pro-rata basis. If the Company still has the equity of the former subsidiaries in part but lost the control of the foreign operations, it should be treated as the disposal of the equity of the foreign operations in whole.

(3) Goodwill and fair value adjustments arising from the acquisition of a foreign individual entity are treated as assets and liabilities of the foreign individual entity and are converted at the exchange rate at the end of the period.

  • (IV) Classification criteria for current and non-current assets and liabilities

  • Assets that meet one of the following conditions are classified as current assets:

  • (1) The asset is expected to be realized in the normal business cycle or intended to be sold or consumed.

  • (2) Held mainly for trading purposes.

  • (3) Expected to be realized within 12 months after the balance sheet date.

  • (4) Cash or cash equivalents, except for those to be exchanged or used to settle liabilities in at least 12 months after the balance sheet date.

The Company classified all the assets not conforming to the above conditions as noncurrent assets.

  1. Liabilities that meet one of the following conditions are classified as current liabilities:

  2. (1) Those that are expected to be settled in the normal business cycle.

  3. (2) Held mainly for trading purposes.

  4. (3) Expected to be settled within 12 months after the balance sheet date.

  5. (4) The repayment period cannot be unconditionally deferred to at least 12 months after the balance sheet date. The terms of the liabilities may be based on the choice of the counterparty; the fact that the liabilities are settled due to the issuance of equity instruments does not affect its classification.

The Company classified all the liabilities not conforming to the above conditions as noncurrent assets.

(V) Cash equivalents

Cash equivalents refer to short-term and highly liquid investments that can be converted into a fixed amount of cash at any time with little risk of change in value. Time deposits that meet the definition above and are held to meet short-term cash commitments in operation are classified as cash equivalents.

-17-

(VI) Financial assets at FVTPL 1. Financial assets that are not measured at amortized cost or at fair value through other comprehensive income.

  1. The Company adopts the transaction day accounting on financial assets measured at fair value through profit and loss in conformity with trading practices.

  2. The Company measures their fair value at the time of initial recognition, and the relevant transaction costs are recognized in profit or loss; subsequently, they are measured at fair value, and the profit or loss is recognized in profit or loss.

  3. If the right to dividend has been determined, economic benefits related to the dividend may flow in, and when the amount of dividend can be measured with reliability, the Company recognizes dividend income in profit and loss.

(VII) Financial assets at FVTOCI

  1. Financial assets at FVTOCI refer to an irrevocable choice at the time of initial recognition to report changes in the fair value of equity instrument investments that are not held for trading in other comprehensive income; or debt instrument investments that meet the following conditions at the same time:

(1) The financial asset is held under the business model to collect contractual cash flow and for sale.

(2) The cash flow generated on a specific date from the contractual terms of the financial assets is entirely the interest in the payment of the principal and the outstanding principal amount.

  1. The Company adopts the transaction day accounting on financial assets measured at fair value through other comprehensive income in conformity with trading practices.

  2. At initial recognition, the Company measured at fair value plus the cost of transactions, and measured at fair value in subsequent recognition:

(1) Changes in the fair value of equity instruments are recognized in other comprehensive income. At the time of derecognition, the accumulated profits or losses previously recognized in other comprehensive income shall not be reclassified to profit or loss but transferred to retained earnings. If the right to dividend has been determined, economic benefits related to the dividend may flow in, and when the amount of dividend can be measured with reliability, the Company recognizes dividend income in profit and loss.

(2) Changes in the fair value of debt instruments are recognized in other comprehensive income, while the impairment loss, interest income, and foreign currency exchange gain or loss before derecognition are recognized in profit or loss. At the time of derecognition, the accumulated gain or loss previously recognized in other comprehensive income is reclassified from equity to profit or loss.

(VIII) Financial assets measured at after-amortization cost

  1. Financial assets measured at after-amortization cost refer to those who meet the following conditions at the same time:

(1) Holding the financial asset under the business model to collect the contractual cash flow.

(2) The cash flow generated on a specific date from the contractual terms of the financial assets is entirely the interest in the payment of the principal and the outstanding principal amount.

-18-

  1. The Company adopts the transaction day accounting on financial assets measured at amortized cost in conformity with trading practices.

  2. The Company measures its fair value plus transaction cost at the time of original recognition. Subsequently, the effective interest method is adopted to recognize interest income and impairment loss in the current period according to the amortization procedure, and the profit or loss is recognized in profit and loss at the time of derecognition.

  3. Due to the short holding period, the fixed deposits held by the Company that do not conform to cash equivalents have an insignificant discount effect and are therefore measured by the investment amount.

(IX) Accounts and notes receivable

  1. Accounts and notes receivable refer to accounts and notes which, according to the contract, have the unconditional right to receive the amount of consideration obtained from the transfer of goods or services.

  2. For short-term accounts receivable and notes receivable without interest payment, the effect of discount is marginal, therefore the Company measures at the initial invoice amount.

(X) Impairment of financial assets

On each balance sheet date, the Company takes into account all reasonable and verifiable information (including forward-looking) for financial assets measured at amortized cost. If the credit risk does not increase significantly after the original recognition, the loss allowance is measured at 12 months expected credit loss; if the credit risk has increased significantly since the original recognition, the loss allowance is measured according to the expected credit loss amount during the duration; for accounts receivable that do not contain significant financial components or contract assets, the loss allowance is measured according to the expected credit loss amount in the period.

(XI) Derecognition of financial assets

When the Company’s contractual right to receive cash flows from financial assets lapses, the financial assets will be derecognized.

(XII) Lessor’s lease transaction - Operating lease

Lease income from operating leases, after deducting any incentives given to the lessee, is amortized and recognized as current income on a straight-line method during the lease period.

(XIII) Inventory

Inventories are measured by the lower of cost and net realizable value, and the cost is determined by the weighted average method. The cost of finished products and work-in-progress includes raw materials, direct labor, other direct costs, and production-related manufacturing expenses (allocated according to normal production capacity), but does not include borrowing costs. When comparing whether the cost or the net realizable value is lower, the item-by-item comparison method is adopted. The net realizable value refers to the balance of the estimated selling price in the normal business process after subtracting the estimated cost that must be invested before completion and related variable sales expenses.

-19-

(XIV) Investment by equity method/Subsidiaries and associates

  1. Subsidiaries refer to parent company only entities (including structured parent company only entities) controlled by the Company. When the Company is exposed to or entitled to variable remuneration from participation in an parent company only entity, and can influence such remuneration through the power over the parent company only entity, the Company controls such an parent company only entity.

  2. The unrealized income derived from the transactions between the Company and subsidiaries has been eliminated. Necessary changes in the accounting policies of the subsidiaries have been made for consistency with the accounting policies of the Company.

  3. The share of income after the acquisition of the subsidiary by the Company is recognized as income in the current period. Other comprehensive income after the acquisition of the subsidiary is recognized as other comprehensive income. If the share of loss of the subsidiary recognized by the Company is greater than or equal to the equity of the subsidiary, the Company shall continue to recognize for loss in proportion to the holding of shares.

  4. If the changes in the proportion of shareholding over the subsidiary do not result in the loss of control (transactions with non-controlling interests), it is processed as equity transaction and seen as transactions among owners. The difference between the adjustment amount of a non-controlling interest and the fair value of the consideration paid or received is directly recognized under equity.

  5. Associates are entities over which the Company has significant influence but no control. In general, these are the entities where the Company directly or indirectly holds more than 20% of their shares with voting rights. The Company’s investment in associates is treated with the equity method and recognized at cost when acquired.

  6. The share of income after the acquisition of the associate by the Company shall be recognized as income in the current period. Other comprehensive income after the acquisition is recognized as other comprehensive income. If the share of loss from any of the associates of the Company is greater than or equal to the equity of the associate (including any other unsecured receivables), the Company will not recognize for further loss unless the Company has legal obligations, presumed obligations or has paid for the loss.

  7. When there is a change in equity from a related company that is not profit or loss or other comprehensive profit or loss and does not affect the shareholding ratio of the related company, the Company shall recognize the change in ownership as a “capital reserve” based on the shareholding ratio.

  8. The unrealized profit and loss from the transactions between the Company and associates shall be written off in proportion to the equity of the associate held by the Company; unless there is evidence indicating the assets transferred in the transaction have been impaired, the unrealized loss shall also be written off. Necessary changes in the accounting policies of the associates have been made for consistency with the accounting policies of the Company.

-20-

  1. If the Company loses significant influence over an associate when disposing of it, the full amount related to the associate previously recognized as other comprehensive income shall be treated the same as the direct disposal of related assets or liabilities in accounting. In other words, the Company shall reclassify the disposed assets or liabilities as income or loss previously recognized as profit or loss under other comprehensive income. When losing significant influence over the associate, the profit or loss shall be reclassified as income from equity. If the Group still has a significant influence on the affiliated enterprise, the amount previously recognized in other comprehensive income shall be transferred out in the above manner only in proportion.

  2. According to the Regulations Governing the Preparation of Financial Reports by Securities Issuers, the income and other comprehensive income presented in the parent company only financial statements of the current period shall be identical with the share of income and other comprehensive income attributable to the parent company as presented in the separate financial statements of the current period. Likewise, the shareholders equity presented in the parent company only financial statements shall be the same as the shareholders equity attributable to the parent company presented in the separate financial statements.

(XV) Property, plant, and equipment

  1. Property, plant and equipment are recorded based on the acquisition cost, and the relevant interest during the acquisition and construction period is capitalized.

  2. Subsequent cost could be included as asset in the book value of assets or recognized as an independent asset only when the future economic benefit related to the cost of the item will likely flow into the Company in the future and the cost of the item can be reliably measured. The book value of the reset part should be derecognized. All other maintenance costs are recognized in current profit or loss when incurred.

  3. For property, plant and equipment, the cost model is adopted for the subsequent measurement. Except that land is not depreciated, the depreciation is calculated by the straight-line method according to the estimated service life. If the components of property, plant and equipment are significant, they are separately depreciated.

  4. The Company will review the residual value, life span and depreciation method of all assets on the last day of each fiscal year. If the residual value and life span differs from the previous estimation, or the expected mode of depletion of the economic benefit inherent to the assets has changed significantly, it shall be handled in accordance with the provisions for changes in accounting estimates in IAS 8 “Accounting Policies, Changes in Accounting Estimates and Errors” from the day of change. The service life of each asset is as follows:

==> picture [409 x 43] intentionally omitted <==

(XVI) Investment property

Investment property is recognized at the acquisition cost, and the cost model is adopted for the subsequent measurement. Except for land, depreciation is made on a straight-line method based on the estimated service life, and the service life is 10 ~ 40 years.

-21-

(XVII) Impairment of non-financial assets

The Company estimates the recoverable amount of assets with signs of impairment on the balance sheet date. When the recoverable amount is lower than its book value, the impairment loss is recognized. The recoverable amount refers to the fair value of an asset minus disposal cost or its rightof-use value, whichever is higher.

(XVIII) Borrowings

Refers to short-term borrowings from a bank. The Company measures their fair value minus transaction costs at the time of initial recognition, and subsequently, for any difference between the price after deducting transaction costs and the redemption value, the effective interest method is used to recognize interest expenses in profit and loss during the outstanding period according to the amortization procedure.

(XIX) Notes payable and accounts payable

  1. Notes payable and accounts payable refer to debts arising from the purchase of raw materials, commodities, or labor services on credit and notes payable due to business and non-business reasons.

  2. For short-term accounts and notes payable that belong to unpaid interest, as the discounting effect is insignificant, the Company uses the original invoice amount to measure the value.

(XX) Derecognition of financial liabilities

The Company will derecognize financial liabilities if the contractual obligation has been performed, canceled or expired.

(XXI) The offset of financial assets and liabilities

When there is a legally enforceable right to offset the recognized amount of financial assets and liabilities, and the intention is to settle on a net basis or to realize assets and settle liabilities at the same time, the financial assets and financial liabilities can offset each other and be expressed in the net amount on the balance sheet.

(XXII) Employee welfare

1. Short-term employee benefits

Short-term employee benefits are measured by the non-discounted amount expected to be paid and recognized as expenses when the related services are provided.

  1. Pension

(1) Defined allocation plan

For a defined allocation plan, the amount of pension funds to be allocated is recognized as the current pension cost on an accrual basis. Advance allocations are recognized as assets to the extent that cash is refundable or future payments are reduced.

(2) Defined benefit plan

A. The net obligation under a defined benefit plan is calculated by discounting the future benefit amount earned by the employee in the current or past service, and the fair value of the plan asset is deducted from the present value of the defined benefit obligation on the balance sheet date. The net obligation of defined benefits is calculated annually by an actuary using the projected unit benefit method. The discount rate is determined by reference to the market yield of high-quality corporate bonds that are consistent with the currency and period of the defined benefit plan on the balance sheet date; in countries where there is no deep market for high-quality corporate bonds, the market yield of government bonds (on the balance sheet date) is used.

B. The remeasured amount arising from a defined benefit plan is recognized in other comprehensive income in the period in which it occurs and is expressed in retained earnings.

C. Expenses related to cost of service of the previous period shall be recognized as profit or loss at once.

-22-

  1. Employee remuneration and director’s remuneration

Employee remuneration and director's remuneration are recognized as expenses and liabilities when they have legal or constructive obligations and the amount can be reasonably estimated. If there is any difference between the actual distribution amount and the estimated amount, it shall be treated as the change of accounting estimate.

(XXIII) Income tax

  1. Income tax expense includes current and deferred income tax. Income tax is recognized in profit or loss, except for income tax related to items included respectively in other comprehensive income or directly included in equity.

  2. The Company calculates the income tax in the current period on the basis of the tax rate already legislated or actually in force in the country of operation or where payable tax is realized as of the balance sheet day. The management assesses the status of income tax returns regularly concerning the applicable income tax laws and regulations, and, where applicable, assesses income tax liabilities based on the amount of tax expected to be paid to the tax authorities. Undistributed earnings are subject to income tax in accordance with the income tax law, and the income tax expense of undistributed earnings shall be recognized in accordance with the actual distribution of earnings in the year following the year in which the earnings are generated after the earnings distribution proposal is passed by the shareholders’ meeting.

