a9r2e68 - edimax
TRANSCRIPT
2019
109 5 4
108
……………………………………………………………… 1
…………………………………………………………………… 5
……………………………………………………………… 5
………………………………………………………………. 5
……………………………………………………………… 10
……………………………………………………………… 10
………………………………………………………………... 12
……... ... 17
…………………………………………………… 20
……………………………………………………… 51
……………………………………………………… 52
52
…………... 52
……………...………………...………...… 53
……… 54
…………………………………………………………………… 60
…………………………………………………………… 60
………………………………………………………. 65
……………………………………………………… 65
……………………………………………… 65
…………………………………………… 65
………………………………………… 66
………………………… 66
……………………………………………… 66
…………………………………………………………………… 67
……………………………………………………………… 67
……………………………………………………… 81
……………………………………………………………… 88
………………………………………………………… 88
……………………………………………………………… 88
……………………………………………………………… 90
…………………………………………………………………… 91
………………………… 91
………………………………………………… 95
……………… 98
…………………………………………………… 99
………………… 99
……………… 99
…………………………… 100
……………………………………………………………… 100
……………………………………………………………… 101
……………………………………………………………… 102
………………………… 102
………………………………………………… 102
……………… 103
………………………………………………………… 107
……………………………………………………………… 108
……………………………………………………. 108
…………… 108
108
……………………………………………… 108
……... 108
108
( ) 108 5,488,422 178,095153,940 60,772 0.33
4S (Software Solution
Service Security) ( )3H(
)
(Airbox)(AIOT)
DPUMDU GPON Gateway G.fast Broadband CPE G.hn Extender
109
109 (MIC)5G Wi-Fi 6
109 3.7108 1.1%
( )
107 108
% 65.26 61.36
% 161.70 175.65
% 2.26 2.69 % 5.26 6.23
(%) 11.03 12.56
- 1 -
107 108 % 1.77 2.80 ( ) (0.15) 0.33
108
IFRS16
( )
1. (1)IEEE 802.11ax (WiFi 6)
A.IEEE 802.11ax B.IEEE 802.11ax C.IEEE 802.11ax
(2) A. B. IEEE 802.11ax C. 5G D. 5G E.
2. (1)
A. 10G B. IEEE 10/100Gb Ethernet C.
(2) A. 5GHz B. IEEE 2.5/5/10/100Gb Ethernet /
3. (1)
A. B. C. D.
(2) A. PM2.5 B. PM2.5 C.
- 2 -
(3) A. B. C.app
1. (1) (LiFi) G.hn Wave2
(2) (POF) (3)
2. (CPE) (1) WiFi 6 (GPON) /IAD (2) WiFi 6 VDSL2+ 35b
3. (1) FTTdp G.fast (2) FTTdp G.hn Wave2 EOC (Ethernet over Coax)
( )
1. EDIMAX
(Smart City)COMTREND
2. ODM ODM
SMBODM
3. SMB ( POE S/W
IP CAM) IOT
DPU MDU GPON Gateway G.fast Broadband CPE G.hn Extender 5G
4.
- 3 -
( )
1. 2.
3. 3H( ) 4S (Software
Solution Service Security)
(AIOT)
5G
- 4 -
75 6 28
75 75 6
77 78 80 NE2000 Compatible NIC 81 EISA 82 PCMCIA Member 83 84
85
EDIMAX 86
Gigabit Ethernet Alliance 87
PCI Member
24 5 SMT
ISO 9001 EDIMAX
88
EDIMAX EDIMAX BVI
100 89
HUB TOOL IP Telephony Gateway
90
- 5 -
Hub Performance Analyzer V.3 Module Gigabit Switch with Management
91
3
Ethernet 92
USB
93
95
MIMO
96
802.11g MIMO
97 EDIMAX
- 6 -
ISO 14001
802.11n
98
802.11n 3dBi USB
99 3G
100 3GUSB
101 2-Bay 4
102
CV-7438nDM
iF2013
- 7 -
CV- 7438nDM EW-7438RPnPlug-n-View 102
103
CV-7438nDM iF product design
award AC1200
CV-7438nDM PT-112E
AC1200 CAP1200 103
2014 EDIMAX
104 EW-7438RPn Air 2014
EW-7438RPn Air 802.11acCAP1750 2015 CeBIT Red Dot
AC600
105
AC1750 EdiLifeIC-7113W H.264 ( )
H.264 ()
EdiLife AirBox 1300
278
106 AC Air Box PM2.5
107 AC2600 AirTracker
RTLS AirBox AC1200
Office 1-2-3
- 8 -
Alexa
108 Gemini+ Whole Home Wi-Fi System (Gemini+ )
MESH Business Wi-Fi System( MESH ) EdiGreen PM2.5
Edimax IoT Kiosk
IoT IECQ QC080000
109 Total Air Quality Solution
- 9 -
( )
/
ODM BU OBM BU
ODM OBM
- 10 -
( )
-
-
-
-
-
-
ODM BU ODM -ODM ODM - ODM -
- ODM
-
OBM BU OBM -OBM OBM - OBM
-
- OBM
- 11 -
(
)
1.
109
430
()
1
06.6
.13
3 88
.6.1
5 4,
210,
676
2.11
4,
210,
676
2.26
2,
828
Uni
vers
ity
of
Cal
iforn
ia,
Ber
kele
y
()
EDIM
AX
B.V
.ED
IMA
X
(UK
)ED
IMA
X
()
EDIM
AX
(
)ED
IMA
X (
)(
)
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
.
2
1
06.6
.13
3 88
.6.1
5 2,
470,
089
1.24
2,
470,
089
1.32
EDIM
AX
B.V
.ED
IMA
X (B
VI) E
DIM
AX
(U
K)
EDIM
AX
()
ED
IMA
X(
)ED
IMA
X(
)(
)C
om
tre
nd
Cor
pora
tion
1
06.6
.13
3 94
.6.1
4 1,
092,
833
0.55
1,
092,
833
0.59
() ED
IMA
X (
BVI)
EDIM
AX
CO
MPU
TER
DAT
AM
AX
(HK
)
1
06.6
.13
3 10
0.2.
10 2
,508
,913
1.
25
1,90
5,91
3 1.
02
- 12 -
()
(
)
106
.6.1
3 3
100.
6.9
359,
755
0.18
35
9,75
5 0.
19
1
06.6
.13
3 10
3.6.
12
754,
494
0.38
75
4,49
4 0.
40
EMB
A
Inte
rcha
n G
loba
l Ltd
.Ju
st
Top
Cor
pora
tion
Ltd.
Com
trend
Te
chno
logy
(N
ethe
rland
s)
B.V
.C
omtre
nd C
entra
l Eu
rope
Inte
rcha
n M
obile
Cha
nnel
s, In
c.
Com
trend
Iber
ia S
.L,
Com
trend
Cor
pora
tion
USA
1
06.6
.13
3 97
.12.
31
255,
163
0.13
25
5,16
3 0.
14
OD
M B
U
OD
M B
U
1
06.6
.13
3 10
6.6.
13
808,
229
0.40
80
8,22
9 0.
43
1
06.6
.13
3 97
.12.
31
97,2
37
0.05
97
,237
0.
05
AB
ST I
nfor
mat
ion
Inte
rnat
iona
l In
c.(
)
106
.6.1
3 3
100.
2.10
1,1
38,9
29
0.57
60
5,00
0 0.
32
106
.6.1
3 3
97.1
2.31
106
.6.1
3 3
106.
6.13
70
0,00
0 0.
38
106
.6.1
3 3
100.
6.9
- 13 -
2.
