Delta Electronics (thailand) Public Co. Ltd.SET: DELTA

Financial Statement Quarter 1 / 2025

· MarketScreener

‌Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Review report and consolidated and separate financial information For the three-month period ended 31 March 2025

Independent Auditor's Report on Review of Interim Financial Information

To the Shareholders of Delta Electronics (Thailand) Public Company Limited

I have reviewed the accompanying consolidated financial information of Delta Electronics (Thailand) Public Company Limited and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 31 March 2025, the related consolidated statements of comprehensive income, changes in shareholders' equity and cash flows for the three-month period then ended, as well as the condensed notes to the interim consolidated financial statements. I have also reviewed the separate financial information of Delta Electronics (Thailand) Public Company Limited for the same period (collectively "the interim financial information"). Management is responsible for the preparation and presentation of this interim financial information in accordance with Thai Accounting Standard 34 Interim Financial Reporting. My responsibility is to express a conclusion on this interim financial information based on my review.

Scope of review

I conducted my review in accordance with Thai Standard on Review Engagements 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Thai Standards on Auditing and consequently does not enable me to obtain assurance that I would become aware of all significant matters that might be identified in an audit. Accordingly, I do not express an audit opinion.

Conclusion

Based on my review, nothing has come to my attention that causes me to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with Thai Accounting Standard 34 Interim Financial Reporting.

Chatchai Kasemsrithanawat

Certified Public Accountant (Thailand) No. 5813

EY Office Limited Bangkok: 25 April 2025

‌Consolidated financial statements‌

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

(Unit: Thousand Baht)

Separate financial statements

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

3

4

17.2

5

17,126,963

15,700,903

12,173,919

9,790,790

37,016,552

32,906,076

39,145,947

34,500,166

30,935,604

31,697,444

21,526,895

22,728,247

64,079

43,659

64,079

42,574

2,294,185 2,183,436 806,634 682,982

87,437,383

82,531,518

73,717,474

67,744,759

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of financial position

As at 31 March 2025

Assets

Current assets

Cash and cash equivalents

Trade and other current receivables

Inventories

Derivative assets

Other current assets

Total current assets

Non-current assets

Deposits at bank with restrictions

Investments in subsidiary companies

Investments in associated companies

Investment properties

Property, plant and equipment

Advances to contractors and for acquisitions

of assets

Right-of-use assets

Goodwill

Other intangible assets

Deferred tax assets

Other non-current assets

Total non-current assets

Total assets

33,224

-

1,363

157,630

39,078,959

32,043

-

774

152,765

37,721,164

-

20,283,903

1,500

-

25,501,142

-

20,283,903

1,000

-

24,706,385

6

7

929,278

854,512

929,278

831,564

492,631

464,456

18,173

26,881

433,294

433,690

-

-

130,198

137,782

43,139

44,266

633,063

591,110

-

-

566,007 176,871 39,312 29,892

42,455,647

40,565,167

46,816,447

45,923,891

129,893,030

123,096,685

120,533,921

113,668,650

The accompanying notes are an integral part of the interim financial statements.

Consolidated financial statements

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

(Unit: Thousand Baht)

Separate financial statements

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of financial position (continued)

As at 31 March 2025

Liabilities and shareholders' equity

Current liabilities

Short-term loans from financial institutions

Trade and other current payables

Current portion of lease liabilities

Income tax payable

Provision for top-up tax

Liabilities and provision from tax assessments

Other current provisions

Derivative liabilities

Other current liabilities

Total current liabilities

Non-current liabilities

Long-term loans from related parties

Lease liabilities, net of current portion

Deferred tax liabilities

Non-current provision for employee benefits

Other non-current provisions

Other non-current liabilities

Total non-current liabilities

Total liabilities

121,000

160,200

-

-

36,048,328

35,793,288

30,129,915

29,583,365

91,279

84,825

12,692

20,555

433,662

334,558

279,611

202,616

785,191

-

785,191

-

113,201

113,201

113,201

113,201

504,121

519,859

488,593

488,958

19,609

217,560

19,431

215,979

871,730 903,471 604,882 689,412

38,988,121

38,126,962

32,433,516

31,314,086

8

9

13

16.4.1

12

17.2

10

1,127,867

1,087,672

-

-

148,167

123,475

4,473

5,214

373,890

386,415

-

-

1,607,860

1,559,244

784,438

768,254

1,311,221

1,254,750

1,033,555

986,276

759,549 616,354 449,866 344,035

5,328,554

5,027,910

2,272,332

2,103,779

44,316,675

43,154,872

34,705,848

33,417,865

2

11

12

The accompanying notes are an integral part of the interim financial statements.

Consolidated financial statements

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

(Unit: Thousand Baht)

Separate financial statements

31 March 2025

31 December 2024

(Unaudited

(Audited)

but reviewed)

Shareholders' equity

Share capital

Registered

12,590,000,000 ordinary shares of Baht 0.1 each

Issued and fully paid

12,473,816,140 ordinary shares of Baht 0.1 each

Share premium

Difference from business combination under

common control

Retained earnings

Appropriated - Statutory reserve

Unappropriated

Other components of shareholders' equity

Total shareholders' equity

Total liabilities and shareholders' equity

1,259,000 1,259,000 1,259,000 1,259,000

1,247,382

1,491,912

1,247,382

1,491,912

1,247,382

1,491,912

1,247,382

1,491,912

(1,339,694) (1,339,694) - -

125,900

125,900

125,900 125,900

87,323,100

81,834,974

82,962,879 77,385,591

(3,272,245)

(3,418,661)

- -

85,576,355

79,941,813

85,828,073 80,250,785

129,893,030

123,096,685

120,533,921 113,668,650

-

-

- -

The accompanying notes are an integral part of the interim financial statements.