  3. Deferred income tax is recognized according to the temporary difference between the tax base of assets and liabilities and their book value in the parent company only balance sheet by using the balance sheet method. Deferred income tax liabilities arising from originally recognized goodwill are not recognized. If the deferred income tax comes from the originally recognized assets or liabilities in a transaction (excluding business merger), and the accounting profit or tax income (tax loss) is not affected at the time of the transaction, then it is not recognized. If there is a temporary difference arising from the investment in subsidiaries and associates, the Company may control the time point for the reversal of the temporary difference, and does not recognize the temporary difference if it could not be reversed in the foreseeable future. Deferred income tax is subject to the tax rate (and tax law) that has been enacted or substantively enacted on the balance sheet date and is expected to apply when the relevant deferred income tax assets are realized or the deferred income tax liabilities are settled.

  4. Deferred income tax assets are recognized to the extent that the temporary differences are likely to be used to offset future taxable income, and the unrecognized and recognized deferred income tax assets are reassessed on each balance sheet date.

  5. The current income tax assets and current income tax liabilities can be offset when there is a legal enforcement right to offset the recognized current income tax assets and liabilities and there is an intention to pay off on a net basis or to realize assets and liabilities at the same time. When there is a legal enforcement right to offset the current income tax assets and current income tax liabilities, and the deferred income tax assets and liabilities are generated by the same taxpayer, or different taxpayers of the same tax authority and each entity intends to pay off the assets and liabilities on a net basis or realize the assets and settle the liabilities at the same time, then the deferred income tax assets and liabilities can be offset against each other.

(XXIV) Dividend distribution

Dividends distributed to the Company's shareholders are recognized in the financial reports when the Company's shareholders' meeting decides to distribute such dividends. Cash dividends are recognized as liabilities, and stock dividends are recognized as stock dividends to be distributed and transferred to common shares on the base date of issuing new shares.

(XXV) Revenue recognition

  1. The Company manufactures and sells 3C related products. Revenue from sales is recognized when the control of the product is transferred to the customer, which is when the product is delivered

-23-

to the buyer. The buyer has discretion over the price of the product, and the Company has no outstanding performance obligation that may affect the customer’s acceptance of the product. When the product is delivered to the designated place, the risk of obsolescence and loss has been transferred to the customer, and the customer accepts the product according to the sales contract, or if there is objective evidence to prove that all acceptance criteria have been met. Accounts receivable are recognized when the goods are delivered to the customer. After that, the Company has unconditional rights to the contract price, and the consideration can be collected from the customer after a certain period of time.

  1. The terms of payment for sale transactions are usually due 30 to 120 days after the date of shipment. Since the time interval between the transfer of the promised goods or services to the customer and the customer‘s payment does not exceed one year, the Company has not adjusted the transaction price to reflect the time value of the currency.

V. Major Sources of Uncertainty in Significant Accounting Judgments, Estimates, and Assumptions

When the Company prepares the parent company only financial statements, the management has used its judgment to determine the adopted accounting policies and has made accounting estimates and assumptions based on the reasonable expectations of future events based on the situation on the balance sheet date. Significant accounting estimates and assumptions made may differ from the actual results. Historical experience and other factors will be considered for continuous evaluation and adjustment. These estimates and assumptions contain risk that may result in significant adjustments to the book values of assets and liabilities in the next fiscal year. Please see below for a detailed description of the uncertainties of significant accounting judgments, estimates, and assumptions:

(I) Important judgment for accounting policy adoption

Recognition of gross or net income

According to the type of transaction and its economic essence, the Company determines whether the nature of its commitment to customers is the performance obligation of providing specific goods or services by itself (i.e. the Company is the principal), or is the performance obligation of another party providing such goods or services (i.e. the Company is the agent). When the Company controls a particular product or service before transferring it to a customer, the Company acts as the principal and recognizes the total amount of consideration that it is expected to be entitled to receive for the transfer of the particular product or service as income. If the Company does not control the specific product or service before transferring it to customers, the Company acts as an agent to arrange for another party to provide the particular product or service to customers, and any fee or commission that the Group is entitled to receive via this arrangement is recognized as income.

The Company determines whether it controls a particular product or service before it is transferred to a customer based on the following indicators:

  1. Being responsible for fulfilling the promise of providing a particular product or service.

  2. Bearing the inventory risk before transferring the particular product or service to the customer, or bearing the inventory risk after transferring the control.

  3. Having the discretion to fix the price of a particular product or service.

(II) Important accounting estimates and assumptions

The Company makes accounting estimates on the basis of the reasonable expectation of events in the future projected from the situation on the balance sheet day, but the actual result may be different from the expectation. For the assets and liabilities of the next fiscal year that may be exposed to the risk of significant adjustment of the book value in estimate and assumption, please refer to the following details:

Inventory evaluation

-24-

Since inventory must be priced at the lower of the cost and net realizable value, the Company must use judgment and estimation to determine the net realizable value of inventory on the balance sheet date. Due to rapid changes in technology, the Company assesses the amount of inventory on the balance sheet due to normal wear and tear, obsolescence, or lack of market sales value, and writes off the cost of inventory to net realizable value. This inventory evaluation is mainly based on the estimated product demand in a specific period in the future, so significant changes may occur.

VI. Summary of Significant Accounting Items

(I) Cash and cash equivalents

and cash equivalents
Cash on hand and working capital
Demand deposit
Time deposit
December 31,
2021
December 31,2020
$ 80
600,029
970,000
$ 80
1,125,935
250,000
$ 1,570,109 $ 1,376,015

The credit quality of the financial institutions with which the Company interacts is good, and the Company interacts with several financial institutions to diversify credit risks. The probability of default is expected to be very low.

(II) Accounts receivable

unts receivable
December 31, December 31,
2021 2020
Accounts receivable $ 1,042,320
$ 943,538
Less: Allowance for impairment loss ( 6,618 ) ( 4,796 )
$ 1,035,702
$ 938,742
  1. The balance of accounts receivable on December 31, 2021 and 2020 are generated from customer contracts. As of January 1, 2020, the balance of accounts receivable from customer contracts amounted to NT$1,396,135.

  2. Without considering the collateral held or other credit enhancements, the exposure amount that best represents the Company's accounts receivable in 2021 and December 31, 2020, with the largest credit risk being the book value of each type of accounts receivable.

  3. The Company does not hold any collateral.

  4. Please refer to note 12(2) for details of relevant credit risk information.

(III) Inventory

ntory
Raw materials
Finished products
Raw materials
Finished products
December 31,2021
Cost
$ 3,665
1,262,681
$ 1,266,346
Allowance for
valuation losses

Book value
( $ 43 )
(
44,201 )
( $ 44,244 )
December 31,2020
$ 3,622
1,218,480
$ 1,222,102
Cost
$ 17,785
189,465
$ 207,250
Allowance for
valuation losses
( $ 3,250 )
(
47,726 )

Book value
$ 14,535
141,739
( $ 50,976 ) $ 156,274

Cost of inventory recognized by the Company as expense losses in current period:

-25-

2021 2020
Cost of inventory sold $ 11,521,496
$ 11,527,276
Inventory valuation rebound profit ( 6,732 ) ( 893 )
$ 11,514,764
$ 11,526,383

Because the Company got rid off part of the inventory of which the net realizable value fell below the cost in 2021 and 2020, the net realizable value of inventory rebounded.

(IV) Financial assets measured at fair value through other comprehensive income - Non-current

Item December 31,
2021
December 31,2020
Non-current items:
Equity instruments
Listed and OTC stocks
Non-public offering company stocks
Total
$ 1,621,037
73,812
$ 1,166,154
67,112
$ 1,694,849 $ 1,233,266
  1. The Company has elected to classify its strategic equity investments as financial assets at fair value through other comprehensive profit or loss.

  2. The Company has recognized the changes in fair values as other comprehensive income in 2021 and 2020, and the detail is specified in Note 6 (14), other equities.

  3. The Company did not pledge any of the financial assets measured at fair value through other comprehensive income on December 31, 2021 and 2020.

  4. For additional information related to credit risk, refer to Note 12 (2).

(V) Investment by equity method

stment by equity method
PAN GLOBAL HOLDING CO., LTD. (PGH)

PAN-INTERNATIONAL ELECTRONICS INC. (PIU)
Yen Yung International Investment Co., Ltd (Yen Yung)
December 31,
2021
December 31,2020
$ 9,332,889
194,544
188,118
$ 8,741,959

195,781

316,328
$ 9,715,551 $ 9,254,068

For information on the subsidiaries of the Company, refer to Note 4 (3) of the 2021 consolidated financial statements of the Company.

-26-

(VI) Property, plant, and equipment

January 1, 2021
Cost
Cumulative
depreciation
2021
January 1
Addition
Depreciation
expenses
December 31
December 31, 2021
Cost
Cumulative
depreciation
January 1, 2020
Cost
Cumulative
depreciation
2020
January 1
Addition
Depreciation
expenses
December 31
December 31, 2021
Cost
Cumulative
depreciation
Land
Buildings
Equipment
Others
Total
$ 17,567 $ 15,943 $ 179,374 $ 19,544 $ 232,428
- (
15,943 ) (
178,828 ) (
18,869 ) (
213,640 )
$ 17,567 $ - $ 546 $ 675 $ 18,788
$ 17,567 $ - $ 546 $ 675 $ 18,788
-
-
-
88
88
-
-
(
406 ) (
490 ) (
896 )
$ 17,567 $ - $ 140 $ 273 $ 17,980
$ 17,567 $ 15,943 $ 173,515 $ 19,486 $ 226,511
- (
15,943 ) (
173,375 ) (
19,213 ) (
208,531 )
$ 17,567 $ - $ 140 $ 273 $ 17,980
Land
Buildings
Equipment
Others
Total
$ 17,567 $ 15,943 $ 179,207 $ 20,819 $ 233,536
- (
15,943 ) (
178,304 ) (
19,585 ) (
213,832 )
$ 17,567 $ - $ 903 $ 1,234 $ 19,704
$ 17,567 $ - $ 903 $ 1,234 $ 19,704
-
-
220
-
220
-
-
(
577 ) (
559 ) (
1,136 )
$ 17,567 $ - $ 546 $ 675 $ 18,788
$ 17,567 $ 15,943 $ 179,374 $ 19,544 $ 232,428
- (
15,943 ) (
178,828 ) (
18,869 ) (
213,640 )
$ 17,567 $ - $ 546 $ 675 $ 18,788

-27-

(VII) Investment property

(VII)Investment property (VII)Investment property (VII)Investment property (VII)Investment property
Land
Buildings
Total
January 1, 2021
Cost
$ 32,413 $ 43,647 $ 76,060
Cumulative depreciation and
impairment
- (
41,689 ) (
41,689 )
$ 32,413 $ 1,958 $ 34,371
2021
January 1
$ 32,413 $ 1,958 $ 34,371
Depreciation expenses
- (
220 ) (
220 )
December 31
$ 32,413 $ 1,738 $ 34,151
December 31, 2021
Cost
$ 32,413 $ 43,647 $ 76,060
Cumulative depreciation and
impairment
-
(
41,909 ) (
41,909 )
$ 32,413 $ 1,738 $ 34,151
Land
Buildings
Total
January 1, 2020
Cost
$ 32,413 $ 43,647 $ 76,060
Cumulative depreciation and
impairment
-
(
41,469 ) (
41,469 )
$ 32,413 $ 2,178 $ 34,591
2020
January 1
$ 32,413 $ 2,178 $ 34,591
Depreciation expenses
- (
220 ) (
220 )
December 31
$ 32,413 $ 1,958 $ 34,371
December 31, 2020
Cost
$ 32,413 $ 43,647 $ 76,060
Cumulative depreciation and
impairment
-
(
41,689 ) (
41,689 )
$ 32,413 $ 1,958 $ 34,371
1.
Rental income and direct operating expenses of investment property:
2021
2020
Rental income of investment property $ 4,398 $ 4,399
Direct operating expenses of
investment property that generate
rental income in the current period
$ 220 $ 220
$ 4,398 $ 4,399
$ 220 $ 220
  1. The fair value of the investment property held by the Company on December 31, 2021 and 2020, amounted to $205,209 and $199, 715, respectively, which was obtained from the evaluation from public information announced by the government. The result indicated Level 3 fair value.

-28-

(VIII) Short-term borrowings

t-term borrowings
Nature of the borrowings
December 31,2021
$ 553,600
December 31,2020
$ 1,367,040
Interest rate bracket
0.50%
Interest rate bracket
0.63%~0.74%

Collateral
Bank loans - Credit loans
Nature of the borrowings
None.

Collateral
Bank loans - Credit loans None.

(IX) Other payables

r payables
Salary, bonus, and employee remuneration payable

Others
December 31,
2021

$ 151,647
32,586
$ 184,233
December 31,2020
$ 146,337
28,520
$ 174,857

(X) Pension

  1. Measures for defined retirement benefits

(1) The Company has instituted measures for defined benefit retirement in accordance with the provisions of the “Labor Standards Act”, which apply to the seniority of service of formal employees prior to the enactment of the “Labor Pension Act” on July 1, 2005, and to the seniority of service for employees who choose to continue to adopt the seniority of service defined by the Labor Standards Act after the enactment of the “Labor Pension Act”. If an employee is eligible for retirement, the pension payment shall be based on the service years and the average monthly salary of the six months before retirement. Two base numbers shall be given for each full year of service within 15 years (inclusive), and one base number shall be given for each full year of service over 15 years, but the cumulative maximum is 45 base numbers. The Company appropriates 6% of the total salary to the retirement fund every month which is deposited with the Trust Department of the Bank of Taiwan in the name of the Labor Pension Fund Supervisory Committee. In addition, before the end of each year, the Company estimates the balance of the labor retirement reserve account mentioned in the above. If the balance is insufficient to pay the pension amount of the workers who meet the retirement conditions estimated in the next year according to the above calculation, the Company will provide funding to make up of the shortage before the end of March in the following year. paragraph.