109 4 30
(90%) (10%)
3. 109 4 30
1 2 3 4 5 6 7 8 9 10 11 12
0 0 0 0
( ) 0
( ) 0
1 0 0 0 0 0
“ ” (1) (2) (
) (3) 1% (4) (1) (2) (3) (5) 5% 27 1 2
()
(6) ()
(7) ( ) ( )(
) (8) 5%
20% 50%
(9) 50
(10) (11) 30 (12) 27
- 14 -
()
10
94
30
(
)
83
.9.1
4,
210,
676
2.26
2,
828
Uni
vers
ity o
f C
alifo
rnia
, B
erke
ley
()
EDIM
AX
B
.V.
EDIM
AX
(U
K)
EDIM
AX
()
EDIM
AX
(
)ED
IMA
X (
)(
)C
omtre
nd
Tech
nolo
gy
(Net
herla
nds)
B
.V.
88
.1.1
1,
092,
833
0.59
()
EDIM
AX
(B
VI)
EDIM
AX
C
OM
PUTE
RD
ATA
MA
X (H
K)
88.1
.1
2,47
0,08
9 1.
32
EDIM
AX
B.V
.ED
IMA
X (B
VI)
EDIM
AX
(U
K)
EDIM
AX
()
EDIM
AX
()
EDIM
AX
()
() Co
mtre
nd C
orpo
ratio
n
OD
M
BU
100.
4.22
25
5,16
3 0.
14
O
DM
BU
OD
M B
U
96
.5.1
83
8
96.5
.1
281
()
()
- 15 -
()
1.
2.
3.
4.
- 16 -
(
)
A
BC
D
(%
)
A
BC
DE
FG
(%)
(A
)
(B)
(C)
(D)
(E
)
(F)
(G) (
3)
(
1)
(2)
(
)
()
1,62
0 3,
204
0 0
700
3,15
4 0
0 0.
04
0.11
12
,446
27
,888
50
1 74
2 56
0
1,28
0 0
0.25
0.
60
(
)
OD
M B
U
540
540
0 0
191
191
0 0
0.01
0.
01
0 0
0 0
0 0
0 0
0.01
0.
01
1.
212.
()
1
108
050
1
210
80
742
3
(108
107
)
- 17 -
(A+B
+C+D
) (A
+B+C
+D+E
+F+G
)
H
I
1,00
0,00
0
()
()
()
()
1,00
0,00
02,
000,
000
()
2,00
0,00
03,
500,
000
()
3,50
0,00
05,
000,
000
()
5,00
0,00
010
,000
,000
()
10,0
00,0
0015
,000
,000
()
15,0
00,0
0030
,000
,000
()
30,0
00,0
0050
,000
,000
()
50,0
00,0
0010
0,00
0,00
0(
)
10
0,00
0,00
0
12
12
12
12
()
(
)
(A)
(B
)(1)
(C)
(D)
(2)
A
BC
D
(
) (
)
12,8
94
16,2
51
609
742
672
1,55
2 56
0
56
0 0.
23
0.31
OD
M B
U
(
4)
110
80
609
2
108
074
2
3(1
0810
7)
4
109
27
- 18 -
1,000,000
1,000,000 2,000,000 ( )
2,000,000 3,500,000 ( )
3,500,000 5,000,000 ( ) 5,000,000 10,000,000 ( ) 10,000,000 15,000,000 ( ) 15,000,000 30,000,000 ( ) 30,000,000 50,000,000 ( ) 50,000,000 100,000,000 ( ) 100,000,000
5 5
( )
( ) 109 4 30
0 97 97 0.16%
ODM BU
(106 105 )
( )
1.
107 108
(%)
2,190 7,600 (8.07) (28.02) 3,051 7,089 0.05 0.12
14,021 18,857 (51.69) (69.51) 14,231 18,601 0.23 0.31
106.6.13
- 19 -
2.
(1)( ) 24
(2) (3) (2)
() (
)
(3)
( ) 108 7
( )
( )(%)
7 0 100.00% 7 0 100.00% 7 0 100.00% 6 0 85.71%
( ) 7 0 100.00% ( ) 5 0 71.43%
7 0 100.00% 7 0 100.00% 7 0 100.00%
7 0 100.00% 7 0 100.00% 7 0 100.00%
- 20 -
( ) 14 3
14 5 ( )
108.05.07 108
-
108.12.14 108
108 -
( )
108.1.1~ 108.12.31
(
)
- 21 -
100 12 16106 6 13 108 5 7
106 6 13
1. 2. 3.
4. 5. 6. 7. 8. 9. 10. 11.
108 7
(%)
7 0 100.00% 7 0 100.00% 7 0 100.00%
( ) 14 5 ( )
- 22 -
( ) 1. 2. 3. 4. 5. 6. 7. 8.
( )
2. (
)
3.
47 10
- 23 -
108.03.15
108.04.22
108.05.07
108.07.01
Edimax Technology Europe B.V.
108.08.08
108.11.05
108.12.14
109 -
- 24 -
108.03.15 107 11 ~108 1
107
108.04.22 108 2 108.05.07 108 3 108.07.01 108 4 108.08.08 108 5 108.11.05 108 6~8 108.12.14 108 9~10
109
108.02.15 107
107 107
108.11.05
109
- 25 -
()
10
85
7
1.
2.
3.
4.
5.
6.
10
8
1.
(1)
(2
)
(3)
(4
)
2.
(1)
(2
)
(3)
3.
4.
5.
- 26 -
103
1226
10%
- 27 -
10
511
4
109
320
108
109
320
- 28 -
108
57
(
)
-
http
//ww
w.e
dim
ax.c
om.tw
- 29 -
1.
2.
E-
mai
lir@
edim
ax.c
om.tw
3.
4.
5.
108
6.
7.
- 30 -
8.
9.
()
108
21%
~35%
()
(109
)
- 31 -
/
/
/
50
50
65
65
3
3
9
9
( )
( )
47 10
1. 2. 3. 4. 5. 6. 7. 8.
9. 10. 11. 12. 13.
14. 15.
- 32 -
108.06.05
6 108.06.13
108.06.05
12
108.06.13
108.09.12
108.11.20
108.06.05
6 108.06.13
108.06.13
6 108.10.16
9
( )
108.06.05
6 108.07.31
( )
108.06.05
6
108.06.13
108.06.05
6 108.06.13
108.06.05
6 108.06.13
108.06.13
6 108.10.16
9
- 33 -
108.06.05
6 108.06.13
108.06.05
6 108.06.13
108.06.05
6 108.06.13
( )
300
( ) 109.01.01~110.01.01
300 109.01.02 30.09 90,270
108.06.05 /
108.06.13
6 ( )
ODM BU
( )
108.09.12
3
108.11.20
3
108 12
- 34 -
( )
1.
1 2 3 4 5 6 7 8 9 10
0 0
0
“ ”
(1)
(2) (
)
(3) 1%
(4) (1) (2) (3)
(5) 5% 27 1 2
(
)
(6) (
)
(7) ( ) (
) (
)
(8) 5%
20% 50%
(9) 50
(10) 30
- 35 -
2. (1) 3 (2) 106 6 23 109 6 12 108
2
(%)
2 0 100% 2 0 100% 2 0 100%
()
3.
(1) (2)
(3)
4.
108.05.07
108.12.14
108 109
- 36 -
()
30
V
1.
2.
RoH
SR
EAC
HW
EEE
EuP
- 37 -
3.
4.
5.
6.