Directors

‌Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of comprehensive income

For the three-month period ended 31 March 2025

(Unit: Thousand Baht, except basic earnings per share expressed in Baht)

Consolidated financial statements Separate financial statements

2025 2024 2025 2024

41,886,556 37,679,158 37,

849,222 309,569

(31,241,958) (29,769,400) (27,

(566,889) (247,658)

10,926,931 7,971,669 10,

437,477 229,557

65,485 277,184

173,137 183,936

(3,137,183) (2,898,848) (2,

(812,917) (705,015) (

(1,276,839) (647,861) (1,

(148,776) (5,981)

6,227,315 4,404,641 6,

89 -

63,687 49,938

(18,486) (34,321)

6,272,605 4,420,258 6,

(784,479) (112,749) (

5,488,126 4,307,509 5,

Note

Profit or loss:

Revenues

Sales

Service income

Cost of sales

Cost of services

Gross profit

Gain on exchange

Compensation for contract decommitment

Other income

Selling and distribution expenses

Administrative expenses

Research and development expenses

Other expenses

Operating profit

Share of profit from investments in associates

Finance income

Finance cost

Profit before income tax

Income tax expenses

Profit for the period

497,456

30,881,302

67,621

86,938

411,135)

(23,434,600)

(25,750)

(71,520)

128,192

7,462,120

450,480

217,436

57,896

277,988

120,816

139,982

16.2.1

745,597)

(2,564,220)

381,726)

(355,177)

16.2.2

206,769)

(974,904)

(18,136)

(1,507)

405,156

4,201,718

-

-

34,439

9,803

(120)

(14,150)

439,475

4,197,371

13

862,187)

(103,725)

577,288

4,093,646

The accompanying notes are an integral part of the interim financial statements.

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of comprehensive income (continued)

For the three-month period ended 31 March 2025

(Unit: Thousand Baht, except basic earnings per share expressed in Baht)

Consolidated financial statements Separate financial statements

2025 2024 2025 2024

Note

Other comprehensive income:

Other comprehensive income to be reclassified

to profit or loss in subsequent periods:

Exchange differences on translation of

financial statements in foreign currency

Other comprehensive income to be reclassified

to profit or loss in subsequent periods

146,416 1,476,558 - -

146,416 1,476,558 - -

Other comprehensive income for the period

146,416

1,476,558

-

-

Total comprehensive income for the period

5,634,542

5,784,067

5,577,288

4,093,646

Profit attributable to:

Equity holders of the Company

5,488,126 4,307,509 5,577,288 4,093,646

Total comprehensive income attributable to:

Equity holders of the Company

5,634,542 5,784,067 5,577,288 4,093,646

Earnings per share

Basic earnings per share

Profit attributable to equity holders of the Company

14

0.44 0.35 0.45 0.33

The accompanying notes are an integral part of the interim financial statements.

‌(Unaudited but reviewed)

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of changes in shareholders' equity

For the three-month period ended 31 March 2025

(Unit: Thousand Baht)

Consolidated financial statements

Other components of shareholders' equity

Other comprehensive income

Exchange differences

Issued and

Difference from business

on translation of

Total other

Total

fully paid

combination under

Retained earnings

financial statements

components of

shareholders'

share capital

Share premium

common control

Appropriated

Unappropriated

in foreign currency

shareholders' equity

equity

Balance as at 1 January 2024

1,247,382

1,491,912

(1,339,694)

125,900

68,499,609

(2,486,558)

(2,486,558)

67,538,551

Profit for the period

-

-

-

-

4,307,509

-

-

4,307,509

Other comprehensive income for the period

-

-

-

-

-

1,476,558

1,476,558

1,476,558

Total comprehensive income for the period

-

-

-

-

4,307,509

1,476,558

1,476,558

5,784,067

Balance as at 31 March 2024

1,247,382

1,491,912

(1,339,694)

125,900

72,807,118

(1,010,000)

(1,010,000)

73,322,618

Balance as at 1 January 2025

1,247,382

1,491,912

(1,339,694)

125,900

81,834,974

(3,418,661)

(3,418,661)

79,941,813

Profit for the period

-

-

-

-

5,488,126

-

-

5,488,126

Other comprehensive income for the period

-

-

-

-

-

146,416

146,416

146,416

Total comprehensive income for the period

-

-

-

-

5,488,126

146,416

146,416

5,634,542

Balance as at 31 March 2025

1,247,382

1,491,912

(1,339,694)

125,900

87,323,100

(3,272,245)

(3,272,245)

85,576,355

-

The accompanying notes are an integral part of the interim financial statements.