(2) The amount recognized at the balance sheet is specified below:

December 31, December 31,
2021 2020
Present value of defined benefit obligation $ 76,024
$
74,917
Fair value of plan assets ( 67,400 ) ( 62,458 )
Net defined benefit liabilities
(List of net defined benefit liabilities - non-
current) $
8,624
$
12,459

-29-

(3) Changes in the net defined benefit liabilities are shown below:

Present value of
defined benefit Fair value of plan Net defined benefit
obligation assets liabilities
2021
Balance on January 1 $
74,917 (
$ 62,458 ) $ 12,459
Cost of service in current
period 630 - 630
Interest expense (income) 214 ( 179 ) 35
75,761 ( 62,637 ) 13,124
Remeasurement:
Return on plan assets (Note) - ( 977 ) ( 977 )
Effect of the change in
financial assumption ( 1,594 ) - ( 1,594 )
Experience adjustment 1,857 - 1,857
263 ( 977 ) ( 714 )
Appropriation of pension
reserve - ( 3,786 ) ( 3,786 )
Balance on December 31 $
76,024 (
$ 67,400 ) $ 8,624

(Note) This does not include the amount contained in interest income or expense

Present value of
defined benefit Fair value of plan Net defined benefit
obligation assets liabilities
2020
Balance on January 1 $
106,562 (
$ 65,786 ) $ 40,776
Cost of service in current
period 975 - 975
Interest expense (income) 746 ( 461 ) 285
108,283 ( 66,247 ) 42,036
Remeasurement:
Return on plan assets (Note) - ( 2,544 ) ( 2,544 )
Effect of the change in
financial assumption ( 5,911 ) - ( 5,911 )
Experience adjustment ( 17,711 ) - ( 17,711 )
( 23,622 ) ( 2,544 ) ( 26,166 )
Appropriation of pension
reserve - ( 3,411 ) ( 3,411 )
Payment of pension ( 9,744 ) 9,744 -
Balance on December 31 $
74,917 (
$ 62,458 ) $ 12,459

(Note) This does not include the amount contained in interest income or expense

-30-

(4) The defined pension plan assets of the Company fall within the ratio and scope of items entrusted to the Bank of Taiwan in using the plan for investment in the year under appointment pursuant to Article 6 of the Regulations for Revenues, Expenditures, Safeguard and Utilization of the Labor Retirement Fund (deposits in domestic and foreign financial institutions, investments in domestic and foreign listed or OTC equity securities or through private placement, and investments in domestic and foreign products through securitization of real estate). The Labor Pension Fund Supervisory Committee is responsible for the supervision of the use of the fund. In using the fund, the minimum return from annual account settlement shall not fall below the return from interest paid by local banks on 2-year time deposits. If there are insufficiencies, the national treasury shall make up the difference after approval by the competent authority. Because the Company has no right to participate in the operation and management of the fund, it cannot disclose the categories of the plan assets at fair value under IAS 19 and IAS 142. The fair value forming the total assets of the fund as of December 31, 2021 and 2020, is stated in the labor pension fund utilization report announced by the government for the respective years.

(5) The actuarial assumption of pension fund is specified below:

Discount rate
Salary increase rate in the future
2021
0.65%
2.00%
2020
0.30%
2.00%

The assumption of the mortality rate in the future is based on the statistics released by relevant countries and estimation by experience.

The analysis of the change in the principal actuarial assumption and the influence on the present value of defined benefit obligation is shown below:

Discount rate
Increase by
0.25%
Decrease by
0.25%

December 31, 2021
Effect on the present
value of defined benefit
obligations
( $ 1,150 ) $ 1,182
December 31, 2020
Effect on the present
value of defined benefit
obligations
( $ 1,289
) $ 1,328
Salary increase rate in the
future
Increase by
0.25%
Decrease by
0.25%
$ 1,163 ( $ 1,138 )
$ 1,302
( $ 1,271
)

The aforementioned sensitivity analysis is under the assumption that all other assumptions remain unchanged, in order to analyze the effect of a change in a single assumption. In practice, changes in several assumption could be linked. The sensitivity analysis is consistent with the method adopted for the net pension liabilities presented in the balance sheet. The method and assumption adopted for the sensitivity analysis in current period is identical with the previous period.

(6) The Company expected to appropriate NT$1,515 for payment to the pension plan in 2022.

(7) As of December 31, 2021, the weighted average duration of the pension plan was 6 years.

-31-

  1. Measures for defined retirement allocation

(1) Since July 1, 2005, the Company instituted the regulations for the appropriation of pension fund in accordance with the “Labor Pension Act”, which applies for Taiwanese employees. For employees choosing the labor pension system under the “Labor Pension Act”, the Company appropriates 6% of the monthly salary for contribution to the personal accounts of the employees as pension fund at the Labor Insurance Bureau. The payment of pension to employees will be made monthly or in lump sum from the personal pension special account and the accumulated return to the accounts.

(2) In 2021 and 2020, the Company recognized the cost of pension of NT$1,403 and NT$1,374 under the above pension fund regulations, respectively.

(XI) Share capital

As of Decemer 31, 2021, the authorized capital of the Company comprised 600,000,000 shares (including 30,000,000 shares under subscription warrants or subscription rights of convertible bonds); 518,346,282 shares were outstanding with a par value of NT$10 per share.

(XII) Capital surplus

In accordance with the Company Act, the premium from the issuance of shares above par value and the capital reserve from the receipt of gifts may be used to make up for the losses. When the Company has no accumulated loss, new shares or cash shall be issued or paid in proportion to the original shares of the shareholders. In addition, according to the relevant provisions of the Securities and Exchange Act, when the capital reserve above is appropriated to capital, its total amount each year shall not exceed 10% of the paid-in capital. The Company shall not use the capital reserve to make up for the capital loss unless the earnings reserve is still insufficient to make up for the capital loss.

(XIII) Retained earnings

  1. According to the articles of association of the Company, if there is any surplus in the annual final accounts, in addition to paying all taxes according to law, the Company shall first make up for the losses of previous years, and then set aside 10% as the legal reserve. If there is still a surplus, it shall be retained or distributed according to the resolution of the shareholders' meeting.

  2. The Company is in a growth stage, and the dividend distribution policy shall be based on the Company's current and future investment environment, capital demand, domestic and foreign competition status, capital budget, and other factors, while taking into account the shareholders' interests and the Company's long-term financial planning. The shareholders' dividend shall be allocated from the cumulative distributable earnings and shall not be less than 15% of the distributable earnings of the current year, and the cash dividend ratio shall not be less than 10% of the total dividend.

  3. The legal reserve shall not be used except to make up for the Company's losses and issuing new shares or paying cash in proportion to the original number of shares held by the shareholders. However, if new shares or cash are issued, the amount of such reserve shall exceed 25% of the paidin capital.

  4. When the Company distributes earnings, it is required by laws and regulations to set aside a special reserve for the debit balance of other equity items on the balance sheet date of the current year before distribution. When the debit balance of other equity items is subsequently reversed, the amount of reversal can be included in the earnings available for distribution.

  5. The shareholders resolved to pass distribution of 2020 and 2019 earnings during the meetings held on July 15, 2021 and June 12, 2020; details are as follows:

Legal reserve 2020 2020 2019 2019
Amount Dividend per
share(NT$)
Amount Dividend per
share(NT$)
$ 76,277 $ 102,932

-32-

Special reserve
Cash dividends
37,450
336,925 $ 0.65
$ 450,652
429,069
518,346 $ 1.00
$ 1,050,347
  1. The Board of the Company passed the proposal for the distribution of earnings in 2021 on March 22, 2022, specified as follows:
, specified as follows:
2021
Dividend per
Amount share(NT$)
Legal reserve $ 130,519
Special reserve ( 277,289 )
Cash dividends 518,346 $ 1.00
$ 371,576

(XIV) Other equities

January 1, 2021
Unrealized gain or loss of
financial products:
- The Company
- Subsidiaries
Evaluation adjustment
transferred to retained
earnings:
- Subsidiaries
Tax on transfer of valuation
adjustment to retained
earnings -Subsidiaries
Foreign currency exchange
difference:
- The Company
December 31, 2021
Financial assets at
FVTOCI
Adjustment for
currency
conversion
Total
( $ 186,592 ) ( $ 1,163,132 ) ( $ 1,349,724 )
470,002
-
470,002
341,002

341,002
(
373,072 )
- (
373,072 )
36,885
-
36,885
- (
197,527 ) (
197,527 )
$ 288,225
( $ 1,360,659
) ( $ 1,072,434
)

-33-

January 1, 2020
Unrealized gain or loss of
financial products:
- The Company
- Subsidiaries
Transfer of valuation
adjustment to retained
earnings -The Company
- Subsidiaries
Foreign currency exchange
difference:
- The Company
December 31, 2020
Financial assets at
FVTOCI
Adjustment for
currency
conversion
Total
( $ 250,358 ) ( $ 1,061,916 ) ( $ 1,312,274 )
554,103
-
554,103
(
411,614 )
- (
411,614 )
(
52,876 )
- (
52,876 )
(
25,847 )
- (
25,847 )
- (
101,216 ) (
101,216 )
( $ 186,592 ) ( $ 1,163,132 ) ( $ 1,349,724 )

(XV) Operating revenue

ating revenue
Revenue from customer contracts 2021 2020
$ 12,351,637 $ 12,132,878
  1. Details of revenue from customer contracts

The revenue of the Company came from the transfer of merchandise at a particular point in time and the revenue could be allocated to the following major product lines:

2021 Electronic
Components
$ 7,767,287
Electronic
Components
$ 9,538,009
Consumer
Electronics and
Computer
Peripherals
Total
Segment Revenue
2020
$ 4,584,350 $ 12,351,637
Consumer
Electronics and
Computer
Peripherals
Total
Segment Revenue $ 2,594,869 $ 12,132,878
  1. Contractual liabilities

The contractual liabilities related to the contractual income recognized by the Company are as follows:

Contractual liabilities December 31,2021
$ 628,363
December 31,2021
$ 628,363
December 31,2020 December 31,2020
January1,2020
$ 42,286 $ 36,448
me of contract liabilities at the beginning of the period:
2021
Opening balance of contract liabilities
recognized as income in the current
period
$ 42,286
2020
$ 42,286 $ 36,448

Recognized income of contract liabilities at the beginning of the period:

-34-

(XVI) Other income

r income
Dividend income
Rental income
Other income - Other
2021 2020
$ 25,200
4,398
5,145
$ -
4,399
4,826
$ 34,743 $ 9,225

(XVII) Other gains and losses

r gains and losses
2021 2020
Net gains of financial assets and
liabilities measured at fair value
through the income $ 11,188
$ -
Net foreign currency conversion loss ( 3,480 ) ( 29,240 )
Others ( 220 ) ( 220 )
$ 7,488 ( $ 29,460 )

(XVIII) Employee benefit, depreciation and amortization expenses

Employee benefits
expense
Salary expenses
(Note)
Labor and national
health insurance
expenses
Pension expenses
Remuneration to the
Directors
Other HR expenses
Depreciation expenses
Amortization expenses
2021 2021
Attributable to
cost of
operation
$ 8,734
658
370
-
1,097
$ 10,859
$ 406
$ -
Attributable to
operating
expense
$ 64,067

5,088

1,698

7,147

5,476
$ 83,476
$ 490
$ 287
Attributable to
non-operating
expense
$ -
-

-
-

-
$ -
$ 220
$ -
Total
$ 72,801
5,746

2,068
7,147

6,573
$ 94,335
$ 1,116
$ 287

Note: Including salary expenses and remuneration to employees.

-35-

Employee benefits
expense
Salary expenses
(Note)
Labor and national
health insurance
expenses
Pension expenses
Remuneration to the
Directors
Other HR expenses
Depreciation expenses
Amortization expenses
2020 2020
Attributable to
cost of
operation
$ 9,504
608
485
-
1,200
$ 11,797
$ 577
$ -
Attributable to
operating
expense
$ 64,674

4,940

2,149

11,170

5,415
$ 88,348
$ 559
$ 188
Attributable to
non-operating
expense
$ -
-

-
-

-
$ -
$ 220
$ -
Total
$ 74,178
5,548

2,634
11,170

6,615
$ 100,145
$ 1,356
$ 188

Note: Including salary expenses and remuneration to employees.

  1. The average monthly number of employees for the current year and the previous year was 48 and 44, respectively. Among them, the number of directors who were not concurrently employees was 4.

  2. The average employee benefit expenses in 2021 and 2020 were NT$1,982 and NT$2,224, respectively. The average salary expenses of employees were NT$1,655 and NT$1,854, respectively. The average salary expense adjustment of employees was (10.73%).

  3. The Company has established an audit committee, so there is no supervisor's remuneration.

  4. The Remuneration Committee established the salary and remuneration policies for the Directors and the Managers with routine review of the performance in regards to the policy, standard, and structure of the remuneration. The evaluation of the performance of Directors and Managers, and the salary structure was made with reference to the overall performance of the operation, the future industrial operation trends, while also considering the industry level, individual contributions and achievements. The Remuneration Committee will present the result of the review to the Board for approval. The policy for salaries and remuneration to employees was made with reference to the industry level. Bonuses will be granted with reference to the overall performance of the Company, individual performance and contribution.

  5. According to the articles of association of the Company, if the Company has any profit in the year (the so-called profit refers to the gains before deducting the distribution of employee remuneration and directors’ remuneration), it shall allocate no less than 5% of it as employee remuneration and no more than 0.5% as directors’ remuneration, which shall be distributed after the special resolution of the Board of Directors, and shall be reported to the shareholders' meeting. However, where the Company still has accumulated losses, amount shall be reserved for making up the accumulated loss first.

-36-

  1. The Company’s remuneration to employees in 2021 and 2020 was estimated at NT$60,674 and NT$40,144, respectively. The remuneration to the Directors was estimated at $6,067 and $4,014, respectively. The aforementioned amount was presented as salary expense in the book.

2021 was estimated based on the profit for the current period (in the current year). The Company's board of directors passed a resolution on March 22, 2022, to distribute the employees’ remuneration of NT$60,674 and the directors' remuneration of NT$6,067 for 2021 in cash. There is no difference between the preceding allocation amounts and the amounts stated as expenses by the Company in 2021.

The 2020 employee, director, and supervisor remunerations approved by the board of directors are consistent with the amounts recognized in the 2020 annual financial report.

The above information on the remuneration of employees and directors approved by the Board of Directors of the Company can be obtained on MOPS.