- 38 -
V
(
)
108
1214
V V V
ISO
1400
1(20
19.8
.28~
2022
.8.1
3)Q
C08
0000
(20
19.8
.25~
2022
.8.2
4)
RoH
SR
EAC
HW
EEE
EuP
- 39 -
V
107
108
97
5,04
3kgC
O2e
802,
626k
gCO
2e
105
108
11
108
CO
218
%10
910
83%
1.
(1
)26
- 40 -
(2)
LED
(3
)
2.
3.
4.
(1)
(2
)
V
- 41 -
V V V
- 42 -
V V
CE
FCC
VC
CI
UL
REA
CH
RoS
HW
EEE
EuP
- 43 -
1.
2.
3.
()
4.
5.
6.
7.
108
GPM
5
- 44 -
188
V
9910
105
(Mak
er)
IOT
AirB
oxPM
2.5
Edim
ax C
loud
EdiG
reen
APP
Goo
gle
Map
106
2,00
0Ed
iGre
en A
irBox
10,0
0024
PM2.
510
8Ed
iGre
en A
PP20
,000
10
630
521
EdiG
reen
EdiG
reen
Hom
eD
esig
n Sp
ace
IoT
21A
irBox
Edim
ax C
loud
APP
AirB
oxLE
D
- 45 -
LASS
Airb
ox P
M 2
.5
PM 2
.5
(Se
nsor
QA
Cha
tbot
)
Des
ign
Spac
eIo
T
107
(Kio
sk)
Kio
ski-F
iPM
2.5
5
A4
ATT
4 Fu
n10
84
Kio
sk10
015
020
0Ed
iGre
enIO
T55
PM2.
5K
iosk
5020
0K
iosk
EdiG
reen
IO
T10
811
BB
C(T
he B
ritis
h B
road
cast
ing
Cor
pora
tion)
A
irBox
EdiG
reen
Edim
ax C
loud
24Sm
art C
ity
- 46 -
V V
103
1226
943
25
- 47 -
V
V V V
108
1214
- 48 -
V V
V
- 49 -
V V
V
-
http
://m
ops.t
wse
.com
.twht
tp://
ww
w.e
dim
ax.c
om.tw
- 50 -
108 21%~35%( )
(109 )
1. 55 2.
( )
( )56~59
( )
( )
108.01.01~108.09.30
108.10.01~108.12.31
108 11 5108
1 2,000 2 2,000 ( )~4,000 3,000 3,000 3 4,000 ( )~6,000 4 6,000 ( )~8,000 5 8,000 ( )~10,000 6 10,000 ( ) ( )
( )
- 51 -
( )
108
10811 5 108
1
108 109 4 30
( )
( )
( ) ( )
( )
ODM BU
109 2 7
- 52 -
2.
109 4 14
( )
8,768,487 4.70
5,354,000 2.87 4,280,000 2.30
4,210,676 2.26 2,828 /
4,210,676 2.26 2,828 /
4,171,290 2.24
93,011 0.05
3,353,819 1.80
2,470,089 1.32 1,905,913 1.02 1,873,000 1.00
1,615,902 0.87
- 53 -
109 3 31 %
Edimax Computer Company 17,046 100.00 17,046 100.00
Edimax Technology Europe B.V. 1,600 100.00 1,600 100.00
Edimax Technology (BVI) Co., Ltd. 8,966,076 100.00 8,966,076 100.00
Edimax Technology Australia PTY Ltd. 800,000 100.00 800,000 100.00
Edimax Technology (SE ASIA) Pte. Ltd. 300,000 100.00 300,000 100.00
10,500,000 100.00 10,500,000 100.00
2,139,400 100.00 2,139,400 100.00
20,299,060 41.01 20,299,060 41.01
Crystal Centre Int’ l Corp. 1,050,000 30.00 1,050,000 30.00
Datamax (HK) Co., Ltd. ( 1) 64,906,002 100.00 64,906,002 100.00
Edimax Technology (UK) Ltd. ( 2) 16,250 100.00 16,250 100.00 Edimax Technology Poland SP.ZO.O ( 2) 2,000 100.00 2,000 100.00
ABST Information International Inc. ( 3) 140,000 100.00 140,000 100.00
Comtrend Corporation, USA (CUSA) ( ) 200,000 100.00 200,000 100.00
Comtrend Technology (Nertherland) B.V. (CTBV) ( ) 1,518,000 100.00 1,518,000 100.00
Interchan Global Limited (Interchan Global) ( 4) 1,298,686 100.00 1,298,686 100.00
( ) ( 5) 100.00 100.00
( ) ( 6) 100.00 100.00
( ) ( 7) 291,500 100.00 291,500 100.00
Just Top Corporation Limited ( 7) 100.00 100.00
PHP Interchan ( 8) 100.00 100.00 Comtrend Central Europesro (CCE) ( 9) 100.00 100.00
Comtrend Iberia S. L. ( 9) 100.00 100.00
1 Edimax Technology (BVI) Co., Ltd. 100% 2 Edimax Technology Europe B.V. 100% 3 ( ) 100% 4 ( ) 100% 5 Datamax (HK)Co., Ltd. 100% 6 ABST Information International Inc. 100% 7 Interchan Global Limited (Interchan Global) 100% 8 Just Top Corporation Limited100% 9 Comtrend Technology (Nertherland) B.V. (CTBV) 100%
- 54 -
109 3 20
(
1. 2. 3. 4. 5.
- 55 -
1.
108.06.13 107
107
108 7 1 10801076020
2.
108.03.15 IFRS16
EDIMAX TECHNOLOGY EUROPE B.V.
- 56 -
108.04.22 108 108 4 12
108.05.07
108.07.01
Edimax Technology Europe B.V.
108.08.08
108.11.05
- 57 -
108.12.14
108 108
109 109
108
109
109.03.20
- 58 -
( )
( )
- 59 -
( ) 1.
/
108/07 10 300,000,000 3,000,000,000 186,491,633 1,864,916,330 108.07.01
10801076020
186,491,633 113,508,367 300,000,000
2.
( )
109 4 14
167 29,486 62 29,715
23,037,185 156,646,408 6,808,040 186,491,633
12.35% 84.00% 3.65% 100.00%
- 60 -
( ) 1.
109 4 14
( ) ( )
1 999 17,913 1,094,554 0.59
1,000 5,000 7,325 17,549,254 9.41
5,001 10,000 2,044 16,177,886 8.68
10,001 15,000 735 9,053,113 4.85
15,001 20,000 501 9,303,982 4.99
20,001 30,000 408 10,374,108 5.56
30,001 50,000 347 14,004,893 7.51
50,001 100,000 258 18,593,689 9.97
100,001 200,000 95 13,458,434 7.22
200,001 400,000 45 12,665,588 6.79
400,001 600,000 10 4,982,762 2.67
600,001 800,000 11 7,516,722 4.03
800,001 1,000,000 7 6,217,360 3.33
1,000,001 16 45,499,288 24.40
29,715 186,491,633 100.00
2. ( )
109 4 14
( ) (%)
( ) 8,768,487 4.70 5,354,000 2.87
( ) 4,280,000 2.30 4,210,676 2.26
( ) 4,171,290 2.24 ( ) 3,353,819 1.80
2,470,089 1.32 1,905,913 1.02 1,873,000 1.00
1,615,902 0.87
- 61 -
( )
107 108 109
4 30 ( 8)
( 1)
11.55 12.75 10.90 7.66 8.91 5.45 9.29 10.46 8.16
( 2)
10.70 10.88 10.70
184,218 184,551
( 3)
(0.15) 0.33 (0.15)
( 4)
( 5) (61.93) 31.70 ( 6)
( 7)
1
2 3
4
5 6 7 8
- 62 -
( ) 1.