‌(Unaudited but reviewed)

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Statement of changes in shareholders' equity (continued)

For the three-month period ended 31 March 2025

Balance as at 1 January 2024

Profit for the period

Other comprehensive income for the period

Total comprehensive income for the period

Balance as at 31 March 2024

Separate financial statements

(U

nit: Thousand Baht)

Issued and

Total

fully paid

Retained earnings

shareholders'

share capital

Share premium

Appropriated

Unappropriated

equity

1,247,382

1,491,912

125,900

63,990,888

66,856,082

-

-

-

4,093,646

4,093,646

-

-

-

-

-

-

-

-

4,093,646

4,093,646

1,247,382

1,491,912

125,900

68,084,534

70,949,728

Balance as at 1 January 2025

Profit for the period

Other comprehensive income for the period

Total comprehensive income for the period

Balance as at 31 March 2025

1,247,382

1,491,912

125,900

77,385,591

80,250,785

-

-

-

5,577,288

5,577,288

-

-

-

-

-

-

-

-

5,577,288

5,577,288

1,247,382

1,491,912

125,900

82,962,879

85,828,073

-

The accompanying notes are an integral part of the interim financial statements.

‌Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Cash flow statement

For the three-month period ended 31 March 2025

Consolidated financial statements

2025 2024

(Unit: Thousand Baht)

Separate financial statements

2025 2024

Cash flows from operating activities:

Profit before tax

Adjustments to reconcile profit before tax to

net cash provided by (paid from) operating activities:

Depreciation

Amortisation

Allowance for expected credit losses (reversal)

Reduction of inventory to net realisable value

Reversal of the reduction to net realisable value

of the written-off obsolete and damaged inventories

Provisions

Provision for employee benefits

(Gain) loss from disposal/writte-off of property, plant and equipment

Share of profit from investments in associates

Loss from write-off of other intangible assets

Unrealised gain on exchange

(Gain) loss on fair value adjustments of derivative instruments

Finance income

Finance cost

Profit from operating activities before changes in

operating assets and liabilities

Decrease (increase) in operating assets:

Trade and other current receivables

Inventories

Other current assets

Other non-current assets

Increase (decrease) in operating liabilities:

Trade and other current payables

Other current liabilities

Cash paid for provisions

Cash paid for employee benefits

Other non-current liabilities

Cash flows from operating activities

Cash received from interest income

Cash paid for interest expenses

Cash paid for corporate income tax

Net cash flows from operating activities

6,272,605 4,420,258 6,439,475 4,197,371

1,858,460

15,570

(21,300)

468,939

1,459,517

16,885

38,410

796,590

1,482,079

2,567

(22,209)

213,995

1,136,833

2,900

(27,617)

720,037

(193,743)

164,384

39,975

(4,191)

(89)

535

(408,819)

(218,371)

(63,687)

18,486

(393,175)

196,994

42,589

(8,055)

-

-

(1,308,382)

1,046,968

(49,938)

34,321

(158,124)

136,038

22,868

2,379

-

-

(391,816)

(218,053)

(34,439)

120

(350,628)

139,767

21,092

1,344

-

-

(1,292,329)

1,048,270

(9,803)

14,150

7,928,754 6,292,982 7,474,880 5,601,387

(3,885,922)

462,387

(103,392)

(271,112)

483,705

254,769

(401,291)

97,035

(4,372,524)

1,145,481

(123,100)

(9,420)

1,531,206

938,834

62,001

(5,225)

446,710 (1,036,409)

(29,103) (332,699)

(126,240) (124,419)

(18,870) (17,502)

143,195 (155,472)

4,546,407 5,060,699 4,

37,829 40,178

(15,409) (35,218)

(86,938) (86,714)

4,481,889 4,978,945 4,

(1,669,110)

(268,779)

(76,331)

(5,769)

10,259

6,118,473

1,471

(16,119)

(117)

6,103,708

659,670

(82,921)

(89,124)

(6,684)

105,831

702,089

6,262

-(151)

708,200

The accompanying notes are an integral part of the interim financial statements.

Delta Electronics (Thailand) Public Company Limited and its subsidiaries

Cash flow statement (continued)

For the three-month period ended 31 March 2025

Consolidated financial statements

2025 2024

(Unit: Thousand Baht)

Separate financial statements

2025 2024

(1,181)

-

(500)

(1,114)

-

-

-

-

(500)

-

(1,158,019)

-

Supplemental disclosures of cash flows information

Non-cash transaction

Additions to right-of-use assets and lease liabilities

Increase in others payable from purchase of plant and equipment

57,901

1,200,952

Cash flows from investing activities:

Increase in deposits at bank with restrictions

Increase in investments in subsidiary

Increase in investments in associated companies

Decrease (increase) in advances to contractors

and for acquisitions of assets

Acquisition of property, plant and equipment

Cash paid to others payable for purchase of plant and equipment

Proceeds from disposal of property, plant and equipment

Acquisition of investment properties

Acquisition of other intangible assets

Net cash flows used in investing activities

Cash flow from financing activities:

Cash receipt from short-term loans from financial institutions

Repayment of short-term loans from financial institutions

Repayment of long-term loans from related party

Payment of principal portion of lease liabilities

Net cash flow used in financing activities

Increase in translation adjustments

Net increase in cash and cash equivalents before

effect from currency translation

Effect from currency translation of cash and cash equivalents

Net increase in cash and cash equivalents

Cash and cash equivalents at beginning of period

Cash and cash equivalents at end of period

1,370,046

363,288

2,330,320

862,766

56,014

21,321

52,809

8,325

1,426,060

384,609

2,383,129

871,091

15,700,903

7,617,211

9,790,790

353,196

17,126,963

8,001,820

12,173,919

1,224,287

The accompanying notes are an integral part of the interim financial statements.