(XIX) Financial costs

(XIX) Financial costs
(XX)
1.
(1)
(2)
2021
2020
Interest expense - bank loans
$ 5,302 $ 21,966
Income tax
Income tax expense
Components of income tax expenses:
2021
2020
Income tax for the current
period:
Income tax arising from
current income
$ 128,908 $ 77,964
Extra tax on undistributed
earnings
15,606
-
Income tax (over)
estimates of previous
years
7,951 (
7,012 )
Total income tax for the
current period
152,465
70,952
Deferred income tax:
The original value and
reversal of temporary
differences
27,050
24,573
Income tax expense
$ 179,515 $ 95,525
Other comprehensive income related income tax amount:
2021
2020
Remeasurement of
defined benefit obligation $ 143 $ 5,233
2021 2020
$ 5,302 $ 21,966

-37-

2. Relation between income tax expense and accounting profit

2021 2020
Calculation of income tax on
earnings before taxation at the
mandatory tax rate $ 229,349 $ 151,744
Income exempted from
taxation under the tax law ( 4,833 ) 27,045
Temporary difference not
recognized as deferred income
tax liabilities ( 68,558 ) ( 76,252 )
Extra tax on undistributed
earnings 15,606 -
Income tax under (over)
estimates of previous years 7,951 ( 7,012 )
Income tax expense 179,515 95,525
The original value and reversal
of temporary differences ( 27,050 ) ( 24,573 )
Income tax (under) over
estimates of previous years ( 7,951 ) 7,012
Provisional and withholding
taxes ( 11 ) ( 86 )
Tax liabilities for the current
period $ 144,503 $ 77,878
  1. Deferred income tax assets or liabilities under temporary difference and taxation loss are specified as follows:
Temporary difference:
-Deferred income tax assets:
Provision for valuation loss
on inventory
Pension reserve pending on
appropriation
Unrealized exchange loss
Others
-Deferred income tax assets:
Return on foreign investment
accounted for under the
equity method
Unrealized currency exchange
gains or losses
2021
January1
Recognized as
income
Recognized as
other
comprehensiv
e net income
December
31
$ 10,195 ( $ 1,346 ) $ - $ 8,849
2,492 (
429 ) (
143 )
1,920
7,457 (
7,457 )
-
-
7,307
-
-
7,307
$ 27,451 ( $ 9,232 ) ( $ 143 ) $ 18,076
( $ 147,286 ) ( $ 17,140 ) $ - ( $ 164,426 )
- (
678 )
- (
678 )
( $ 147,286 ) ( $ 17,818 ) $ - ( $ 165,104 )

-38-

Temporary difference:
-Deferred income tax assets:
Provision for valuation loss
on inventory
Pension reserve pending on
appropriation
Unrealized exchange loss
Valuation loss of financial
assets and liabilities
Others
-Deferred income tax assets:
Return on foreign investment
accounted for under the
equity method
2020


(
January1
Recognized as
income
Recognized as
other
comprehensiv
e net income
December
31
$ 10,374 ( $ 179 ) $ - $ 10,195
8,155 (
430 ) (
5,233 )
2,492
5,024
2,433
-
7,457
7,334 (
7,334 )
-
-
7,307
-
-
7,307
$ 38,194
( $ 5,510
) ( $ 5,233
) $ 27,451
$ 128,223
) ( $ 19,063
) $ -
( $ 147,286
)
  1. The Company evaluated the taxable temporary difference of some investee companies on December 31, 2021 and 2020, and expected no reversal in the foreseeable future, and therefore recognized as deferred income tax liabilities in full value. Temporary difference of deferred income tax liabilities amounted to NT$5,159,680 and NT$5,137,550, respectively.

  2. The corporate income tax return of the Company has been approved by the tax collection authorities up to 2019.

(XXI) The share of other comprehensive income of subsidiaries, associates, and joint ventures recognized under the equity method.

Subsidiaries and associates:
- Evaluation adjustment of equity instruments

- Remeasured value of defined benefit plan
2021
2020
$ 341,002 ( $ 411,614 )
557 (
73 )
$ 341,559 ( $ 411,687 )

-39-

(XXII) Earnings per share (EPS)

ings per share (EPS)
Basic earnings per share
Net income for the period
Diluted earnings per share
Net income for the period
Effect of potentially dilutive common shares:
Employee remuneration
The effect of net income for the period inherent
to common shares
Basic earnings per share
Net income for the period
Diluted earnings per share
Net income for the period
Effect of potentially dilutive common shares:
Employee remuneration
The effect of net income for the period inherent
to common shares
2021
After-tax
amount
The weighted
average number of
outstanding shares
(1000 shares)
Earnings
per share
(NT$)
$ 967,232
518,346


1,733
$ 1.87
967,232
-

$ 1.86
$ 967,232
520,079
2020
After-tax
amount
The weighted
average number of
outstanding shares
(1000 shares)
Earnings
per share
(NT$)
$ 663,190 518,346


2,437
$ 1.28
663,190
-
$ 1.27
$ 663,190 520,783

(XXIII) Changes in liabilities from financing activities

Short-term borrowings Short-term borrowings
2021 2020
January 1 $ 1,367,040
$ 1,573,950
Changes in financing cash flow ( 784,280 ) ( 132,975 )
Net exchange difference ( 29,160 ) ( 73,935 )
December 31 $ 553,600
$ 1,367,040

VII. Related Party Transactions

(I) Related party’s name and relationship

Relationship with the Related Party Name Company Dongguan Pan-International Precision Electronics Co., Ltd. Subsidiary of the Company PAN GLOBAL HOLDING CO., LTD. Subsidiary of the Company Honghuasheng Precision Electronics (Yantai) Co., Ltd. Subsidiary of the Company Hon Hai Precision Industry Co., Ltd. and subsidiaries (Hon Hai and Significant influence over subsidiaries) the Company Sharp Corporation and subsidiaries (Sharp and subsidiaries) Other related parties Foxconn Technology Co., Ltd and subsidiaries (FTC and subsidiaries) Other related parties General Interface Solution Limited Other related parties Cyber TAN Technology, Inc and Subsidiaries Other related parties Chery Holding Group and Subsidiaries Other related parties Long Time Tech. Co., Ltd. Affiliates

-40-

(II) Major transactions with related parties 1. Operating revenue

ansactions with related parties
g revenue
Product sales:
Significant influence over the
Company
- Hon Hai and subsidiaries

Subsidiary
Others
2021
$ 4,226,619
554,728
165,928
$ 4,947,275
2020
$ 5,584,736

309,283

424,201
$ 6,318,220

The price and credit period were determined by both sides after consultation, except where there is no similar transaction for reference. For the remainders of the Company’s sale to abovementioned related parties, the price is similar to the sale price of other general customers. The Company’s period of payment for the related parties ranged from 30 to 120.

2. Purchase

e
2021 2020
Product purchase:
Significant influence over the
Company
- Hon Hai and subsidiaries
$ 1,177,390 $ 1,609,710
Subsidiary
- Honghuasheng Precision
Electronics (Yantai) Co.,
Ltd. 3,919,384 3,366,311
- Dongguan Pan-
International Precision
Electronics Co., Ltd. 1,313,473 1,026,728
- Others 52,895 4,128
Other related parties
- Sharp and subsidiaries
( 951 ) 2,357,346
$ 6,462,191$ 8,364,223
nt includes purchase, discount, and sale return. The purchase price and payment term
d by both sides through consultation. The payment term offered by the Company to
anged from 30 to 90 days on monthly settlement of open account
bles from related parties
December 31,
December 31,2021 2020
Receivables from related parties:
Significant influence over the Company
- Hon Hai and subsidiaries $
1,520,605 $

1,439,395
Subsidiary 137,054 41,388
Other related parties - others 127,058 9,738
1,784,717
1,490,521
Less: Allowance for impairment loss (
720 ) (
605 )
$ 1,783,997$ 1,489,916

The above amount includes purchase, discount, and sale return. The purchase price and payment term were determined by both sides through consultation. The payment term offered by the Company to related parties ranged from 30 to 90 days on monthly settlement of open account

3. Receivables from related parties

Receivables from related parties are mainly from sales. The payment term ranged from 30 to 120 days. The receivables are not secured and not interest bearing.

-41-

4. Other receivables

ceivables
Other receivables from related parties:
Subsidiary
-PAN GLOBAL HOLDING CO., LTD.
- Others
Significant influence over the Company
- Hon Hai and subsidiaries
Other related parties
- Sharp and subsidiaries
December 31,
2021
December 31,
2020



$ 52,681

14,834

-

-


$ 104,796

30,401


3


1,684
$ 67,515 $ 136,884

Other receivables from related parties are mostly the receivables of advance payment for the related parties.

5. Accounts payable

s payable
Accounts payable to related parties
Significant influence over the Company
- Hon Hai and subsidiaries
Subsidiary
- Honghuasheng Precision Electronics (Yantai)
Co., Ltd.
- Dongguan Pan-International Precision
Electronics Co., Ltd.
- Others
Other related parties
- Sharp and subsidiaries
December 31,
2021
December 31,
2020
$ 414,016

982,154
210,740
26,460

-
$ 483,012
558,016
255,763
1,970
1,037
$ 1,633,370 $ 1,299,798

Accounts payable from related parties mainly comes from purchasing and purchase on behalf of others, and there is no interest attached to the accounts payable.

6. Loans to related parties (presented as “other receivables” in the financial statements)

PAN GLOBAL HOLDING CO., LTD. December 31,
2021
December 31,
2020
$ 284,800
$ -

The term of lending to subsidiaries is repayment within one year after the loan. The interest rate is charged at 1% per annum.

(III) Compensation of key management personnel

Salaries and other short-term
employee benefit
Post-employment benefits
December31,2021 December31,2020
$ 13,986
240
$ 14,226
$ 13,902
240
$ 14,142

VIII. Pledged Assets None.

-42-

IX. Significant Contingent Liabilities and Unrecognized Commitments

(I) Contingent matters

The Company has no contingent liabilities for material legal claims arising from daily operating activities.

(II) Commitments

On November 30, 2021, the Company's Board of Directors approved the purchase of pre-sale factory buildings. The total transaction amount is NT$488,880 and paid in 5 installments. As of December 31, 2021, the outstanding payment is $439,990.

X. Major Disaster Losses

None.

XI. Significant Subsequent Events

The Board passed the proposal for the distribution of earnings for 2021 on March 22, 2022. For additional information, refer to Note 6 (13).

XII. Others

(I) The Company has adopted relevant measures in response to the outbreak of COVID-19. The spread of disease did not have a material impact on the Company's operations and business performance in 2021.

(II) Capital management

The objective of capital management of the Company is to ensure the sustainable operation of the Company, maintaining the best capital structure to reduce the cost of capital, and to provide returns to the shareholders. In order to maintain or adjust the capital structure, the Company may adjust the number of dividends paid to shareholders, issue new shares, or sell assets to reduce liabilities. To monitor its capital, the Company uses the net debt ratio which is calculated by dividing net debt by total net worth. The net debt is calculated as total loans (including the “current and noncurrent loans” as stated in the parent company only balance sheet) net of cash and cash equivalents. Total net value is calculated by subtracting total intangible assets from “equity” as stated in the parent company only balance sheet.

The Company’s strategy for 2021 is the same as that in 2020, both of which are committed to maintaining the net debt ratio below 70%.

(III) Financial instrument

1. Types of financial instruments

The book amounts of the Company's financial assets classified as measured at amortized cost under IFRS 9 in 2021 and on December 31, 2020 (including cash and cash equivalents, accounts receivable [including related parties], and other receivables) were NT$4,465,895 and NT$4,228,216, respectively. The book amounts of financial assets’ financial liabilities classified as amortized costs (including short-term loans, accounts payable [including related parties], and other payables) were NT$3,855,891 and NT$3,503,568, respectively. For additional information on the book value classified as financial assets measured at fair value through comprehensive income, refer to Note 6 (4).

-43-

2. Risk management Policy

(1) Types of risks

The Company adopts a comprehensive financial risk management and control system for the clear identification, measurement and control of all forms of financial risks to the Company, including market risk (including exchange rate risk, interest rate risk, and price risk), credit risk, and liquidity risk.

(2) Management objectives

A. All the risks above can be eliminated by internal control or operation process, except that market risk is controlled by external factors. Therefore, each risk can be reduced to zero through management.

B. In terms of market risk, the objective is to optimize the overall position through rigorous analysis, proposal, implementation, and process, with due consideration of the overall external trend, internal operating conditions, and the actual impact of market fluctuations.

C. The overall risk management policy of the Company is focused on unanticipated events in the financial market, to seek and reduce the potential unfavorable influence on the financial position and performance.

(3) Management system

A. The Finance Department of the Company is charged with the task of risk management in accordance with the policies approved by the Board. It is responsible for identifying, assessing and avoiding financial risks through close cooperation with group operating units.

B. The board of directors has written principles for overall risk management, and also provides written policies for specific areas and matters, such as exchange rate risk, interest rate risk, credit risk, use of derivatives and non-derivative financial instruments, and investment of surplus working capital.

  1. Nature and extent of significant financial risks

(1) Market risk

Exchange rate risks

A. Nature: The Company is a multinational OEM electronics manufacturer and most of the exchange rate risk from operating activities comes from:

a. As the posting times of non-functional foreign currency accounts receivable and accounts payable are different, the exchange rate of the functional currency is different, thus resulting in an exchange rate risk. Because the amount of assets and liabilities after offsetting is not large, the amount of profit or loss is not large.

b. In addition to the commercial transactions (operating activities) on the above-mentioned income, the assets and liabilities recognized on the balance sheet, and the net investment in foreign operations also have exchange rate risks.

B. Management

a. The Company has made policies to deal with this kind of risk that requires all Group companies to manage the exchange rate risk corresponding to their functional currency.

b. The exchange rate risk deriving from respective functional currencies on the functional currency used in the Parent Company Only Financial Statements will be coordinated and managed by the Group’s Financial Division.