2. (1) 108 109 3 20
(19,978,268)
60,772,203 (20,548,466)
(2,228,986) 18,016,483
10% (1,801,648) (16,214,835)
0
(2) 109 3 20
24127,973,745 0.15
( )
- 63 -
3.
( )
( ) 1.
24
2.
(1)
(2) 108
(3)
3.
(1) 108 109 3 20
3,120,000 0 891,000 108
(2)0%
4. ()
107
( ) 108
- 64 -
1.
109 4 30
105 10 3
106 9 30 8,000,000
4.29%
%
25% 50% 75% 100%
0 0 7,555,000 ( )
10.25 (%) 4.05%
8,000,000 109 4 30
7,555,0004.05%
445,000
- 65 -
2.
109 4 30
640,000
0.34 % 640,000
10.25
6,560,000
0.34%
925,000
0.50 % 925,000
10.25
9,481,250
0.50%
1.
2.
- 66 -
( ) 1.
EDIMAX COMTREND
2.
%
107 108
2,917,310 42.44 2,702,929 49.25 3,606,487 52.47 2,419,141 44.08
242,198 3.52 263,538 4.80 107,566 1.57 102,814 1.87
6,873,561 100.00 5,488,422 100.00
3.
(1) A.IEEE 802.11n/ac/ax WiFi
IEEE 802.11n/ac/ax WiFi IEEE 802.11n/ac/ax IEEE 802.11n/ac/ax WiFi
B. ( )
IEEE 802.11n/ac/ax WiFi (WiFi Auto Configuration)
(AP Controller) LTE/5G
(2)
A. 10G 10G 100G
B.
IEEE 2.5/5/10/100Gb Ethernet / (POE)
- 67 -
(3) A.
( )
B. PM2.5
PM2.5
C.
app
(1)
A.G.hn PLC + WiFi WAVE2 G.hn PLC + WiFi WAVE2 G.hn PLC + WiFi WAVE2
G.hn PLC + WiFi G.hn PLC + WiFi
(LiFi) G.hn Wave2 (POF)
B. TR-069 XMPP G.hn (2) (CPE)
A. (10G EPON) IAD(GRG-4271u) IoT
( Bluetooth Zigbee/Thread) (GPON)
WiFi 6 (GPON) /IAD
VoIP IAD( ) VoIP Gateway(VoIP ) GPON 10G EPON
FTTH Gateway ( ) B.
/ xDSL Router/Modem / xDSL Bonding Router/Modem
- 68 -
G.fast Wave.2/VDSL 30a (NCD) WiFi 6 VDSL2+ 35b
C. IP/OTT STB ( )
AP ACS STUN server (3)
A.FTTdp 4 /8 /16 DPU VDSL 4 /8 /16 DPU G.fast 8 MDU G.fast 4 G.hn Wave2 EOC (Ethernet over Coax)
4.
(1) A.802.11ax B. C.
(2) A.5GHz B.IEEE 2.5/5/10/100Gb Ethernet / C.IEEE 10/100Gb Ethernet D.
(3) A. B. C. D.AI
(1)
A. B.
(2) (CPE) A. (10G XGS-PON) , IAD B. WiFi 6E VDSL2+ 35b Bonding C. WiFi 6E G.fast Bonding D. FTTdp G.hn Coax
(3) A.FTTdp XGS-PON G.fast Wave 2 B.5G G.fast Wave 2
(4)
- 69 -
A.ACS XMPP IQ ACS Cluster
( ) 1.
(1)
WLANWLAN
WLAN AP / Router / Extender WLAN / Sip
Wi-Fi 802.11ax / Wi-Fi 6 Wi-Fi
WLAN OBM ODM OBM
Wi-Fi
Wi-Fi ODMWLAN
WLAN WLANWLAN mesh
WLAN
(2)
Ethernet Switch (ODM/OEM)
ODM POEunmanaged switch dump switch
POE web-managed switch
(3)
4.0
5G
- 70 -
LPWAN 4G/5G
IOT 6 log
IP Camera
IP Camera
IP Camera IP Camera
(1)
2019 DSL CPE34.2 2018 2%
PON DSLFTTH
G.fastOvum 2021 G.fast 2,9003% G.fast
2020 DSL CPE 33.42
DSL CPE
- 71 -
G.fast FTTC (Fiber To The Cabinet)DSL
ASP (Average Sale Price)
PON ONU PON2019 10G PON PON
ONU
2019 PON ONU
MIC 2019 PON ONU 17,230 201825% 5.12 27% 2019
FTTx
PON ONUMIC 2020 9,136 2019
8.21% 10G PON 10G PON
XGS-PON NG-PON2 10G EPON10G PON 5G
2019 10G PON 202010G PON PON
(2)
Wi-FiG.hn PLC 2019 G.hn PLC MoCA 2.5
800 G.hn PLC (Power Line Communication)G.hn 2 Gbps
WiFiVR 100
G.hnPLC G.hn
G.hnG.hn Wi-Fi
G.hn HUB G.hn
(3) (FTTH)
- 72 -
FTTdp(Fiber-to-the-Distribution Point) FTTdp DPU MDU
DPU/MDU
DPU/MDU PON(Passive Optical Network) GE(Gigabit Ethernet) DPU VDSL2 G.Fast
G.Fast 1 Gbps 1 Gbps
2.
IC
IC TTL IC DC-DC -CONVERTOR Transceiver
ASIC CPU RAM
IC
PC
LED
(BRACKET) CASE
CASE
- 73 -
ISP
- 74 -
3.
(1) IEK
OEM ODM
2016
+ +2017 Mesh Wi-Fi
Wi-Fi AP 2018
Wi-Fi 2019
Wi-Fi 802.11ax (WiFi 6)
5G WLAN
() WLAN
Wi-Fi (Hotspot) Hotspot
Wi-Fi
OEM
Wi-Fi
(2) Ethernet Switch 100GbE
ODM SDN
Ethernet Switch
- 75 -
( IEEE 802.3ab/1000BASE-T)Ethernet Switch
Switch 2010 Ethernet Switch
(Carrier Grade)Ethernet
Switch (Software
Defined Data Center SDDC) 25G/100G
(3)
IP CameraH.265
H.265 IP Camera IP Camera
IP Camera
IP Camera IP Camera
app
(NIST) 20182019
(CybersecurityAct)Apple
2019
4S (Software Solution Service Security) ( )
3H( ) SMB
- 76 -
(Airbox)
(1) 2020 DSL
ADSL( IoT )
VDSL IAD DSL Wi-Fi 6( 802.11ax) DSL CPE ASP
DSL2020 VDSL CPE 35b G.fast 2019
VDSL ADSLWi-Fi 6 (802.11ax) DSL CPE
VDSL 35b G.fast (212MHz) Bonding IADTier-1 Tier-4 2019 2020
2020 PON ONU 10G PON
2.5G10G
FTTH 10G PON
5G2020 10G PON
(2)
PLC G.hn
G.hn Wave 2 G.hn PLC
(3)
4G
G.Fast DPU/MDU
- 77 -
DPU/MDU G.fast (212MHz)
DPU 2020DPU/MDU
( ) 1.
107 108
462,106 426,652 6,873,561 5,488,422
6.72% 7.77%
2.
(1) A.IEEE 802.11ax (WiFi 6)
IEEE 802.11ax IEEE 802.11ax IEEE 802.11ax
B.
IEEE 802.11ax 5G
5G
(2) A.
10G IEEE 10/100Gb Ethernet
B.