(97,714)

(74,766) 314,751

(1,874,250) (3,599,543) (1,

(1,225,849) (1,151,434) (1,

18,799 61,770

(1,049) -

(6,533) (12,284)

(3,165,329) (4,387,854) (2,

314,751

(2,057,682)

(1,114,281)

9,462

-

-

(4,005,769)

086,003)

183,499)

-

-(1,440)

51,116

10,844,430

-

10,827,478

(90,316)

(12,074,213)

-

(12,051,530)

-

(38,032)

-

-

(31,664)

(31,800)

(8,724)

(11,121)

(70,864)

(1,299,615)

(8,724)

(1,235,173)

124,350

1,071,812

-

-

369,156)

22,372

763,209

-

1,184,504

-

750,772

‌Delta Electronics (Thailand) Public Company Limited and its subsidiaries Condensed notes to interim financial statements For the three-month period ended 31 March 2025
  1. General information
    1. Basis of preparation of interim financial statements

      These interim financial statements are prepared in accordance with Thai Accounting Standard No. 34 Interim Financial Reporting, with the Company presenting condensed interim financial statements. The Company has presented the statements of financial position, comprehensive income, changes in shareholders' equity, and cash flows in the same format as that used for the annual financial statements and has presented notes to the interim financial statements on a condensed basis.

      The interim financial statements are intended to provide information additional to that included in the latest annual financial statements. Accordingly, they focus on new activities, events and circumstances so as not to duplicate information previously reported. These interim financial statements should therefore be read in conjunction with the latest annual financial statements.

      The interim financial statements in Thai language are the official statutory financial statements of the Company. The interim financial statements in English language have been translated from the Thai language interim financial statements.

    2. Basis of consolidation

      The interim consolidated financial statements include the financial statements of Delta Electronics (Thailand) Public Company Limited ("the Company") and its subsidiaries ("the subsidiaries") (collectively as "the Group") and have been prepared on the same basis as that applied for the consolidated financial statements for the year ended 31 December 2024, with no change in shareholding structure of subsidiaries during the current period.

    3. Accounting policies

      The interim financial statements are prepared using the same accounting policies and methods of computation as were used for the financial statements for the year ended 31 December 2024.

      The revised financial reporting standards which are effective for fiscal years beginning on or after 1 January 2025, do not have any significant impact on the Group's financial statements.

  2. Related party transactions

    During the period, the Group had significant business transactions with related parties. Such transactions, which are summarised below, arose in the ordinary course of business. There were no significant changes in the transfer pricing policy of transactions with related parties during the current period.

    Summaries significant business transactions with related parties are as follows.

    (Unit: Million Baht)

    For the three-month periods ended 31 March

    Consolidated financial statements

    Separate financial statements

    2025

    2024

    2025

    2024

    Transactions with the parent company

    Sales of goods and raw materials

    486

    95

    485

    77

    Purchase of goods and raw materials

    128

    79

    3

    2

    Purchase of equipment

    158

    101

    53

    93

    Royalty paid (Note 16.2.1)

    1,860

    1,799

    1,860

    1,799

    Transactions with subsidiary companies

    (eliminated from the consolidated financial statements)

    Sales of goods and raw materials

    -

    -

    12,592

    8,564

    Purchase of goods and raw materials

    -

    -

    289

    330

    Purchase of equipment

    -

    -

    101

    103

    Commission paid

    -

    -

    162

    175

    Design and engineering fee paid (Note 16.2.2)

    -

    -

    349

    317

    Transactions with associated companies

    Purchase of goods and raw materials

    60

    -

    60

    -

    Transactions with related companies

    Sales of goods and raw materials

    5,373

    4,316

    2,791

    1,458

    Purchase of goods and raw materials

    2,331

    3,000

    1,290

    1,164

    Purchase of equipment

    428

    308

    401

    296

    Commission paid

    291

    315

    280

    309

    Commission received

    92

    63

    -

    -

    Services income

    83

    26

    -

    -

    Design and engineering fee paid (Note 16.2.2)

    340

    239

    327

    231

    The balances of the accounts between the Group and those related companies are as follows:

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Trade receivables - related parties (Note 3)

    Parent company

    438

    237

    436

    229

    Subsidiary companies

    -

    -

    17,728

    14,266

    Related companies (common shareholders)

    5,690

    4,973

    2,774

    2,081

    Total trade receivables - related parties

    6,128

    5,210

    20,938

    16,576

    Other current receivables - related parties (Note 3)

    Parent company

    2

    -

    2

    -

    Subsidiary companies

    -

    -

    20

    28

    Related companies (common shareholders)

    6

    78

    3

    74

    Total other current receivables - related parties

    8

    78

    25

    102

    Amounts due from related parties (Note 3)

    Subsidiary companies

    -

    -

    2

    2

    Total amounts due from related parties

    -

    -

    2

    2

    Trade payables - related parties (Note 9)

    Parent company

    512

    454

    206

    223

    Subsidiary companies

    -

    -

    288

    237

    Associated companies

    18

    23

    18

    23

    Related companies (common shareholders)