C. Intensity

The business of the Company involves many non-functional currencies (the functional currency of the Company is NTD), therefore it is exposed to fluctuations of exchange rates. Assets and liabilities denominated in foreign currencies that are exposed to the effects of significant fluctuations of the exchange rate are as follows:

December 31, 2021

-44-

(Foreign currency:
functional
currency)
Financial assets
Monetary item
USD: NTD
Non-monetary
items
USD: NTD
Financial liabilities
Monetary item
USD: NTD
(Foreign currency:
functional
currency)
Financial assets
Monetary item
USD: NTD
Non-monetary
items
USD: NTD
Financial liabilities
Monetary item
USD: NTD
Foreign
currency
(thousand)
Exchange
rate
Book value
(NT$)
Sensitivityanalysis Sensitivityanalysis
Range of
change

Impact on
profit and
loss
$ 122,304
344,199
132,443
$ 33,854
36,660
Foreign
currency
(thousand)
Exchange
rate
Book value
(NT$)
Sensitivityanalysis
Range of
change

Impact on
profit and
loss
$ 114,677
313,825
120,010

28.48

28.48

28.48
$ 3,266,001

8,937,740
3,417,885

1%


1%
$ 32,660
34,179

D. Nature

The Company’s currency items were under significant influence of exchange rate fluctuations in 2021 and 2020, with recognition of exchange income (including realized and unrealized items) amounting to a loss of NT$3,480 and NT$29,240, respectively.

-45-

Price risk

A. The equity instruments of the Company exposed to price risk are financial assets measured at fair value through other comprehensive incomes. The Company diversified its investment portfolio to manage the price risk of investment in equity instruments. The method of diversification was based on the limits set forth by the Company.

B. The Company mainly invested in equity instruments offered by domestic companies. The prices of these equity instruments are affected by the uncertainty of the future values of these investment objects. If there is an upward or downward adjustment of the equity instruments by 1% with all other factors remaining unchanged, the influence on other comprehensive income of gains or losses of financial assets classified as measured at fair value through other comprehensive income would increase or decrease by $16,948, and $12,333 in 2021 and 2020, respectively.

Cash flow and fair value interest rate risk

The interest rate risk to the Company mainly comes from short-term borrowings. Borrowings at fixed interest rates exposed the Company to interest rate risk at fair value. After assessment, there is no significant interest rate risk to the Company.

(2) Credit risk

A. The credit risk to the Company mainly comes from the failure of customers or counterparties of financial instruments to perform contractual obligations resulting in financial losses for the Company. This mainly comes from the inability of counterparties to repay the accounts receivable in accordance with the collection conditions, and the contractual cash flow classified as debt instrument investment measured at amortized cost.

B. The credit policy of the Company explicitly states that each new customer of the operating entities within the Company shall be subject to credit management and credit risk analysis before proposing the terms and conditions for payment and delivery of goods. Internal risk control is to evaluate the credit quality of customers by considering their financial status, past experience, and other factors. The limits of individual risks are determined by the Board of Directors based on internal or external ratings, and the use of credit lines is regularly monitored.

C. The basis for the Company to judge whether the credit risk of financial instruments has increased significantly since the original recognition is as follows:

When the contract payment is overdue for more than 60 days according to the agreed payment terms, it is deemed that the credit risk of the financial asset has increased significantly since the original recognition.

D. If the contract amount is overdue for more than 90 days under the conditions of payment, the Company shall deem it a breach of contract.

E. The Company classified notes and accounts receivable of customers according to the characteristics of the customer rating, and adopted the simple method of loss rate to estimate expected credit loss.

F. The indicators used by the Company for determining credit impairment of the debt instruments are shown below:

(A) The issuer encounters major financial difficulties, or the possibility of going into bankruptcy or other financial restructuring is greatly increased;

-46-

(B) The issuer makes the active market of the financial asset disappear due to its financial difficulties;

  • (C) The issuer delays or fails to pay the interest or principal;

  • (D) Adverse changes in national or regional economic conditions leading to issuer default.

  • G. Aging analysis of accounts receivable (including related parties):


Not Past Due
Less than 90 days
91 ~ 180 days
More than 181 days
December 31,2021 December 31,2020
$ 2,808,613
12,496
-
5,928
$ 2,408,134

19,825

-

6,100
$ 2,827,037 $ 2,434,059

The above is an aging analysis based on the number of overdue days.

  • H. Other receivables (including related parties):

The other receivables of the Company are mainly receivable tax rebates, receivable advance payments for a third party, and loans. There is no concern for material breach of contract or declined payment. Therefore, the Company recognized provision for loss on the basis of the amount of expected credit loss in a period of 12 months. As of December 31, 2021 and 2020, the Company recognized provision for loss amounting to $0.

I. The Company classified the accounts receivable of the customers according to the characteristics of the credit rating of the customers, and considered the adjustment of rate of loss on the basis of historical information and information at present time with foresight to estimate the provision for loss from accounts receivable. The method for estimating the loss rate on December 31, 2021 and 2020 is as follows:

ows:
December 31, 2021
Expected loss rate
Total Book value
Allowance for loss
December 31, 2020
Expected loss rate
Total Book value
Allowance for loss
Group1 Group2 Group3
Group4
Total
0.04% 0.04% 0.09% 0.1%~100%
$ 2,827,037
$ 2,471,385 $ 347,379 $ - $ 8,273
$ 989 $ 139 $ - $ 6,210 $ 7,338
Group1 Group2 Group3
Group4
Total
0.04% 0.04% 0.09% 0.1%~100%
$ 2,434,059
$ 2,094,976 $ 318,122 $ - $ 20,961
$ 839 $ 127 $ - $ 4,435 $ 5,401

Group 1: Rated A by Standard & Poor’s, Fitch, or Moody’s, or rated A by the credit rating standard of the Company in the absence of rating by external institutions.

Group 2: Rated BBB by Standard & Poor’s or Fitch, Baa by Moody’s, or rated B or C by the credit rating standard of the Company in the absence of rating by external institutions.

Group 3: Rated BB+ or below by Standard & Poor's or Fitch, or Ba1 or below by Moody's.

Group 4: No rating by external institutions, but customers rated non-A, B, or C by the credit rating standard of the Company.

J. The Company’s table showing the changes in the provision for loss from accounts receivable and other receivables using a simplified method is as follows:

-47-

January 1

Recognition of impairment loss
December 31
2021
$ 5,401
1,937
$ 7,338
2020
$ 3,553

1,848
$ 5,401

K. All the Company’s investments in debt instruments measured at amortized cost as were at low credit risk as of December 31, 2021 and 2020. Therefore, the book value was measured on the basis of the expected credit loss in a period of 12 months after the balance sheet day.

(3) Liquidity risk

A. The cash flow forecast is carried out by each operating entity within the Company, and aggregated by the Company’s Finance Department. The Finance Department monitors and tracks the forecast of working capital requirements to assure adequate funding for operations, and maintains sufficient unspent loan commitments at all times so that the Company will not exceed the relevant borrowing limits or violate the terms. The forecast is based on the debt financing plan, compliance with debt terms, conformity with the targeted financial ratios of the balance sheet, and external regulatory requirements such as foreign exchange control.

B. When the remaining cash held by the Company exceeds the requirement for the management of working capital, the Finance Department will invest the remaining funds in interest-bearing demand deposits, time deposits, money market deposits and securities, and the instruments selected to have appropriate maturities or sufficient liquidity to meet the forecast above and provide sufficient liquidity, and it is expected that cash flow will be generated immediately for the management of liquidity risk.

  • C. The non-derivative financial liabilities of the Company will mature in the year ahead.

(IV) Fair value information

  1. The levels of evaluation techniques used to measure the fair value of financial and nonfinancial instruments are defined as follows:

Level 1: The quoted price (unadjusted) is available to the enterprise in an active market for the same assets or liabilities on the measurement date. An active market refers to a market in which assets or liabilities are traded in sufficient frequency and quantity to provide pricing information on an ongoing basis. They include the fair value of the listed or OTC stock investments invested by the Company.

Level 2: The input value of assets or liabilities is directly or indirectly observable, except those in Level 1. The fair value of the derivative instruments invested by the Company belongs to this level. Level 3: The input value of assets or liabilities is unobservable. The equity instruments invested by the Company without an active market belong to this level.

  1. Financial instruments not measured at fair value

The book value of the Company’s financial instruments not measured at fair value (including cash and cash equivalents, accounts receivable, other receivables, other current assets, payables, other payables, and other current liabilities) reasonably approximates the fair value.

-48-

  1. The Company’s financial and non-financial instruments measured at fair value will be classified according to the nature, specific features, risks, and fair value of the assets and liabilities. Relevant information is as follows:

(1) Classification according to the nature of the assets and liabilities, relevant information is as follows:

December 31, 2021 Level 1 Level 2 Level 3 Total Financial assets: Repetitive fair value Financial assets at FVTOCI - Equity securities[$] 1,621,037 $ - $ 73,812 $ 1,694,849 December 31, 2020 Level 1 Level 2 Level 3 Total Financial assets: Repetitive fair value Financial assets at FVTOCI - Equity securities[$] 1,166,154 $ - $ 67,112 $ 1,233,266

(2) The methods and assumptions adopted by the Company for measurement at fair value is as specified below:

A. The Company adopts market quotation as the input value of fair value (i.e., Level 1), and divides them as follows according to specific features:

==> picture [369 x 24] intentionally omitted <==

B. Except for the above-mentioned financial instruments with active markets, the fair values of other financial instruments are obtained through evaluation techniques or reference to the quotations of counterparties. Fair value obtained through evaluation techniques can be calculated by referring to the current fair value of other financial instruments with similar conditions and characteristics, or the value can be obtained through other evaluation techniques, including the use of models to calculate market information available on the parent company only balance sheet date.

C. The output of the evaluation model is the estimated value, and the evaluation technique may not reflect all the factors related to the Company’s holding of financial instruments and non-financial instruments. Therefore, the estimated value of the evaluation model will be adjusted according to additional parameters, such as model risk or liquidity risk. According to the Company’s fair value evaluation model management policies and related control procedures, the management believes that the evaluation adjustment is appropriate and necessary to properly express the fair value of financial instruments and non-financial instruments in the parent company only balance sheet. The price information and parameters used in the evaluation process have been carefully evaluated and appropriately adjusted according to current market conditions.

D. The Company has incorporated credit risk assessment adjustments into its calculation for the fair values of financial instruments and non-financial instruments in order to reflect counterparty credit risks and the Company's credit quality, respectively.

  1. There were no transfers between Level 1 and Level 2 in 2021 and 2020.

-49-

  1. The following table shows the changes in Level 3 in 2021 and 2020:
Equitysecurities Equitysecurities
2021 2020
January 1 $ 67,112 $
69,320
Profit(loss) recognized in other comprehensive
income 6,700 (
2,208 )
Amounts bought in the current period 1,902 -
Transfer to Level 3 (
1,902 )

-
December 31 $ 73,812 $
67,112
  1. Since InnoCare Optoelectronics Corp. was listed on the GTSM in November 2021 and the trading volume in the market has increased steadily, sufficient observable market information can be obtained. Therefore, the Company transferred the fair value used from Level 3 to Level 1 at the end of the event occurring month. In 2020, there was no transfer in or out of Level 3.

  2. For the fair value of Level 3 instruments of the Company, the investment management department is responsible for the independent verification of the fair value of such financial instruments in the evaluation process. Through independent sources of information, the evaluation results approximate market conditions, and the data sources are confirmed to be independent, reliable, consistent with other resources, and to represent executable prices. The evaluation model is calibrated regularly, backtracked, and updated for the input values and information required by the evaluation model, and any other necessary fair value adjustments are made to ensure that the evaluation results are reasonable.

In addition, the investment management department formulates the fair value evaluation policies, evaluation procedures, and confirmation of financial instruments in accordance with the relevant international financial reporting standards.

  1. The quantitative information about the significant unobservable input value of the evaluation model used for level 3 fair value measurement and the sensitivity analysis of the significant unobservable input value changes are as follows:
Non-derivative
equity instruments:
Non-listed and
non-OTC stocks
Non-derivative
equity instruments:
Non-listed and
non-OTC stocks
Fair value on
December 31,
2021
Evaluation
techniques
Significant
unobservable
input value
Range
(weighted
average)
Relationship
between input value
and fair value
$ 73,812
Fair value on
December 31,
2020
Comparable
public
company
approach
Evaluation
techniques
Price–to-book
ratio
Lack of
market
liquidity
discount
Significant
unobservable
input value
1.41
20%
Range
(weighted
average)
The higher the
multiplier, the
higher the fair value.
The higher the
market liquidity
discount, the lower
the fair value.
Relationship
between input value
and fair value
$ 67,112 Comparable
public
company
approach
Price–to-book
ratio
Lack of
market
liquidity
discount
1.27
20%
The higher the
multiplier, the
higher the fair value.
The higher the
market liquidity
discount, the lower
the fair value.
  1. The Company carefully selects the evaluation model and evaluation parameters; however,

-50-

different evaluation models or parameters may lead to different evaluation results. For financial assets and financial liabilities classified as level 3, if the evaluation parameters change, the impact on current profit and loss or other comprehensive income is as follows:

Financial
assets
Period Input value

Price–to-book ratio
Lack
of
market
liquidity discount
Input value

Price–to-book ratio
Lack
of
market
liquidity discount
Change Recognized in other
comprehensive income
Favorable
change
Unfavorable
change
$ 523 ( $ 523 )
$ 923 ( $ 923 )
Recognized in other
comprehensive income

Favorable
change
Unfavorable
change
$ 527 ( $ 527 )
$ 837 ( $ 837 )
Equity
instruments
Financial
assets
December 31, 2021

Period

±1%
±1%
Change
Equity
instruments
December 31, 2020

±1%
±1%

XIII. Notes disclosure

  • (I) Information about significant transactions

  • Loans to others: Please refer to Table 1.

  • Endorsements/guarantees provided: Please refer to Table 2.

  • Marketable securities held at the end of the period (excluding investment in subsidiaries, affiliated enterprises and jointly controlled entities): Please refer to Table 3.

  • The cumulative amount of buying or selling the same securities reaches NT$300 million or more, or 20% of the paid-in capital: Please refer to Table 4.

  • The amount of real estate acquisition is NT$300 million or over 20% of the paid-in capital: Please refer to Table 5 for details.

  • The cumulative amount of property disposal reaches NT$300 million or more, or 20% of the paid-in capital: No such situation.

  • Total purchases from or sales to related parties amounting reaches NT$100 million or more, or 20% of the paid-in capital: Please refer to Table 6.

  • Total accounts receivable from related parties amounting reaches NT$100 million or more, or 20% of the paid-in capital: Please refer to Table 7.

