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
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 reviewI 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.
ConclusionBased 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 |
-
General information
-
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.
-
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.
-
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.
-
Basis of preparation of interim financial statements
-
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
-
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
-
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)
-
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
-
Investments in subsidiaries
-
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.
-
Significant events during the current period
-
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.
-
Subsidiaries indirectly owned by the Company
-
Details of investments in subsidiaries as presented in separate financial statements
-
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
-
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
-
-
-
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
-
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
-
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
-
Provisions
Warranty
(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
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.
-
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.
-
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)
-
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
-
Commitments and contingent liabilities
-
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).
-
Significant long-term service commitments
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.
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.
-
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:
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).
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.
-
Tax assessment
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.
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.
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.
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.
-
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.
-
Significant capital commitments
-
Financial instruments
-
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.
-
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 valueDerivatives
Foreign currency forward contracts - 64 - 64
Liabilities measured at fair valueDerivatives
Foreign currency forward contracts - 20 - 20
(Unit: Million Baht) Separate financial statements
Level 1 Level 2 Level 3 Total
Assets measured at fair valueDerivatives
Foreign currency forward contracts - 64 - 64
Liabilities measured at fair valueDerivatives
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.
-
Fair value of financial instruments
-
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
-
Events after the reporting period
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.
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.
- Approval of interim financial statements
These interim financial statements were authorised for issue by the Company's Board of Directors on 25 April 2025.