    2,596

    2,606

    1,200

    1,016

    Total trade payables - related parties

    3,126

    3,083

    1,712

    1,499

    Other current payables - related parties (Note 9)

    Parent company

    882

    1,017

    880

    1,010

    Subsidiary companies

    -

    -

    356

    384

    Related companies (common shareholders)

    1,023

    877

    1,023

    759

    Total other current payables - related parties

    1,905

    1,894

    2,259

    2,153

    Accrued expenses - related parties (Note 9)

    Parent company

    522

    433

    522

    433

    Related companies (common shareholders)

    167

    190

    157

    187

    Total accrued expenses - related parties

    689

    623

    679

    620

    Long-term loans from related parties

    (

    Unit: Million Baht)

    Consolidated financial statements

    Long-term loans

    Balance as at 1 January 2025

    Translation adjustment

    Balance as at 31 March 2025

    Related companies (common shareholders)

    - Eltek AS

    733

    27

    760

    - Delta International Holding Limited B.V.

    355

    13

    368

    Total long-term loans from related parties

    1,088

    40

    1,128

    Long-term loans from Eltek AS, which are unsecured, carry interest at a rate of EURIBOR +

    0.50 percent per annum, payable every three months and six months. The principal repayments of EUR 9 million, or approximately Baht 320 million and EUR 12 million, or approximately Baht 441 million are scheduled for June 2026 and October 2027, respectively.

    Long-term loan from Delta International Holding Limited B.V., which is unsecured, carries interest at a rate of 4.45 percent per annum, payable every three months. The principal repayments of EUR 10 million, or approximately Baht 367 million is scheduled for August 2029.

    Directors and management's benefits

    (Unit: Million Baht)

    For the three-month periods ended 31 March

    Consolidated

    financial statements

    Separate

    financial statements

    2025

    2024

    2025

    2024

    Short-term employee benefits

    46

    47

    28

    22

    Post-employment benefits

    3

    4

    3

    3

    Total

    49

    51

    31

    25

  3. Trade and other current receivables

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Trade receivables, related parties (Note 2)

    Aged on the basis of due dates

    Not yet due

    6,093

    5,125

    19,931

    16,093

    Past due

    Up to 3 months

    30

    76

    997

    477

    3 - 6 months

    5

    9

    10

    6

    Total

    6,128

    5,210

    20,938

    16,576

    Trade receivables, unrelated parties

    Aged on the basis of due dates

    Not yet due

    27,795

    24,027

    16,234

    15,282

    Past due

    Up to 3 months

    2,121

    2,470

    1,238

    1,586

    3 - 6 months

    296

    407

    142

    342

    6 - 12 months

    214

    154

    159

    121

    Over 12 months

    50

    27

    7

    -

    Total

    30,476

    27,085

    17,780

    17,331

    Total trade receivables

    36,604

    32,295

    38,718

    33,907

    Less: Allowance for expected credit losses

    (298)

    (320)

    (195)

    (217)

    Total trade receivables - net

    36,306

    31,975

    38,523

    33,690

    Other current receivables

    Amounts due from related parties (Note 2)

    -

    -

    2

    2

    Other current receivables - related parties

    (Note 2)

    8

    78

    25

    102

    Other current receivables - unrelated parties

    672

    847

    568

    706

    Interest receivables - unrelated parties

    31

    6

    28

    -

    Total other current receivables

    711

    931

    623

    810

    Trade and other current receivables - net

    37,017

    32,906

    39,146

    34,500

  4. Inventories

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Inventories - cost

    36,462

    36,923

    24,561

    25,706

    Reduce cost to net realisable value

    (5,526)

    (5,226)

    (3,034)

    (2,978)

    Inventories - net

    30,936

    31,697

    21,527

    22,728

    Movements in the reduce cost to net realisable value of inventory account are summarised below.

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    Balance as at 1 January 2025

    (5,226)

    (2,978)

    Increase during the period

    (498)

    (214)

    Reversal of the reduction to net realisable value of the written off obsolete and damaged inventories

    during the period

    194

    158

    Reversal during the period

    29

    -

    Translation adjustment

    (25)

    -

    Balance as at 31 March 2025

    (5,526)

    (3,034)

  5. Other current assets

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Input tax refundable

    1,066

    1,154

    462

    599

    Advance payments

    410

    136

    187

    5

    Prepaid expenses

    593

    724

    138

    64

    Prepaid tax

    137

    131

    -

    -

    Others

    88

    38

    20

    15

    Total other current assets

    2,294

    2,183

    807

    683

  6. Investments in subsidiaries
    1. Details of investments in subsidiaries as presented in separate financial statements

      (Unit: Million Baht)

      Company's name

      Paid-up capital

      Cost

      Foreign currency

      31 March

      2025

      31 December

      2024

      31 March

      2025

      31 December

      2024

      (Million)

      (Million)

      (Audited)

      DET International Holding B.V.

      USD

      269

      269

      9,622

      9,622

      Delta Green Industrial (Thailand)

      Company Limited

      THB

      206

      206

      206

      206

      Delta Energy Systems (Singapore) Pte. Ltd.