5GHz IEEE 2.5/5/10/100Gb Ethernet /
(3) A.
- 78 -
B. PM2.5
PM2.5
C.
app
(1)
A. (LiFi) G.hn Wave2
B. (POF) C.
(2) (CPE) A. WiFi 6 (GPON) /IAD B. WiFi 6 VDSL2+ 35b
(3) A. FTTdp G.fast B. FTTdp G.hn Wave2 EOC (Ethernet over Coax)
( )
1. (1)
A. B.
C.
SMB D.
(2) A. B.
(3) A. B.
(4) A. B. MIS
- 79 -
2. (1)
A.
B. app
C.
D. ODM
E.
(2) A. B. C.
(3)
A. B.
(4) A.
B.
Comtrend
1.
(1) (2) (Sales Reference) (3) Comtrend (4) DSL CPE Home
Networking Products SMB AP Router Powerline
2. (1) ( ) (2) FTTH/FTTN G.Fast VDSL IAD VPN
- 80 -
Gateway GPON ONU FTTdp ADSL/VDSL Router G.hn PLC
( ) 1.
%
107 108
% % 2,188,094 31.83 1,129,256 20.58 1,088,423 15.84 966,201 17.60 3,597,044 52.33 3,392,965 61.82
6,873,561 100.00 5,488,422 100.00 2.
EDIMAX COMTREND ODMODM/OEM
3.
(1)
2018
Wi-Fi 2019
2019 WLAN 2.2% 1,284.7 2020 1.7%
1,307.1 2018 WLAN
WLANWLAN
2019Mesh Wi-Fi
WLAN 201963 2.9% 2020
64.9 3.1% (2)
2018 100G
- 81 -
Ethernet Switch
Ethernet Switch 10G/25G 100G( )
2019 Ethernet Switch 4.9%916.8 2020 5.0% 962.7
25/100GE Ethernet Switch
(SDN) (NFV)SDN
ICT SDN2019 Ethernet
Switch 5% 368.5 20204.0% 383.1
(3)
Strategy Analytics 2020IOT
2020 IOT500
PON VDSL Router / IAD G.fast CPE G.hn PLC DPU/MDU
Gartner2020 2021420.73 436.35 2.72% 3.71%
4. (1)
4S (Software Solution ServiceSecurity) 3H( )
(2)
EDIMAX COMTRENDODM
- 82 -
(3)
5.
(1) A.
B.
iF product design award
C.
D.
E.
F.
SMT
(2)
A.
ODM B.
- 83 -
(1)
A. DSL DPU G.hn
PLC G.Fast VDSL Bonding
B.
C.
D.
OEM/ODM
(2)
A.
B.
ODM
( ) 1.
(1) (WIFI NIC) PC
(WIFI)
- 84 -
(2)
PC (3)
(4) (POE Power over Ethernet)
DC
(5) Wireless Access Point
(6) Router
(7) Range Extender, Repeater
(Coverage) (8) Mesh Roaming
SSID
(9) (IP Camera)
(10) (Airbox)
PM2.5 app (11) Networking Peripheral and Server
Network Storage Server(Network Storage Server)
(1)VDSL2 VDSL2/ADSL2+ ADSL
FTTH (VoIP)
(2) GPON ONU FTTH
10Gbps (3) G.hn PLC
- 85 -
Data VoiceVideo
(4) DPU (Distribution Point Unit) FTTH
IP68
(5) ACS
2.
( )
( )
1.
107 108
(%)
(%)
1 714,414 9.09 616,981 11.47 7,148,363 90.91 4,761,374 88.53 7,862,777 100.00 5,378,355 100.00
PC
SMT
DIP
- 86 -
10830% Crystal
2.
107 108
(%)
(%)
1 N 1,227,365 17.86 N 989,347 18.03 5,646,196 82.14 4,499,075 81.97 6,873,561 100.00 5,488,422 100.00
- 105106 107 108
( )
107 108
6,800,000 4,769,775 3,271,740 7,300,000 5,138,773 2,461,658 6,800,000 4,769,775 3,271,740 7,300,000 5,138,773 2,461,658
1. 2. ( ) 3. ( AP /Router)
( )
107 108
2,674,935 1,642,154 2,077,126 1,275,156 2,254,530 1,575,808 1,612,589 1,127,121
24,000 10,747 2,147,000 3,595,740 68,000 8,970 2,591,000 2,410,171
242,198 263,538 32,270 75,296 30,844 71,970
1,685,171 5,188,390 1,615,622 3,872,800 1. 2.
- 87 -
107 108 109
4 30
330 180 235 918 787 767 1,248 967 1,002 34.00 36.63 35.97 4.86 6.23 6.00
0.48 0.52 0.60 13.38 16.03 15.67 28.29 35.06 33.33 4.81 5.89 4.89 53.04 42.50 45.51
( )
1.
(1) (2) ( ) (3) (4) (5) (6) (7) / (8) (9) (10)
2.
108
- 88 -
( ) CNN I 8 44 CNN II 8 32
1 8 (
)
4 39
3 38 5G NR Introduction 2 40
1 13 3.
947 1
6%6%
108 -
4.
( )
- 89 -
( ) - 105/1~125/1
( )
( ) 101/2/11~
( )
108/8/1~110/7/31
( )
( ) 101/2/11~
106/1/1~
98/4/15~
( ) Humax Co., Ltd. 106/8/30~
H. 104/8/31~
( )
K. 95/3/1~
F. 102/7/4~ E. 103/10/21~ A. 107/8/1~ L. 96/6/20~ H. 106/2/2~ M. 102/1/2~ I. 101/11/1~
( )
96/5/10~
107/11/16~ 110/11/15
107/8/3~ 99/4/15~
104/9/30~
New Garden 106/3/1~
Broadcom 103/3/6
Broadcom 107/10/29~112/10/28
Chrimar 107/3/7~ POE Sisvel 108/2/15~ DSL
- 90 -
1.
-
1
104 105 106 107 108
3,409,675 3,406,958 3,762,328 4,336,393 3,787,009
464,522 2,454,618 2,478,439 2,407,578 2,331,321
35,328 29,491 33,147 30,062 29,159
668,423 384,696 173,664 194,289 367,665
4,577,948 6,275,763 6,447,578 6,968,322 6,515,154
( 2)
1,998,042 1,921,318 2,736,916 3,075,211 2,420,269
2,090,593 2,013,869 2,736,916 3,075,211
59,881 1,866,088 1,489,535 1,472,491 1,577,543
( 2)
2,057,923 3,787,406 4,226,451 4,547,702 3,997,812
2,150,474 3,879,957 4,226,451 4,547,702
2,258,193 2,227,957 1,951,244 1,973,025 2,009,159
1,988,890 1,999,355 2,013,246 1,864,916 1,864,916
222,957 224,984 227,236 162,547 168,621
( 2)
189,303 171,213 (105,599) (19,979) 18,016
96,752 78,662 (105,599) (19,979)
27,842 3,204 (12,840) (14,248) (25,649)
(170,799) (170,799) (170,799) (20,211) (16,745)
261,832 260,400 269,883 447,595 508,183
( 2)
2,520,025 2,488,357 2,221,127 2,420,620 2,517,342
2,427,474 2,395,806 2,221,127 2,420,620
1 104~108 2 108
- 91 -
-
1
104 105 106 107 108
5,513,650 5,203,879 5,632,913 6,873,561 5,488,422
1,448,345 1,446,844 1,430,699 1,653,759 1,456,246
146,976 91,033 (31,260) 212,082 178,095
41,756 24,292 (55,229) (6,347) 56,213
188,732 115,325 (86,489) 205,735 234,308
130,514 86,426 (136,491) 121,978 153,940
9,182 (205)
139,696 86,426 (136,696) 121,978 153,940
7,495 (38,222) (26,422) 5,278 (38,169)
147,191 48,204 (163,118) 127,256 115,771
150,531 82,971 (180,219) (27,127) 60,772
(10,835) 3,455 43,523 149,105 93,168
152,270 49,823 (200,305) (21,387) 26,594
(5,079) (1,619) 37,187 148,643 89,177
2 0.77 0.45 (0.99) (0.15) 0.33
1 104~108 2
- 92 -
2.