  • Engagement in derivatives trading: Please refer to Note 6 (2) of the consolidated financial statements.

  • Significant Inter-company Transactions during the Reporting Period: Please refer to Table 8.

(II) Information about investees

The name and location of the investee company and other relevant information (excluding mainland China investee companies): Please refer to Table 9.

-51-

  • (III) Information on investments in mainland China

  • Basic information: Please refer to Table 10.

  • Major transactions directly with investee companies in mainland China or indirectly through enterprises in a third region: Please refer to Tables 6, 7, and 8.

(IV) Information on major shareholders

Information of major shareholders: Please refer to Table 11.

XIV. Operating departments information Not applicable.

-52-

Pan-International Industrial Corp.

Loans to others

January 1 to December 31, 2021

Table 1

Unit: NTD thousand

Table 1 Unit: NTD thousand Unit: NTD thousand
Serial
No.
(Note 1)

Loan extending
company
Borrower Dealing
items
(Note 2)
Whether
a related
party


Maximum amount
of the period
(Note 3)
Ending balance
(Note 8)
Transaction
Amounts
Interest
Rate
Loan
nature
(Note 4)
Business
Transaction
Amounts
(Note 5)

Reason for
short-term
financing
(Note 6)
Provision
for
allowance
for loss for
bad debt
Col lateral Loans limits for
individual entities
(Note 7)
(unless otherwise noted)
Total loan limit
(Note 7)
Remarks
$ 4,964,537

432,032
Name Value
0
1
Pan-International
Industrial Corp.
Dongguan Pan-
International
Precision Electronics
Co., Ltd.
PAN GLOBAL
HOLDING CO.,
LTD
Wuhu Ruichang
Electric Systems
Co., Ltd.
Other
receivables -
related
parties
Other
receivables -
related
parties
Yes
Yes
$ 313,940
174,164
$ -

174,164
$ -

174,164

NA

4.00%
Short-
term
financing
Short-
term
financing

$ -

-

Operating
turnover

Operating
turnover
$ -

-
None.
None.
$ -

-
$ 1,241,134

432,032
$ 4,964,537

432,032

Note 1: The explanation of the number column is as follows:

  • (1). Fill in 0 for the issuer.

  • (2). Investee companies are numbered in sequence in each company type starting numerically from 1.

Note 2: Dealing items include receivables from affiliated enterprises, receivables from related parties, transactions with shareholders, prepayments, provisional payments, etc. if the nature is a loan to others.

Note 3: The maximum balance of loans to others in the current year.

Note 4: The loan shall be recognized under this item if the nature of the fund denotes a business transaction or a need for short-term financing.

Note 5: Where the nature of the loan is a business transaction, the amount of the business transaction shall be disclosed. The business transaction amount refers to the total amount of business transactions between the lending company and the borrower in the most recent year. Note 6: If the nature of the loan denotes a necessity for short-term financing, the reason and the purpose of the loan by the borrower must be specified, such as loan repayment, purchase of equipment, business turnover, etc. Note 7: Loans to external parties are capped at 40% of the Company's net worth overall and 10% of the Company's net worth per borrower.

Loans to external parties by Dongguan Pan-International Precision Electronics Co., Ltd. are capped at 40% of its net worth overall and 40% of its net worth per borrower.

Note 8: If a public company submits its lending to the board of directors’ meeting for resolution one by one in accordance with paragraph 1, Article 14 of the Regulations Governing Loaning of Funds and Making of Endorsements/ Guarantees by Public Companies, the amount of the resolution of the board of directors’ meeting shall be included in the announced balance to disclose the risks it bears before the funds are lent out; if the funds are repaid later, the balance after repayment shall be disclosed to reflect the adjustment of risks. If the Board of Directors’ meeting of a public company authorizes the chairman of the board to extend loans in several trenches or recycle the loan balance within a certain limit in a year in accordance with paragraph 2, Article 14 of the Regulations, the loan limit approved by the Board of Directors’ meeting shall still be used as the balance for the public announcement and declaration. Although the funds will be repaid later, other loans may still be extended again, so the loan limit approved by the Board of Directors’ meeting shall still be used as the balance for the public announcement and declaration.

Table 1 Page 1

Pan-International Industrial Corp. Endorsement/guarantee provided January 1 to December 31, 2021

Table 2

Unit: NTD thousand (unless otherwise noted)

Seria
l No.
(Not
e 1)

Name of company
of the
endorsement/guaran
tee
Guaranteed Party Guaranteed Party Endorsement/guaran
tee limit for a single
enterprise
(Note 3)
Maximum
endorsement/guaran
tee balance of the
period
(Note 4)
Endorsement/guaran
tee balance of the
period
(Note 5)
Transacti
on
Amounts
(Note 6)
Amount of
endorsement/guaran
tee backed byassets

Ratio of the
cumulative
endorsement/guaran
tee amount to the
net value in the
latest financial
report
Endorsement/guaran
tee limit
(Note 3)
Endorsement/guaran
tee from the parent
company to
subsidiary (note 7)
Endorsement/guaran
tee from subsidiary
to parent company
(note 7)
Endorsement/guaran
tee to entities in the
Mainland China
(Note 7)
Remar
ks
Companyname Relatio
n
(Note
2)
1
1
P.I.E
INDUSTRIAL
BERHAD
P.I.E
INDUSTRIAL
BERHAD
PANINTERNATION
AL
ELECTRONICS(M)
SDN.BHD.
PANINTERNATION
AL
WIRE&CABLE(M)
SDN.BHD.
2
2
$ 1,646,906
1,646,906
$ 1,118,417

88,239
$ 1,083,796

84,665
$ 477,729

3,053

$ -

-

8.73

0.68

3,293,812

3,293,812

Y

Y
N
N
N
N

Note 1: The explanation of the number column is as follows:

  • (1). Fill in 0 for the issuer.

  • (2). Investee companies are numbered in sequence in each company type starting numerically from 1.

  • Note 2: There are 7 types of relations between the endorsement guarantor and the borrower as follows; simply mark the type:

  • (1). A company with business relations.

  • (2). A company with more than 50% of its voting shares is directly or indirectly held by the company.

  • (3). A company directly or indirectly holding more than 50% of the voting shares of the company.

  • (4). A company with more than 90% of its voting shares is directly or indirectly held by the company.

  • (5). A company with mutual guarantees in accordance with the contract which is in the same industry or a joint constructor to contract the project.

  • (6). A company that has been endorsed/guaranteed by all the contributing shareholders in accordance with their shareholding ratios due to a joint investment relationship.

  • (7). Joint and several guarantees for the performance of a contract for the sale of pre-sold houses among companies in the same industry in accordance with the provisions of the Consumer Protection Act.

  • Note 3: The sum of endorsements and guarantees granted by the Company to external parties are capped at 100% of the Company's net worth overall, and 50% of the Company's net worth per endorsed/guaranteed party; the sum of endorsements and guarantees granted by the Company and subsidiaries to external parties are capped at 100% of the Company's net worth overall, and 50% of the Company's net worth per endorsed/guaranteed party.

  • The total amount of endorsements/guarantees provided by the Company to a foreign subsidiary that the Company, directly and indirectly, holds 100% of its voting shares shall not exceed 50% of the parent company's net worth, and the limit for an individual entity shall not exceed 20% of the parent company's net worth.

Note 4: The maximum balance of endorsements/guarantees for others in the current year.

Note 5: The amount approved by the Board of Directors’ meeting shall be filled in. However, if the Board of Directors’ meeting authorizes the chairman of the board to decide in accordance with subparagraph 8, Article 12 of the Regulations Governing Loaning of Funds and Making of Endorsements/ Guarantees by Public Companies, it refers to the amount decided by the chairman of the board.

Note 6: The actual amount of the Company's disbursement within the range of using the balance of the endorsements/guarantees shall be disclosed.

Note 7: Y is required only for an endorsement/guarantee of a listed parent company to a subsidiary, an endorsement/guarantee of a subsidiary to a listed parent company, and an endorsement/guarantee to entities in Mainland China.

Table 2 Page 1

Pan-International Industrial Corp.

Marketable securities held at period end (excluding investment in subsidiaries, associates, and jointly controlled entities).

December 31, 2021

Table 3

Unit: NTD thousand (unless otherwise noted)

HoldingCompanyName Type of
marketable
securities
Name of marketable securities Relationship with the Holding
Company
Financial report Account Perio d end
Number of
shares/beneficiary
certificates
Book value Shares Ratio Fair value Remarks
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
P.I.E. INDUSTRIAL BERHAD
P.I.E. INDUSTRIAL BERHAD
P.I.E. INDUSTRIAL BERHAD
Yen Yung International Investment
Co., Ltd
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
Common share
Common share
Common share
Open-end funds
Open-end funds
Open-end funds
Common share
Common share
Common share
B share
Innolux Corporation
WK Technology Fund
Syntrend Creative Park Co., Ltd.

EASTSPRING INVESTMENTS
ISLAMIC INCOME FUND
AFFIN HWANG AIIMAN MONEY
MARKET FUND I
AFFIN HWANG USD CASH
FUND
Lico Technology Corporation
UER HOLDINGS CORPORATION
FSK HOLDINGS LIMITED

CYBERTAN TECHNOLOGY
CORP.
None.
None.
The largest shareholder of this company
is the largest shareholder of Hon Hai
Precision Co., Ltd.
None.
None.
None.
None.
The investment company is evaluated
by the equity method; the same as the
Company.
The investment company is evaluated
by the equity method; the same as the
Company.
The investment company is evaluated
by the equity method; the same as the
Company.
Financial assets measured at fair value through
other comprehensive income - Non-current
Financial assets measured at fair value through
other comprehensive income - Non-current

Financial assets measured at fair value through
other comprehensive income - Non-current
Financial assets at FVTPL -
Current
Financial assets at FVTPL -
Current
Financial assets at FVTPL -
Current
Financial assets measured at fair value through
income - Non-current
Financial assets measured at fair value through
income - Non-current
Financial assets measured at fair value through
other comprehensive income - Non-current
Financial assets measured at fair value through
other comprehensive income - Non-current
82,705,987
4,219
12,831,500
23,332
539,828
255,043
3,400,000
1,781,979
50,400,000
28,498,993

$ 1,621,037

-

73,812

80

1,928

7,216

-

-

46,580

665,269

0.78

0.42

5.23

-

-

1.14

2.73

8.22

17.50

16.87
$ 1,621,037

-

73,812

80

1,928

7,216

-

-

46,580

665,269









Table 3 Page 1

Pan-International Industrial Corp.

The cumulative amount of buying or selling the same securities reaches NT$300 million or more, or 20% of the paid-in capital

January 1 to December 31, 2021

Table 4

Table 4
Company bought or
sold
Name Financial
report
Account
Related Party
(note 2)
Relation
(note 2)
At beginningofperiod Buy Sell Unit: NTD thousand
(unless otherwise noted)
Period end
Shares Amount Shares Amount Shares Selling price
Book cost
Gain/loss
on disposal

Shares
Amount
PAN GLOBAL
HOLDING CO.,LTD
CYBERTAN
TECHNOLOGY
CORP. (A share)
Note 1
Szitic (HK)
Commercial
Property
Company Limited
Note 3 17,467,125 $ 513,489 - $ - (17,467,125) $ 761,284 $ 425,097 $ -
-
$ -

Note 1: Presented as “Financial assets at FVTOCI.” Gain/loss on disposal includes NT$336,187 that were reclassified directly from other comprehensive income to retained earnings. Note 2: The two fields are mandatory for marketable securities that are accounted using the investment by equity method, whereas the remainder can be left blank. Note 3: The counterparty is not a related party to the Company.

Table 4 Page 1

Pan-International Industrial Corp.

The amount of real estate acquired is NT$300 million or over 20% of the paid-in capital. January 1 to December 31, 2021

Table 5

Table 5
Company of Real
Estate Acquisition
Asset Name Fact
Occurrence
Date
Transaction
Amount
Price Payment
Status
Related Party Relation The previous transfer data if the
relatedpe
transaction counterpart is a
rson
Reference basis
for price
determination
Purpose of
acquisition and
usage
Unit: NTD thousand
(unless otherwise noted)
Other agreed matters
Owner Relation with the
Issuer
Transfer
date
Amount
Pan-International
Industrial Corp.
Land:
Land lot #339 at
Jiankang Section,
Zhonghe District,
New Taipei City
(parts held)
Building:
6F., No. 198, Jianba
Rd., Zhonghe Dist.,
New Taipei City
(Taiwan Park) & 22
parking spaces
November 30,
2021
$ 488,880 $ 48,890 De En
Construction
Co., Ltd.
Non-related
Parties
- - - $ - Market and Real
Estate Valuation
Reports
Factory/office
building for self-
use
None.

Table 5 Page 1

Pan-International Industrial Corp.