      USD

      311

      311

      10,463

      10,463

      Delta Electronics (Vietnam) Company Limited

      USD

      0.1

      0.1

      3

      3

      Delta Electronics India Manufacturing

      Private Limited

      INR

      2,941

      2,941

      1,293

      1,293

      PT Delta Electronics Indonesia

      IDR

      10,000

      10,000

      21

      21

      Subtotal

      21,608

      21,608

      Less: Allowance for impairment loss of

      investments in subsidiaries

      (1,324)

      (1,324)

      Total investments in subsidiaries - net

      20,284

      20,284

      No dividend was received from the above subsidiaries during the three-month periods ended 31 March 2025 and 2024.

    2. Significant events during the current period
      1. Subsidiaries indirectly owned by the Company

        Dissolution of a subsidiary company

        Delta Energy Systems (India) Pvt. Ltd., a subsidiary which the Company indirectly held 100%, has registered its dissolution and registered the completion of its liquidation during the current quarter.

  7. Property, plant and equipment

    Movements of the property, plant and equipment account are summarised below.

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    Net book value as at 1 January 2025

    37,721

    24,706

    Acquisitions during period - cost

    3,075

    2,271

    Disposals/write-off during period - net book value

    at disposal/write-off date

    (15)

    (2)

    Depreciation for the period

    (1,826)

    (1,474)

    Translation adjustment

    124

    -

    Net book value as at 31 March 2025

    39,079

    25,501

  8. ‌Short-term loans from financial institutions

    (Unit: Million Baht)

    Interest rate

    Consolidated

    financial statements

    Separate

    financial statements

    (percent per annum)

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Short-term loans from

    financial institutions

    2.16 - 5.00

    121

    160

    -

    -

    Total

    121

    160

    -

    -

  9. ‌Trade and other current payables

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Trade payables - related parties (Note 2)

    3,126

    3,083

    1,712

    1,499

    Trade payables - unrelated parties

    22,369

    22,351

    19,932

    20,363

    Other current payables - related parties

    (Note 2)

    1,905

    1,894

    2,259

    2,153

    Other current payables - unrelated parties

    1,958

    2,412

    1,756

    1,854

    Accrued expenses - related parties (Note 2)

    689

    623

    679

    620

    Accrued expenses - unrelated parties

    3,303

    3,098

    2,356

    1,911

    Advance received - unrelated parties

    2,698

    2,332

    1,436

    1,183

    Total trade and other current payables

    36,048

    35,793

    30,130

    29,583

  10. ‌Other current liabilities

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    31 March

    2025

    31 December

    2024

    31 March

    2025

    31 December

    2024

    (Audited)

    (Audited)

    Withholding tax payable

    122

    357

    62

    290

    Value added tax payable

    165

    107

    110

    10

    Others

    585

    439

    433

    389

    Total other current liabilities

    872

    903

    605

    689

  11. Non-current provision for employee benefits

    Movements of the non-current provision for employee benefits account are summarised below.

    (Unit: Million Baht)

    Consolidated

    financial statements

    Separate

    financial statements

    Balance as at 1 January 2025

    1,559

    768

    Recognition during the period

    40

    23

    Paid during the period

    (19)

    (7)

    Translation adjustment

    28

    -

    Balance as at 31 March 2025

    1,608

    784

  12. Provisions

    (Unit: Million Baht)

    Consolidated financial statements

    Separate

    financial statements

    Other

    Warranty

    provisions

    Total

    Warranty

    Total

    Balance as at 1 January 2025

    1,744

    31

    1,775

    1,475

    1,475

    Recognition during the period

    206

    10

    216

    168

    168

    Paid during the period

    (120)

    (6)

    (126)

    (89)

    (89)

    Reversal during the period

    (32)

    (20)

    (52)

    (32)

    (32)

    Translation adjustment

    2

    -

    2

    -

    -

    Balance as at 31 March 2025

    1,800

    15

    1,815

    1,522

    1,522

    Other current provisions

    489

    31

    520

    489

    489

    Other non-current provisions

    1,255

    -

    1,255

    986

    986

    Balance as at 31 December 2024 (Audited)

    1,744

    31

    1,775

    1,475

    1,475

    Other current provisions

    489

    15

    504

    489

    489

    Other non-current provisions

    1,311

    -

    1,311

    1,033

    1,033

    Balance as at 31 March 2025

    1,800

    15

    1,815

    1,522

    1,522

    Warranty

    The Group recognised a provision for the expected warranty claims on products based on past experience of the level of repairs and returns with current sales for each type of products under current warranty.

  13. Income tax

    Interim corporate income tax was calculated on profit before income tax for the period, using the estimated effective tax rate for the year.

    Income tax expenses for the three-month periods ended 31 March 2025 and 2024 are made up as follows:

    (Unit: Million Baht)

    For the three-month periods ended 31 March

    Consolidated financial statements

    Separate financial statements

    2025

    2024

    2025

    2024

    Current income tax:

    Interim corporate income tax charge

    (164)

    (143)

    (77)

    (104)

    Adjustment in respect of income tax of

    previous year

    108

    -

    -

    -

    Top-up tax

    (785)

    -

    (785)

    -

    Deferred tax:

    Relating to origination and reversal of

    temporary differences

    54

    44

    -

    -

    Translation adjustment

    3

    (14)

    -

    -

    Income tax expense reported in profit or loss

    (784)

    (113)

    (862)

    (104)

    The Group is within the scope of the Pillar Two model rules published by the Organisation for Economic Co-operation and Development (OECD). The Group operates in several countries where Pillar Two legislation has been enacted and is effective for fiscal years beginning on or after 1 January 2025. The estimated top-up tax expense related to Pillar Two income taxes arises from the operation in Thailand.