-
( 1)
104 105 106 107 108
2,162,580 2,155,176 2,100,232 2,001,471 1,767,886
174,321 2,159,026 2,145,123 2,106,013 2,086,724
3,950 2,732 4,970 3,602 3,339
1,424,547 1,100,516 903,952 939,993 1,029,485
3,765,398 5,417,450 5,154,277 5,051,079 4,887,434
( 2)
1,453,463 1,328,544 1,718,280 1,614,694 1,421,818
1,546,014 1,421,095 1,718,280 1,614,694
53,742 1,860,949 1,484,753 1,463,360 1,456,457
( 2)
1,507,205 3,189,493 3,203,033 3,078,054 2,878,275
1,599,756 3,282,044 3,203,033 3,078,054
1,988,890 1,999,355 2,013,246 1,864,916 1,864,916
222,957 224,984 227,236 162,547 168,621
( 2)
189,303 171,213 (105,599) (19,979) 18,016
96,752 78,662 (105,599) (19,979)
27,842 3,204 (12,840) (14,248) (25,649)
(170,799) (170,799) (170,799) (20,211) (16,745)
( 2)
2,258,193 2,227,957 1,951,244 1,973,025 2,009,159
2,165,642 2,135,406 1,951,244 1,973,025
1 104~108 2 108
- 93 -
-
( 1)
104 105 106 107 108
4,544,383 4,337,469 4,064,685 4,091,195 3,509,785 826,976 813,395 676,945 511,140 576,937 164,770 96,198 (113,397) (120,877) 17,289
23,054 (2,702) (67,410) 93,336 43,483 187,824 93,496 (180,807) (27,541) 60,772
150,531 82,971 (180,219) (27,127) 60,772
150,531 82,971 (180,219) (27,127) 60,772
1,739 (33,148) (20,086) 5,740 (34,178)
152,270 49,823 (200,305) (21,387) 26,594 150,531 82,971 (180,219) (27,127) 60,772
152,270 49,823 (200,305) (21,387) 26,594
2 0.77 0.45 (0.99) (0.15) 0.33 1 104~108 2
3.
104
105
106
107
108
- 94 -
1. -
-
1
104 105 106 107 108
44.95 60.35 65.55 65.26 61.36
555.39 177.40 149.72 161.70 175.65
170.65 177.32 137.47 141.01 156.47 101.02 98.32 75.71 69.57 88.21
1,588.89 452.93 (138.56) 674.09 804.54
5.45 4.71 4.62 5.17 4.33 67 78 79 71 84
2.90 2.73 2.75 2.79 2.73 3.70 3.40 3.73 4.76 3.99
126 134 133 131 134 ( 11.87 3.57 2.28 2.81 2.32
1.19 0.96 0.89 1.02 0.81
3.24 2.09 (1.68) 2.26 2.69 5.35 3.45 (5.81) 5.26 6.23
9.49 5.77 (4.30) 11.03 12.56
2.53 1.66 (2.43) 1.77 2.80 0.77 0.45 (0.99) (0.15) 0.33
15.57 6.50 (10.37) 1.66 25.55 80.73 50.82 21.94 10.10 22.64
5.25 0.45 (5.41) 0.71 8.51
11.95 17.85 (53.36) 10.42 9.95
1.09 1.56 0.46 1.20 1.23 20
1.
2. 3.
4. 5.
6.
7.
- 95 -
-
1
104 105 106 107 108
40.03 58.87 62.14 60.94 58.89
1,006.46 189.39 160.18 163.17 166.08
148.79 162.22 122.23 123.95 124.34 112.22 119.82 93.77 89.62 91.62
1,994.15 390.32 (426.35) 11.30 305.94
4.20 3.89 3.76 3.81 3.49 87 94 97 96 105
7.27 6.97 7.03 7.32 6.15 4.67 4.46 5.36 8.71 7.57
50 52 52 50 59
( 21.66 3.72 1.89 1.92 1.67
1.20 0.94 0.77 0.80 0.71
4.18 2.37 (2.87) (0.04) 1.70 6.47 3.70 (8.62) (1.38) 3.05
( 9.44 4.68 (8.98) (1.48) 3.26
3.31 1.91 (4.43) (0.66) 1.73 0.77 0.45 (0.99) (0.15) 0.33
16.95 4.56 (13.53) (20.41) 28.53 100.58 30.76 15.81 (4.12) 5.85
4.71 (0.50) (5.59) (5.68) 7.01
8.96 14.18 (10.05) (9.45) 61.42
1.06 1.50 0.77 0.80 (1.41) 20
1. 2. 3.
4.
5. 6.
- 96 -
1 104~108 / 2
1. (1) (2)
2.
(1) (2) (3)
3. (1) ( )
( ) (2) 365 (3) (4) ( )
( ) (5) 365 (6) (7)
4. (1) × 1 (2) (3) (4)
5. (1) (2) (
) (3) ( ) (
) 6.
(1) ( ) (2) ( )
- 97 -
- 98 -
122 202
203 268
- 99 -
108 107
3,787,009 4,336,393 (549,384) (12.67)
2,331,321 2,407,578 (76,257) (3.17)
29,159 30,062 (903) (3.00)
367,665 194,289 173,376 89.24
6,515,154 6,968,322 (453,168) (6.50)
2,420,269 3,075,211 (654,942) (21.30)
1,577,543 1,472,491 105,052 7.13
3,997,812 4,547,702 (549,890) (12.09)
1,864,916 1,864,916 0 0.00
168,621 162,547 6,074 3.74
18,016 (19,979) 37,995 (190.17)
508,183 447,595 60,588 13.54
2,517,342 2,420,620 96,722 4.00
1. 108 IFRS16 2.
3.
- 100 -
108 107 ( ) %
5,488,422 6,873,561 (1,385,139) (20.15) % 1,456,246 1,653,759 (197,513) (11.94) % 178,095 212,082 (33,987) (16.03) %
56,213 (6,347) 62,560 (985.66) % 234,308 205,735 28,573 13.89 % 153,940 121,978 31,962 26.20 %
(38,169) 5,278 (43,447) (823.17) % 115,771 127,256 (11,485) (9.03) %
60,772 (27,127) 87,899 (324.03) %
26,594 (21,387) 47,981 (224.35) %
( ) 1. 2.
3.
4.
( ) (MIC)
5G Wi-Fi 6 1093.7 108 1.1%
4S (Software Solution Service Security) ( )
3H( )
(Airbox)(AIOT)
DPU MDU GPON Gateway G.fast Broadband CPE G.hn Extender
- 101 -
1. %
108 107 ( )
25.55 1.66 1,439.16
22.64 10.10 124.16 8.51 0.71 1,098.59
2.
( )
1,174,015 700,000 (150,000) 1,724,015
1. (1) (2)
2.
1.
10865,256
Airbox107 2
Crystal 30% 2.
108
- 102 -
3.