Total purchases from or sales to related parties amounting to at least NT$100 million or 20% of the paid-in capital or more. December 31, 2021

Table 6

Unit: NTD thousand (unless otherwise noted)

Buyer/Seller Related Party Relation Transa ction Details Differences in transaction term
general transactions and
s from those of
reasons
Note/Accounts Rec eivable(Payable) Remarks
Purchase(Sale)
Amount
Percentage
over total
purchase(sale)

Creditperiod
Unit Price Creditperiod Balance Percentage over
total notes and
accounts
receivable
(payable)
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
New Ocean Precision Component
(Jiangxi) Co., Ltd.
PAN-INTERNATIONAL
ELECTRONICS(M) SDN.BHD.
PAN-INTERNATIONAL
ELECTRONICS(M) SDN.BHD.
PAN-INTERNATIONAL
ELECTRONICS(M) SDN.BHD.
Hongfutai Precision Electronics
(Yantai) Co., Ltd.
Hongfujin Precision Industry
(Wuhan) Co., Ltd.
FIH (Hong Kong) Mobil
Limited
PAN-INTERNATIONAL
ELECTRONICS(USA) INC.
Hongfujin Precision Industry
(Shenzhen) Co.,Ltd.
Hongfujin Precision Industry
(Yantai) Co., Ltd.
Hon Hai Precision Industry Co.,
Ltd.
Pan-International Sunrise
Trading Corp.
Foxconn Technology Co., Ltd
Chongqing Fugui Electronics
Co., Ltd.
Honghuasheng Precision
Electronics (Yantai) Co., Ltd.
Dongguan Pan-International
Precision Electronics Co., Ltd.
Foxconn Interconnect
Technology Limited

Foxconn Interconnect
Technology Limited
SHARP NORTH MALAYSIA
SDN.BHD.
Foxconn Technology Co., Ltd
Hon Hai Precision Industry Co.,
Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the Company’s
indirect reinvestment
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
A company that evaluates the
Company by the equity method
Subsidiary of the Company’s
indirect reinvestment
Other related parties
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the Company’s
indirect reinvestment
Subsidiary of the Company’s
indirect reinvestment
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Other related parties
Other related parties
A company that evaluates the
Company by the equity method
Sales
Sales
Sales
Sales
Sales
Sales
Sales
Sales
Sales
Sales
Purchase
Purchase
Purchase
Sales
Sales
Purchase
Purchase
$ 1,591,970
602,081
695,973
359,355
189,801
629,312
152,443
184,459
138,934
107,961
3,919,384
1,313,473
1,177,386
2,111,408
2,310,634
1,937,075
387,854
Table

13

5

6

5

2

5

1

1

1

1

33

11

10

100

33

31

6
6 Page 1
Monthly settlement
90 days T/T
Monthly settlement
90 days T/T
Monthly settlement
90 days T/T
Monthly settlement
120 days T/T
Monthly settlement
90 days T/T
Monthly settlement
90 days T/T
Monthly settlement
90 days T/T
Monthly settlement
120 days T/T
Monthly settlement
90 days T/T
Monthly settlement
90 days T/T
Monthly settlement
90 days
Monthly settlement
90 days
Monthly settlement
90 days
Monthly settlement
60 days T/T
Monthly settlement of
30 days
Monthly settlement
90 days
Monthly settlement
90 days
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
A single supplier with no basis
for comparison
A single supplier with no basis
for comparison
A single supplier with no basis
for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
A single supplier with no basis
for comparison
A single supplier with no basis
for comparison
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference
No significant
difference

Pan-International Industrial Corp.

Total purchases from or sales to related parties amounting to at least NT$100 million or 20% of the paid-in capital or more. December 31, 2021

Table 6

Table 6
Buyer/Seller Related Party Relation Transa ction Details Differences in transaction ter
general transactions an
ms from those of
d reasons
Note/Accounts Rec Unit: NTD thousand
(unless otherwise noted)
eivable(Payable)
Remarks
Percentage over
total notes and
accounts
receivable
(payable)
Purchase
(Sale)
Amount Percentage
over total
purchase
(sale)
Creditperiod Unit Price Creditperiod Balance Percentage over
total notes and
accounts
receivable
(payable)
Tekcon Electronics Corporation
Tekcon Huizhou Electronics Co.,
Ltd.
Wuhu Ruichang Electric Systems
Co., Ltd.
Wuhu Ruichang Electric Systems
Co., Ltd.
Foxconn Interconnect
Technology Limited
Huaian Fulitong Trade Co., Ltd.
Chery Automobile Co., Ltd.
Wuhu Chery Automobile
Purchasing Co Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Other related parties
Other related parties
Purchase
Purchase
Sales
Sales
$ 594,065
173,684
293,029
628,244

75

54

23

50
Monthly settlement
120 days
Monthly settlement
120 days
Monthly settlement
of 30 days
Monthly settlement
of 30 days
A single supplier with no basis
for comparison
A single supplier with no basis
for comparison
No sale to other customers with
no basis for comparison
No sale to other customers with
no basis for comparison
No significant
difference
No significant
difference
No significant
difference
No significant
difference
( $ 309,774 )
(
99,728 )

74,349

123,256
(
83 )
(
54 )

22

36

Note 1: The transaction object was originally named S&O ELECTRONICS (Malaysia) SDN.BHD. and has been renamed to SHARP NORTH MALAYSIA SDN.BHD. in December 2021.

Table 6 Page 2

Pan-International Industrial Corp.

Total accounts receivable from related parties amounting to at least NT$100 million or 20% of the paid-in capital or more.

December 31, 2021

Table 7

Table 7
CompanyName Related Party Relation Balance of accounts receivable
from related parties
(Note 2)
Turnover Rate Ove rdue Unit: NTD thousand
(unless otherwise noted)
Accounts receivable from
related parties recovered
after theperiod
Provision for
bad debt
Amount Actions Taken
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Honghuasheng Precision Electronics (Yantai)
Co., Ltd.
Dongguan Pan-International Precision
Electronics Co., Ltd.
New Ocean Precision Component (Jiangxi) Co.,
Ltd.
PAN-INTERNATIONAL ELECTRONICS(M)
SDN.BHD.
Wuhu Ruichang Electric Systems Co., Ltd.
Hongfujin Precision Electronics (Yantai) Co., Ltd.
Hongfujin Precision Industry (Wuhan) Co., Ltd.
FIH (Hong Kong) Mobil Limited
Hon Hai Precision Industry Co., Ltd.
Hongfujin Precision Industry (Yantai) Co., Ltd.
Foxconn Technology Co., Ltd
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Foxconn Interconnect Technology Limited
SHARP NORTH MALAYSIA SDN.BHD.(Note 1)
Wuhu Chery Automobile Purchasing Co Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Other related parties
The Company’s parent
company
The Company’s parent
company
Subsidiary of the indirect
reinvestment of Hon Hai
Precision Industry Co., Ltd.
Other related parties
Other related parties
$ 287,222
263,889
357,941
118,520
217,159
121,741
982,154
210,740
676,402
339,721
123,256

2.97

3.30

2.38

1.54

5.28

2.18

5.09

5.63

3.81

5.12

6.99

$ 1,386

-

-

584

-



-

-

-



-
Payment received
after the period
Payment received
after the period
Payment received
after the period
Payment received
after the period
Payment received
after the period


Payment received
after the period
Payment received
after the period
Payment received
after the period
Payment received
after the period
Payment received
after the period
$ 147,017
129,686
157,209
63,412
68,694
71,220
426,032
117,397
124,589
75,498
117,910
$ 114

105

143

48

87

49

393

-

271


48

Note 1: The transaction object was originally named S&O ELECTRONICS (Malaysia) SDN.BHD. and has been renamed to SHARP NORTH MALAYSIA SDN.BHD. in December 2021. Note 2: Please refer to the description in Table 1 for the transaction information of the related party's capital loan and its receivables amounting to NT$100 million or over 20% of the paid-in capital.

Table 7 Page 1

Pan-International Industrial Corp.

Significant Inter-company Transactions during the Reporting Period

December 31, 2021

Table 8

Unit: NTD thousand (unless otherwise noted)

Table 8 Unit: NTD thousand
(unless otherwise noted)
Serial
No.
(Note 1)
Transaction Company Counterparty Relationship with the
transaction parties
(Note 2)
Description of Transactions (note 4 and note 7)
Account Amount Transaction Terms
Percentage over consolidated
total revenue or total assets (note
3)
0
0
0
0
1
2
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Dongguan Pan-International Precision Electronics Co.,
Ltd.
Honghuasheng Precision Electronics (Yantai) Co., Ltd.
PAN-INTERNATIONAL ELECTRONICS (USA) INC.
Pan-International Sunrise Trading Corp.
Honghuasheng Precision Electronics (Yantai) Co., Ltd.
Dongguan Pan-International Precision Electronics Co., Ltd.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
1
1
1
1
2
2
Sales
Sales
Purchase
Purchase
Accounts receivable
Accounts receivable
$ 359,355
184,459
3,919,384
1,313,473
210,740
982,154

Note 5

Note 5

Note 6

Note 6

Note 6

Note 6
1
1
16
5
1
4

Note 1: The business information between the parent company and the subsidiary shall be indicated in the number column respectively, and the number shall be filled in as follows:

  • (1) Fill in 0 for the parent company.

  • (2) 1 to 6 - subsidiaries.

Note 2: There are three types of relationship with the transaction parties; mark the type (there is no need to repeatedly disclose the same transaction between parent and subsidiary companies or between subsidiary companies. For example, if a parent company discloses a transaction with a subsidiary, the subsidiary does not have to repeat the disclosure of the transaction; if a subsidiary discloses a transaction with another subsidiary, the other subsidiary does not have to disclose the transaction again):

  • (1) Parent company with a subsidiary.

  • (2) A subsidiary with the parent company.

  • (3) A subsidiary with a subsidiary.

Note 3: For the calculation of the ratio of the transaction amount to the total consolidated revenue or total assets, if the item is classified as an asset or liability, the ratio is calculated with its ending balance as a percentage over the total consolidated assets; if the item is classified as an income, the ratio is calculated with the income accumulated at the end of the period as a percentage over the total consolidated revenue.

Note 4: The standard for disclosing the transaction information above between the parent company and a subsidiary is that the amount of purchase, sale, and receivables from related parties reaches NT$100 million or 20% of the paid-in capital.

Note 5: The transaction price is similar to that of the general customer, with a collection period of 120 days monthly settlement.

Note 6: Transaction prices are negotiated and the collection period is monthly settlement 90 days.

Note 7: Please refer to the description in Table 1 for the transaction information of the related party's capital loan and its receivables amounting to NT$100 million or over 20% of the paid-in capital.

Table 8 Page 1

Pan-International Industrial Corp.

The name and location of the investee company and other relevant information (excluding investee companies in Mainland China) January 1 to December 31, 2021

Table 9

Table 9
Investor Investor Company Location Main Businesses
and Products
Original Inves tment Amount As of March 31, 2 020 Net income (loss) of
the Investee for
currentperiod
Unit: NTD thousand
(unless otherwise noted)
Investment gains
and losses
recognized in the
currentperiod
Remarks
March 31, 2020 End of lastyear Shares Ratio Book value
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Pan-International Industrial Corp.
Yen Yung International
Investment Co., Ltd
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
PAN GLOBAL HOLDING CO.,
LTD.
Tekcon Electronics Corporation
PAN GLOBAL HOLDING CO.,
LTD.
PAN-INTERNATIONAL
ELECTRONICS INC.
Yen Yung International Investment
Co., Ltd
Tekcon Electronics Corporation
P.I.E. INDUSTRIAL BERHAD
(PIB)
GREAT HAVEN HOLDINGS
LTD. (GHH)
BEYOND ACHIEVE
ENTERPRISE LTD. (BAE)
TEAM UNION INTERNATIONAL
LTD. (TUI)
EAST HONEST HOLDINGS
LIMITED (EHH)
Long Time Tech. Co., Ltd.
Long Time Tech. Co., Ltd.
The British
Virgin Islands
USA
Taiwan
Taiwan
Malaysia
The British
Virgin Islands
The British
Virgin Islands
Hong Kong
Hong Kong
Taiwan
Taiwan
Holding company
Sale of electronic
products
Investment
company
Manufacturing and
sale of connectors
for electronic
signal cables
Holding company
Holding company
Holding company
Holding company
Holding company
Electronic
Components
Electronic
Components
$ 3,472,484
73,142
363,997
393,898
38,614
534,224
265,728
453,952
2,967,777
646,000
250,000

$ 3,472,484

73,142

473,997

393,898

38,614

534,224

265,728

453,952

2,967,777

646,000

250,000
$ 12,220

28,000

33,316,236

21,960,504

197,459,985

19,800,000

9,600,000

3,120,001

665,799,420

20,187,500

7,812,500

100

100

100

83.58

51.42

100

100

100

100

16.82

5.44
$ 9,332,889

194,544

188,118

179,320

1,693,678

74,720

641,477

1,080,080

3,792,091

535,211

207,123
$ 424,175

4,314

( 1,037 )

185

381,261

( 70 )

3,274 )

332,877

297,665

( 139,577 )

( 139,577 )
$ 424,175
4,314
( 1,037 )
155
196,044
( 70 )
3,274 )
332,877
297,665
44,858 )
17,362 )

Note 1

Note 2

Note 3
Note 4
Note 5

Note 1: The Company mainly reinvests indirectly through PIB in Pan-International Electronics (Malaysia) Sdn. Bhd. and Pan-International Wire & Cable (Malaysia) Sdn. Bhd. from the production of cable-attached connectors or electronic products and sales in Malaysia. Note 2: The Company mainly reinvests in NCIH International Holdings Limited indirectly through GHH. It was dissolved in September 2020. Note 3: The Company mainly reinvests in New Ocean Precision Component (Jiangxi) Co., Ltd. indirectly through BAE. Please refer to Table 10 for details on the disclosure of information about the investment in Mainland China. Note 4: The Company mainly reinvests in Dongguan Pan-International Precision Electronics Co., Ltd. indirectly through TUI. Please refer to Table 10 for details on the disclosure of information about the investment in Mainland China. Note 5: The Company mainly reinvests in Honghuasheng Precision Electronics (Yantai) Co., Ltd. indirectly through EHH. Please refer to Table 10 for details on the disclosure of information about the investment in Mainland China. Note 6: The relevant figures in this table are in NTD. Where foreign currencies are involved, they will be converted into NTD at the exchange rate on the date of financial reporting.