  14. Earnings per share

    Basic earnings per share is calculated by dividing profit for the period attributable to equity holders of the Company (excluding other comprehensive income) by the weighted average number of ordinary shares in issue during the period.

    (Unaudited but reviewed)

  15. Segment information

    The Group is organised into business units based on their products and services. During the current period, the Group has not changed the organisation of their reportable segments from the last annual financial statements.

    The following tables present revenue and profit information regarding the Group's operating segments for the three-month periods ended 31 March 2025 and 2024.

    (Unit: Million Baht)

    For the three-month periods ended 31 March

    Power electronics segment

    Mobility segment

    Infrastructure segment

    Automation segment

    Others

    Consolidated financial statements

    2025

    2024

    2025

    2024

    2025

    2024

    2025

    2024

    2025

    2024

    2025

    2024

    Revenue

    Sales from external customers

    24,877

    19,926

    9,798

    10,878

    6,140

    5,936

    1,069

    914

    3

    25

    41,887

    37,679

    Service income from external

    customers

    23

    36

    14

    31

    729

    165

    52

    64

    31

    14

    849

    310

    Total revenue

    24,900

    19,962

    9,812

    10,909

    6,869

    6,101

    1,121

    978

    34

    39

    42,736

    37,989

    Segment profit (loss)

    5,772

    3,235

    32

    868

    208

    75

    44

    33

    (356)

    (492)

    5,700

    3,719

    Unallocated income (expenses):

    Gain on exchange rate

    437

    230

    Compensation for contract decommitment

    65

    277

    Other income

    173

    184

    Other expenses

    (149)

    (6)

    Finance income

    64

    50

    Finance cost

    (18)

    (34)

    Profit before income tax expenses

    6,272

    4,420

    Income tax expenses

    (784)

    (112)

    Profit for the period

    5,488

    4,308

  16. Commitments and contingent liabilities
    1. Significant capital commitments

      As at 31 March 2025, the Group had significant capital commitments amounting to Baht 6,051 million, EUR 13 million or approximately Baht 480 million, and INR 6,334 million or approximately Baht 2,513 million in respect of the building construction, purchase of machinery and equipment (the Company only: Baht 6,051 million).

    2. Significant long-term service commitments
      1. Intellectual Property & Technology License commitments

        The Company entered into the Intellectual Property & Technology License Agreement with Delta Electronics Inc. ("Licensor"), whereby the Licensor granted the Company the right to manufacture and sell products that apply the Licensor's patents and technology, including improvements thereof. In consideration for the rights, the Company agrees to pay a royalty to the Licensor at a percentage of revenue from sales of products manufactured under the licenses, with that percentage determined on an arm's length basis. The percentage is to be amicably reviewed by the parties annually before each anniversary of the effective date, which was 1 January 2018. The agreement matures annually and renews continuously for further periods of one year until terminated by either party. The Company has recorded the related expense as "Royalty expenses", which are presented under the caption of "Selling and distribution expenses" in the statements of comprehensive income.

      2. Research and development service commitments

        The Company entered into the research and development service agreements with the subsidiary companies and related companies. Under these agreements, the subsidiary companies and related companies provide research and development services (design and engineering) to the Company and charge fees equal to the local operational costs incurred on product research and development plus a margin, on an arm's length basis. These agreements mature annually.

        The Company has recorded the design and engineering fees as "Research and development expenses" in the statements of comprehensive income.

    3. ‌Guarantee obligations

      As at 31 March 2025, the Group had the following significant outstanding letters of guarantee required in the ordinary course of its businesses:

      1. Outstanding letters of guarantee totaling approximately Baht 228 million have been issued by banks to meet requirements of the Company (including a letter of guarantee for approximately Baht 163 million issued by banks to meet obligations of the Company to the Revenue Department in relation to the tax assessment as mentioned in Note 16.4.1 to the financial statements).

      2. Outstanding letters of guarantee for totals of approximately Baht 85 million, INR 1,382 million or approximately Baht 548 million, EUR 0.5 million or approximately Baht 20 million and AUD 3 million or approximately Baht 58 million have been issued by banks to meet requirements of the subsidiaries.

    4. Tax assessment
      1. a. On 23 August 2017, the Company received tax assessment notices for the year 2007 from the Revenue Department, assessing corporate income tax amounting to approximately Baht 79 million (including penalties and surcharges) and specific business tax amounting to approximately Baht 3 million (including penalties and surcharges). The Company has submitted letter appealing the assessments to the Tax Appeal Committee of the Revenue Department and the appeal is currently under consideration by the Committee.

        1. On 21 August 2018, the Company received tax assessment notices for the year 2008 from the Revenue Department, assessing corporate income tax amounting to approximately Baht 49 million (including penalties and surcharges) and specific business tax amounting to approximately Baht 4 million (including penalties and surcharges). The Company has submitted letter appealing the assessments to the Tax Appeal Committee of the Revenue Department and the appeal is currently under consideration by the Committee.