4S (Software Solution Service Security) ( )
3H( ) SMB
(Airbox)
Broadband CPE DPU MDU G.hn Extender GPON Gateway
( )
1. (1)
%
107 108
(1) 4,495 7,735 (2) 35,837 33,257 6,873,561 5,488,422 ( ) (3) 205,735 234,308
(%)(1)/(3) 2.18 3.30 (%)(2)/(3) 17.42 14.19
108 3.30%
14.19% 108107 2
(2)
- 103 -
2. (1)
%
107 108
( ) (15,169) (40,995) 6,873,561 5,488,422 ( ) 205,735 234,308
( ) (% (7.37) (17.50)
107 108 (15,169) (40,995)
95%90%
108
108 8 31.628109
108 30.106
(2)
3. (1)
108 (2)
( )
- 104 -
- Edimax Technology Europe B.V.59,000 66,480
0 38,126
( )
( )
(Airbox)(AIOT)
DPU MDU GPON Gateway G.fast Broadband CPE G.hn Extender
109 7%
( )
( )
( )
( )
( )
- 105 -
( ) 108
30% Crystal
- 105106 107 108
( )
( )
( )
( )
1.
(1)
(2)
2. (1)
- 106 -
APT(Advanced Persistent Threat )
(2) Google relay
3. (1)
(2)
ISO27001
- 107 -
10
912
1
(
1)
(2)
(3)
(
4)
()
495,
960,
270
40.9
3%
104.
9.7~
104.
9.25
5,16
6,00
0
48,4
16,1
69
108.
4.24
~
108.
12.1
8
88
6,00
0
10,5
82,1
01 2,
278,
437
4,
280,
000
40,1
12,5
05
1(
)
2(
)
3
4
-(
)
- 108 -
(
)
1.
(1)
Ed
imax
Tec
hnol
o gy
Co.
, Ltd
.
Edim
ax
Com
pute
r C
ompa
ny
Edim
ax
Tech
nolo
gy
Euro
pe B
.V.
Edim
ax
Tech
nolo
gy
Aus
tralia
PT
Y L
td.
Edim
ax
Tech
nolo
gy
(SE
ASI
A)
Pte.
Ltd.
Edim
ax
Tech
nolo
gy
(BV
I) C
o.,
Ltd.
(
)
Edim
ax
Tech
nolo
gy
Pola
nd
SP.Z
O.O
.
Edim
ax
Tech
nolo
gy
(UK
) Ltd
.
Dat
amax
(H
K)C
o.,
Ltd.
()
AB
ST
Info
rmat
ion
Inte
rnat
iona
l In
c.
- 109 -
Com
trend
Cor
pora
tion
Com
trend
Te
chno
logy
(N
ethe
rland
s)
B.V
. (CT
BV)
Inte
rcha
n G
loba
l Li
mite
d
Com
trend
C
orpo
ratio
n,
USA
(C
USA
)
Com
trend
C
entra
l Eur
ope
S.R
.O.
(C
CE)
Com
trend
Ib
eria
S.L
. (
)
Just
Top
C
orpo
ratio
n Li
mite
d
Inte
rcha
n M
obile
C
hann
els ,
In
c.
- 110 -
(2
)
-
19
86/0
6/28
27
8
NTD
1,86
4,91
6,33
0
Edim
ax C
ompu
ter C
ompa
ny
1988
/05/
31
3444
De
La C
ruz
Blv
d.,
Sant
a C
lara
, C
A
9505
4, U
SA
USD
170,
460
Edim
ax T
echn
olog
y Eu
rope
B.V
. 19
99/0
2/24
Fi
jenh
of
2,
5652
A
E Ei
ndho
ven,
Th
e N
ethe
rland
s EU
R1,
600,
000
Edim
ax T
echn
olog
y (B
VI)
Co.
, Ltd
. 19
98/0
9/23
V
istra
Cor
pora
te S
ervi
ces
Cen
tre, W
ickh
ams
Cay
II,
Roa
d To
wn,
Torto
la,
VG
1110
,Brit
ish
Virg
in Is
land
s U
SD8,
966,
076
Edim
ax
Tech
nolo
gy A
ustra
lia
PTY.
Ltd
. 20
08/0
4/04
Le
vel 1
, 203
Bla
ckbu
rn R
oad,
Mt W
aver
ley,
V
IC 3
149
AU
D80
0,00
0
Edim
ax T
echn
olog
y (S
E A
SIA
) Pt
e.Lt
d.
2010
/05/
08
37A
Hon
g K
ong
Stre
et S
inga
pore
059
676
SGD
300,
000
()
19
93/0
1/05
19
138
B
NTD
105
,000
,000
()
20
10/1
1/23
19
138
N
TD21
,394
,000
/
()
19
90/0
4/07
5
609
103
1 N
TD49
5,96
0,27
0
Dat
amax
(HK
) Co.
, Ltd
. (1)
20
09/0
9/24
Fl
at/R
m 7
01 7
/F W
itty
Com
m B
ldo
Ia-I
l Tu
ng C
hoi S
t Kl
HK
D64
,906
,002
Edim
ax T
echn
olog
y (U
K) L
td.
(
2)
2002
/08/
01
Mid
sum
mer
C
ourt
314
Mid
sum
mer
B
oule
vard
, C
entra
l M
ilton
K
eyne
s, M
K9
2UB
Uni
ted
Kin
gdom
G
BP1
6,25
0
- 111 -
Ed
imax
Tec
hnol
ogy
Pola
nd
SP.Z
O.O
(2)
20
06/0
6/01
U
1,Po
step
u 14
, 02-
676
War
saw,
Pol
and
PLN
1,00
0,00
0
()
(3)
20
02/0
1/17
RM
B58
,256
,237
AB
ST In
form
atio
n In
tern
atio
nal
Inc.
(4)
20
10/1
0/28
Le
vel
3, A
lexa
nder
H
ouse
, 35
Cyb
erci
ty,
Eben
e, M
aurit
ius
USD
140,
000
()
(
5)
2011
/03/
10
4999
23A
16
USD
140,
000
1
Edim
ax T
echn
olog
y (B
VI)
Co.
, Ltd
. 100
%
2
Edim
ax T
echn
olog
y Eu
rope
B.V
. 100
%
3
Dat
amax
(HK
) Co.
, Ltd
. 100
%
4
()
100%
5A
BST
Info
rmat
ion
Inte
rnat
iona
l Inc
. 100
%
- 112 -
–
C
omtre
nd C
orpo
ratio
n (
) (
1)
90.0
3.26
10
3 Tr
opea
Ais
le C
ity o
f Irv
ine
Cou
nty
of
Ora
nge
Stat
e of
Cal
iforn
ia
USD
3,2
00,0
00
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B
.V.(
) (
1)
100.
12.1
6 K
orsj
espo
orts
teeg
13,
101
5AP,
Am
ster
dam
, N
ethe
rland
s EU
R 1
,518
,000
Com
trend
Iber
ia S
.L,(
) (
2)
95.1
2.26
M
AD
RID
280
23 (M
AD
RID
) EU
R 3
23,1
00
Inte
rcha
n G
loba
l Lim
ited
(Sam
oa) (
1)
94.0
6.10
O
ffsho
re C
ham
bers
, P.O
.Box
217
,Api
a,Sa
moa
USD
1,3
67,4
45
Just
Top
Cor
pora
tion
Lim
ited
() (
3)
94.1
1.01
U
nit H
, 12/
F., L
egen
d To
wer
, 7
Shin
g Y
ip S
treet
, Kw
un T
ong,
K
owlo
on, H
ong
Kon
g H
KD
10,
000
(
3)
94.1
1.10
5
609
103F
-1 N
TD 2
,915
,000
Com
trend
Cen
tral E
urop
e S.