Table 9 Page 1

Pan-International Industrial Corp. Mainland China investment information - Basic information January 1 to December 31, 2021

Table 10

Table 10
Name of the investee
in mainland China
Main Businesses and
Products
Paid-in Capital Method of
Investments
(Note 2)

Cumulative outward
remittance of
investment amount
from Taiwan at the
beginningof theperiod
Investmen
current
t Flows of
period
Cumulative outward
remittance of the
investment amount
from Taiwan in the
period end
Net income
(loss) of the
Investee for
currentperiod
% Ownership
of Direct or
Indirect
Investment
Investment gains and
losses recognized in
the current period
(Note 3)
Book value of the
investment at the end
of theperiod
Unit: NTD thousand
(unless otherwise noted)
Investment gains
repatriated as of
the end of the
period
Remarks
Outward Inward
Dongguan Pan-
International
Precision Electronics
Co., Ltd.
Fuyu Property
(Shanghai) Co., Ltd.
New Ocean Precision
Component (Jiangxi)
Co., Ltd.
Honghuasheng
Precision Electronics
(Yantai) Co., Ltd.
Manufacturing and sale of
wires, cables, connecting
wires, connecting wire
connectors, and wire plugs.
Engaging in the e-commerce
business of industrial design,
other specialized design
services, car rental, retail of
other commodities, sale of
computer and peripheral
equipment and software,
retail of communication
equipment, retail of audio-
visual equipment, retail of
spare parts and supplies for
locomotives, and e-
commerce of retail goods and
equipment above.
Manufacturing and operation
of various types of plugs and
sockets and
telecommunications.
Production and sale of hard
single (double) side printed
circuit boards, hard multi-
layer printed circuit boards,
flexible multi-layer printed
circuit boards, and other
printed circuit boards
$ 453,952
5,100,937
265,728
2,374,944
2
2
2
2
$ 346,000
754,280
-
2,449,680
$ -
-
-
-
$ -

-
-

-

$ 346,000

754,280

-

2,449,680
$ 332,877

131,122

3,274

262,241
100
16.87
100
100
$ 332,877

-

3,274

262,241
$ 1,080,080

665,269
641,477
3,791,480

$ -

-

-

-

Note 6

Note 8


Note 4

Table 10 Page 1

Companyname
Pan-International Industrial
Corp.
The cumulative amount of outward
remittance of investment from Taiwan to
mainland China at the end of the period
(notes 5 and 6)
Investment amount approved by the
Investment Commission, MOEA
In compliance with the investment limit
stipulated by the Investment Commission,
MOEA for investment in mainland China.
(note 7).
$ 3,924,775 $ 5,603,522 $ -

Note 1: The relevant figures in this table are in NTD. Where foreign currencies are involved, they will be converted into NTD at the exchange rate on the date of financial reporting. Note 2: There are three investment modes:

  1. Direct investment in mainland China.

  2. Re-investment in mainland China through Pan Global Holding Co., Ltd. of a third region.

  3. Other modes.

Note 3: The field of investment gains and losses recognized in the current period is recognized under the audited financial statements.

Note 4: In the first quarter of 2012, the Company acquired 100% of the equity of East Honest Holdings Limited through the subsidiary Pan Global Holding Co., Ltd. and indirectly acquired Honghuasheng Precision Electronics (Yantai) Co., Ltd.; the investment amount approved by the Investment Commission, MOEA was USD 107,217 thousand.

Note 5: As of December 31, 2021, the Company has the following investment withdrawal cases approved by the Investment Commission of the Ministry of Economic Affairs:

Date Approval letter No. Investor Company
Dongguan Junwang Technology Co., Ltd.
Saibo Digital Technology (Guangzhou) Co.,
Ltd.
Yunnan Saibo Digital Technology Co., Ltd.
Chongqing Saibotel Digital Square Co., Ltd.
Nanchong Saibo Digital Square Co., Ltd.
UER Battery Technology (Shenzhen) Co.,
Ltd.
Ganchuang International Trade (Shenzhen)
Co., Ltd.
Original investment amount remitted from
Taiwan
September 5, 2003
December 9, 2010
May 30, 2011
May 30, 2011
May 30, 2011
March 22, 2017
May 9, 2017
0920028972
09900496780
10000205680
10000205690
10000205700
10600038030
10630024870
USD
91 thousand
476 thousand
190 thousand
454 thousand
58 thousand
1,100 thousand
8,650 thousand
USD
11,019 thousand

Because these reinvestment companies suffer losses, the amount of investment originally remitted from Taiwan cannot offset the amount of investment in mainland China.

Note 6: The company received the letter from the Investment Commission, MOEA referenced Jing-Shen-II No. 10000518690 in November 2011 for cancellation of the approved investment amount of US$500 thousand in Dongguan Pan-International Precision Electronics Co., Ltd. which had not yet been invested; on October 30, 2014, the company received the letter from the Investment Commission, MOEA referenced Jing-Shen-Er-Zi No. 10300233110 for transfer of 42 companies including Qingdao Saiboter Digital Technology Square Co., Ltd. to Samoa Le Zhiwan Ranch Holding Investment Limited; in March 2017, the company received the letter from the Investment Commission, MOEA referenced Jing-Shen-Er-Zi No. 10600038030 for cancellation of the approved investment amount of US$5,200 thousand in UER Battery Technology (Shenzhen) Co., Ltd. which had not yet been invested.

Note 7: In December 2019, the Company was granted a document, IDB No. 10820432920 by the Industrial Development Bureau, MOEA, certifying the compliance with the operation scope of operation headquarters, and no investment limit is required from December 4, 2019 to December 3, 2022.

Note 8: the Company’s subsidiary Pan Global Holding Co., Ltd. sold 16.87% of its-owned Class A shares of CYBERTAN TECHNOLOGY CORP. in the second quarter of 2021. The reinvestment business Fuyu Property (Shanghai) Co., Ltd. was indirectly disposed of. As of December 31, 2021, the Company indirectly held 16.87% of Class B shares of its reinvestment business Fuyu Property (Shanghai) Co., Ltd.

Table 10 Page 2

Pan-International Industrial Corp.

Information on major shareholders

December 31, 2021

Table 11

Table 11
Name of major shareholders Sh are
Number of shares held Shares Ratio
Hon Hai Precision Industry Co., Ltd. 107,776,254
20.79%

Note 1: The information of major shareholders in this table is based on the information from the Central Depository on the last business day at the end of each quarter, covering shareholders stake of more than 5% of the Company’s common and special shares that have completed dematerialized registration and delivery (including treasury shares).

The share capital reported in the financial report and the actual number of shares that have completed the scriptless registration may be different due to differences in the basis of compilation and calculation.

Note 2: If the shareholder puts the shares into a trust, the aforementioned information will be disclosed by the trustors’ individual account opened by the trustee. As for shareholders’ insider declaration of the ownership percentage over 10% according to the Securities and Exchange Act, including the shares on hand and those being put in a trust but with the decision power over the usage of the trust assets, please refer to the insider declaration information on MOPS. Note 3: The preparation principle of this table is to calculate the distribution of the balance of each credit transaction based on the shareholders’ register on the book-close day of the extraordinary shareholders' meeting (short-sale securities are not purchased back).

Note 4: Shareholding ratio (%) = total number of shares held by the shareholder/total number of shares that have completed scriptless registration.

Note 5: Total number of shares that have completed scriptless registration (including treasury shares) that have completed dematerialized registration and delivery is 518,346,282 shares = 518,346,282 (common shares) + 0 (preferred shares).

Table 11 Page 1

Pan-International Industrial Corp. Cash and cash equivalents December 31, 2021

Subsidiary Ledger 1

Unit: NTD thousand

Item Summary
NTD
69,964 thousand
USD
18,671 thousand Exchange rate
27.6800
RMB
206 thousand
Exchange rate
4.3541
HKD
3,464 thousand
Exchange rate
3.5490
JPY
187 thousand
Exchange rate
0.2405
NTD
970,000
thousand
Amount
Petty cash
Demand deposit
Time deposit
$ 80
69,964
516,827
898
12,295
45
970,000
$ 1,570,109

Page 1 of Subsidiary Ledger 1

Pan-International Industrial Corp. Net accounts receivable December 31, 2021

Subsidiary Ledger 2

Unit: NTD thousand

Item
Non-related Parties:
Others
Less: Allowance for impairment loss
Related Parties:
FIH (Hong Kong) Mobil Limited
Hongfutai Precision Electronics (Yantai)
Co., Ltd.
Hongfujin Precision Electronics (Yantai)
Co., Ltd.
Hongfujin Precision Electronics (Wuhan)
Co., Ltd.
Others
Less: Allowance for impairment loss
Summary




Amount Remarks
$ 1,042,320
(
6,618 )
1,035,702
$ 357,941
287,222
217,159
263,889
658,506
(
720 )
1,783,997
$ 2,819,699
The balance of each sporadic
account falls below 5% of the
total under this title.






The balance of each sporadic
account falls below 5% of the
total under this title.


Page 1 of Subsidiary Ledger 2

Pan-International Industrial Corp. Inventory December 31, 2021

Subsidiary Ledger 3

Unit: NTD thousand

Item
Summary


Amount Amount Remarks
Net realizable
value
Raw materials
Finished products
Less: provision for valuation
loss of inventory
$ 3,941

1,281,644

Net realizable value as
market price

"
$ 1,285,585

Page 1 of Subsidiary Ledger 3

Pan-International Industrial Corp.

Financial assets measured at fair value through other comprehensive income - noncurrent January 1 to December 31, 2021

Subsidiary Ledger 4

Unit: NTD thousand

Name At beginningofperiod At beginningofperiod Increase in curren tperiod(Note 1) Decrease in curre ntperiod(Note 2) Period end Guarantee or
pledge

None.




Remarks
Shares Fair value Shares

-

-

-

Amount Shares Amount Shares Fair value
Innolux Corporation
WK Technology Fund
Syntrend Creative Park Co., Ltd.
82,705,987
84,378
12,831,500
$ 1,166,154

173

66,939
$ 1,233,266
$ 463,129

-

6,873
$ 470,002

-

80,159

-

( $ 8,246 )
(
173 )

-
( $ 8,419 )

82,705,987

4,219

12,831,500

$ 1,621,037

-

73,812
$ 1,694,849

Note 1: The increase in current period is the adjustment of the unrealized valuation gain/loss of financial assets measured at fair value through other comprehensive income. Note 2: The decrease in current period is the adjustment of the unrealized gain/loss, the proceeds from disposals and refund of investment of financial assets at fair value through other comprehensive income.

Page 1 of Subsidiary Ledger 4

Subsidiary Ledger 5

Pan-International Industrial Corp. - Changes in long term equity investment accounted for under the equity method January 1 to December 31, 2021

Unit: NTD thousand

Investee company Balance at the beginning of the
period
Balance at the beginning of the
period
Increase in curre ntperiod(Note) Decrease in curren tperiod(Note) Endingbalance Net value o f equity
Total
$ 9,332,889

194,544

188,118
$ 9,715,551
Guarantee or
pledge
Shares Amount Shares Amount Shares
Amount

- $ -

- (
1,237 )
(
11,000,000 ) (
128,210 )

( $ 129,447 )
Shares
Shareholding (%) Amount Unitprice($)
PAN GLOBAL HOLDING
CO., LTD.
PAN-INTERNATIONAL
ELECTRONICS INC.
Yen Yung International
Investment Co., Ltd
12,220
28,000
44,316,236
$ 8,741,959

195,781

316,328

-

-

-

$ 590,930

-

-

12,220

28,000

33,316,236

100

100

100

9,332,889

194,544

188,118
$ -

-

-


None.




$ 9,254,068 $ 590,930 $ 9,715,551

Note: The amount of increase and decrease in the current period includes the share of profits and losses of subsidiaries, affiliates, and joint ventures using the equity method; currency exchange differences arising from foreign operating agency financial statements; actuarial gains and losses of defined benefit plans; unrealized gains and losses of the investee company’s financial assets measured at fair value through other comprehensive gains and losses; and changes in the net worth of the investee company's equity and the return of the share capital due to the capital reduction of the investee company.

Page 1 of Subsidiary Ledger 5

Pan-International Industrial Corp. Short-term borrowings December 31, 2021

Short-term borrowings
December 31, 2021
Subsidiary Ledger 6
Lendingbank
Loan type Endingbalance Contract term Interest Rate Credit limit
$ 830,400
Unit: NTD thousand
Guarantee or
pledge
Remarks

None.
Standard Chartered Bank
Credit lending $ 553,600
November 12, 2021 ~
January 14, 2022
0.50%

Page 1 of Subsidiary Ledger 6

Pan-International Industrial Corp. Accounts payable December 31, 2021

Subsidiary Ledger 7

Unit: NTD thousand

Name of supplier

Non-related Parties:
Innolux Corporation
CHAMPION ASIA INTERNATIONAL ELECTRONIC
LIMITED
HUAI AN GLORYSKY ELECTRONICS CO LTD
Others
Related Parties:
Honghuasheng Precision Electronics (Yantai) Co., Ltd.
Foxconn Interconnect Technology Limited
Dongguan Pan-International Precision Electronics Co., Ltd.
Others
Summary Amount
$ 871,647
173,663
83,645
355,733
1,484,688
$ 982,154
414,011
210,740
26,465
1,633,370
$ 3,118,058
Remarks



The balance of
each sporadic
supplier does not
exceed 5% of the
total amount of the
subject




The balance of
each sporadic
supplier does not
exceed 5% of the
total amount of the
subject

Page 1 of Subsidiary Ledger 7

Pan-International Industrial Corp. Operating revenue

January 1 to December 31, 2021

Subsidiary Ledger 8
Item
Electronic Components
Computers and peripherals
Less: sale return and discount
Quantity
Note



Unit:
Amount
$ 7,769,176
4,584,511
12,353,687

2,050 )
$ 12,351,637
NTD thousand
Remarks

(




Note: The products for sale come in a great variety and the pricing per unit also differs, as such the quantity is not specified here.

Page 1 of Subsidiary Ledger 8

Subsidiary Ledger 9

Pan-International Industrial Corp. Operating cost

January 1 to December 31, 2021

Unit: NTD thousand

Item
Inventory at beginning of period
Add: purchase in current period
Inventory at the end of period
Other cost of operation
Inventory valuation rebound profit
Amount
$ 207,250
12,564,583

1,266,346 )
16,009

6,732 )
$ 11,514,764
(
(

Page 1 of Subsidiary Ledger 9

Pan-International Industrial Corp. Operating expenses

January 1 to December 31, 2021

Subsidiary Ledger 10

Unit: NTD thousand

Item
Salary expense

Import and export
fee
Professional service
charge
Commission expense
Employee welfare
Freight costs
Expected credit
impairment loss
Others
Selling and
marketing
expenses
$ 27,519
37,692
2,477
6,909
1,468
4,156
-
5,757
$ 85,978
Administrative
and general
affairs expense
$ 32,951

-

6,598

-

2,784

11

-

16,589
$ 58,933
Research and
development
expenses
$ 10,744

-

-

-

892

3

-

2,296
$ 13,935
Expected credit
impairment loss
Total
$ 71,214

37,692

9,075

6,909

5,144

4,170

1,937

24,642
$ 160,783
Remarks
$ -

-

-

-

-

-

1,937

-




The balance of
each sporadic title
falls below 5% of
the total under this
title
$ 1,937

Page 1 of Subsidiary Ledger 10