        2. On 20 August 2019, the Company received tax assessment notices for the year 2009 from the Revenue Department, assessing corporate income tax amounting to approximately Baht 23 million (including penalties and surcharges) and specific business tax amounting to approximately Baht 5 million (including penalties and surcharges). The Company has submitted letter appealing the assessments to the Tax Appeal Committee of the Revenue Department and the appeal is currently under consideration by the Committee.

          However, the Company has recorded provisions for the tax assessments as mentioned in a., b., and c., with approximately Baht 113 million (including penalties and surcharges) under the captions of "Liabilities and provision from tax assessments" in the statement of financial position.

      2. The Indian tax authorities assessed corporate income tax of approximately INR 169 million or approximately Baht 67 million, covering the years 2007 - 2016, and sales tax and excise duties of approximately INR 148 million or approximately Baht 59 million, covering the years 2014 - 2020, against the subsidiary in India. The subsidiary has appealed the assessments. The management of the subsidiary believe that the outcome of the cases will be favorable to the subsidiary and therefore no provision for these contingent liabilities have been made in the accounts.

    5. ‌Litigation

      ‌During the year 2024, Vicor Corporation filed a complaint with the U.S. International Trade Commission (ITC), requesting a formal investigation into the Group's alleged patent infringement. The ITC completed the investigation and issued a final determination on 13 February 2025, finding that Vicor's patent infringement claim had partial merit. As a result, the ITC issued a limited exclusion order against the Group.

      ‌However, the Group's redesigns do not infringe Vicor Corporation's patents according to the ITC's final determination.

  17. ‌Financial instruments
    1. ‌Fair value of financial instruments

      ‌Since the majority of the Group's financial instruments are short-term in nature or carrying interest at rates close to the market interest rates, its fair value is not expected to be materially different from the amounts presented in the statement of financial position.

    2. ‌Fair value hierarchy

      As at 31 March 2025, the Group had the financial assets and financial liabilities that were measured at fair value using different levels of inputs as follows:

      (Unit: Million Baht) Consolidated financial statements

      Level 1 Level 2 Level 3 Total

      Assets measured at fair value

      Derivatives

      Foreign currency forward contracts - 64 - 64

      Liabilities measured at fair value

      Derivatives

      Foreign currency forward contracts - 20 - 20

      (Unit: Million Baht) Separate financial statements

      Level 1 Level 2 Level 3 Total

      Assets measured at fair value

      Derivatives

      Foreign currency forward contracts - 64 - 64

      Liabilities measured at fair value

      Derivatives

      Foreign currency forward contracts - 19 - 19

      During the current period, there were no changes in the methods and the assumptions used to estimate the fair value of financial instruments and there were no transfers between the levels of the fair value hierarchy.

  18. Foreign currency risk and financial derivatives

    As at 31 March 2025, the significant outstanding balances of the Group's financial assets and financial liabilities denominated in foreign currencies are as follows:

    (Unit: Million foreign currency unit)

    Foreign

    Consolidated financial statements

    Separate financial statements

    currency

    Financial assets

    Financial liabilities

    Financial assets

    Financial liabilities

    US dollar

    1,264

    858

    1,175

    694

    Euro

    14

    19

    11

    18

    Japanese yen

    240

    529

    166

    522

    (Unit: Baht per 1 foreign currency unit)

    Foreign currency

    Average exchange rate

    as at 31 March 2025

    US dollar

    33.9265

    Euro

    36.7392

    Japanese yen

    0.2272

    The Group manages its exposure to foreign currency risk by using derivatives when considered appropriate. As at 31 March 2025, the outstanding derivatives for managing the exposure to foreign currency risk are as follows:

    Consolidated financial statements

    Amount

    Forward rate

    Maturity date

    Forward contracts to "Sell"

    USD/THB

    USD

    118

    million

    33.5050 - 34.6220

    THB/USD

    April - July 2025

    Forward contracts to "Buy"

    USD/INR

    USD

    3

    million

    86.0000 - 86.2675

    INR/USD

    April 2025

    JPY/THB

    JPY

    210

    million

    0.2247 - 0.2259

    THB/JPY

    April - May 2025

    Separate financial statements

    Amount

    Forward rate

    Maturity date

    Forward contracts to "Sell"

    USD/THB

    USD

    118

    million

    33.5050 - 34.6220

    THB/USD

    April - July 2025

    Forward contracts to "Buy"

    JPY/THB

    JPY

    210

    million

    0.2247 - 0.2259

    THB/JPY

    April - May 2025

  19. Events after the reporting period
    1. The merger of subsidiaries in Slovakia

      On 25 October 2024, a meeting of the Company's Board of Directors passed a resolution to merge two subsidiaries in Slovakia, Delta Electronics (Slovakia), s.r.o. and Eltek s.r.o., with the merged business to belong to Delta Electronics (Slovakia), s.r.o. The subsidiaries' merger was completed on 1 April 2025.

      The merger had no impact on the consolidated financial statements because it was a merger of subsidiaries within a group of companies under common control.

    2. On 2 April 2025, the 2025 Annual General Meeting of the Company's shareholders approved the payment of a dividend of Baht 0.46 per share for 2024, totaling Baht 5,738 million.

  20. Approval of interim financial statements

These interim financial statements were authorised for issue by the Company's Board of Directors on 25 April 2025.