R.O
(
4)
95.1
2.12
Ja
nkov
cova
l 151
8/2
170
00 P
raha
7 C
zech
R
epub
lic
CZK
51,
613,
057
Inte
rcha
n M
obile
Cha
nnel
s , In
c.
(5)
99
.05.
05
Leve
l 12,
Rob
inso
us S
umm
it C
ente
r, 67
83
Ayal
a Ave
, Mar
kti C
ity 1
226,
Phi
lippi
nes
PHP
2,09
6,14
4
1(
)10
0%
2
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
. 100
%
3
Inte
rcha
n G
loba
l Lim
ited1
00%
4C
omtre
nd T
echn
olog
y (N
ethe
rland
s) B
.V.
99.
96%
Com
trend
Iber
ia S
.L, 0
.04%
5
Just
Top
Cor
pora
tion
Lim
ited
99.9
99%
(3)
369
- 113 -
(4)
(
)
()
Edim
ax C
ompu
ter C
ompa
ny
Edim
ax T
echn
olog
y Eu
rope
B.V
.
Edim
ax T
echn
olog
y (B
VI)
Co.
, Ltd
.
Edim
ax T
echn
olog
y A
ustra
lia P
TY. L
td.
Edim
ax T
echn
olog
y (S
E A
SIA
) Pte
.Ltd
.
()
()
/
()
Dat
amax
(HK
) Co.
, Ltd
.
Edim
ax T
echn
olog
y (U
K) L
td.
Edim
ax T
echn
olog
y Po
land
SP.
ZO.O
()
AB
ST In
form
atio
n In
tern
atio
nal I
nc.
- 114 -
(
)
()
()
Com
trend
Cor
pora
tion(
)
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
. (
)
Com
trend
Iber
ia S
.L, (
)
Inte
rcha
n G
loba
l Lim
ited
(Sam
oa)
Jus
t Top
Cor
pora
tion
Lim
ited
()
Com
trend
Cen
tral E
urop
e S.
R.O
Inte
rcha
n M
obile
Cha
nnel
s , In
c.
- 115 -
(5)
-
O
DM
BU
(
)
()
4,21
0,67
6 2,
470,
089
1,09
2,83
3 1,
905,
913
359,
755
359,
755
808,
229
97,2
37
605,
000
700,
000
2.26
%
1.32
%
0.59
%
1.02
%
0.19
%
0.19
%
0.43
%
0.05
%
0.32
%
0.38
%
Edim
ax C
ompu
ter C
ompa
ny
Edim
ax T
echn
olog
y Eu
rope
B.V
.
Edim
ax T
echn
olog
y (B
VI)
Co.
, Ltd
.
Edim
ax T
echn
olog
y A
ustra
lia P
TY. L
td.
C
hian
g Sh
eng,
Hsi
ung
800,
000
100.
00%
- 116 -
Edim
ax T
echn
olog
y (S
E A
SIA
) Pte
.Ltd
.
R
uben
Pot
ter
300,
000
100.
00%
()
10,5
00,0
00
100.
00%
()
21,3
94,0
00
100.
00%
- 117 -
()
H
umax
Co.
, Ltd
.N
AM
WO
O K
IM
20,2
99,0
60
20,2
99,0
60
20,2
99,0
6020
,299
,060
20,2
99,0
602,
431,
241
40.9
3%
40.9
3%
40.9
3%
40.9
3%
40.9
3%
4.90
%
Dat
amax
(HK
) Co.
, Ltd
.
Edim
ax T
echn
olog
y (U
K) L
td.
Edim
ax T
echn
olog
y Po
land
SP.
ZO.O
()
AB
ST In
form
atio
n In
tern
atio
nal I
nc.
()
- 118 -
-
Com
trend
Cor
pora
tion
()
USD
3,2
00,0
00
100.
00%
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
.
()
EU
R 1
,518
,000
10
0.00
%
Com
trend
Iber
ia S
.L, (
)
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
.
EUR
323,
100
100.
00%
Inte
rcha
n G
loba
l Lim
ted
(Sam
oa)
USD
1,36
7,44
5 10
0.00
%
Just
Top
Cor
pora
tion
Lim
ited
()
In
terc
han
Glo
bal L
imte
d
HK
D 1
0,00
0 10
0.00
%
Inte
rcha
n G
loba
l Lim
ted
In
terc
han
Glo
bal L
imte
d
Inte
rcha
n G
loba
l Lim
ted
In
terc
han
Glo
bal L
imte
d
Inte
rcha
n G
loba
l Lim
ted
In
terc
han
Glo
bal L
imte
d
TWD
2,91
5,00
0 10
0.00
%
Com
trend
Cen
tral E
urop
e (
)
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
.
Com
trend
Iber
ia S
.L,
C
ZK 5
1,59
3,05
7 C
ZK20
,000
99
.96%
0.
04%
Inte
rcha
n M
obile
Cha
nnel
s, In
c.
Ju
st T
op C
orpo
ratio
n Li
mite
d
PHP1
00
PHP2
,096
,044
0.
001%
99
.999
%
- 119 -
2.
((
1,
864,
916
4,88
7,43
4 2,
878,
275
2,00
9,15
9 3,
509,
785
17,2
89
60,7
72
0.33
Edim
ax C
ompu
ter C
ompa
ny
49,8
03
77,3
84
6,78
9 70
,595
40
,690
(9
,492
) 55
,520
3,
138.
88
Edim
ax T
echn
olog
y Eu
rope
B.V
. 16
8,33
4 89
,270
53
,743
35
,527
13
2,92
8 (1
4,94
3)
(15,
532)
(7
,766
.00)
Edim
ax T
echn
olog
y (B
VI)
Co.
, Ltd
. 28
7,73
5 74
4,05
2 60
3,59
4 14
0,45
8 0
(66,
442)
(7
9,92
9)
(8.9
1)
Edim
ax T
echn
olog
y A
ustra
lia P
TY. L
td.
22,6
41
1,03
9 18
1 85
8 5,
939
(804
) 10
6 0.
13
Edim
ax T
echn
olog
y (S
E A
SIA
) Pte
.Ltd
. 6,
874
0 0
0 0
0 0
0.00
()
66
,000
21
2,29
5 62
,581
14
9,71
4 26
3,53
8 30
,456
24
,944
2.
38
()
13
7,17
5 35
,324
10
,538
24
,786
72
,340
2,
625
201
0.09
Dat
amax
(HK
) Co.
, Ltd
.
271,
417
21,1
60
0 21
,160
0
(91)
(7
9,99
5)
(1.2
3)
Edim
ax T
echn
olog
y (U
K) L
td.
876
905
5,19
6 (4
,290
) 0
0 0
0.00
Edim
ax T
echn
olog
y Po
land
SP.
ZO.O
10
,801
3,
360
8,37
6 (5
,016
) 0
(9,5
21)
(146
) (7
3.00
)
()
25
7,04
6 61
4,76
3 59
3,64
2 21
,121
2,
401,
182
(42,
533)
(8
0,01
7)
AB
ST In
form
atio
n In
tern
atio
nal I
nc.
4,17
5 7,
345
330
7,01
1 0
(93)
(7
82)
(5.5
9)
()
4,
175
9,95
3 2,
609
7,34
4 17
,000
(6
42)
(719
)
- 120 -
((
48
6,24
8 1,
551,
052
632,
897
918,
155
2,16
5,39
3 16
1,78
2 15
9,93
4 3.
29
Com
trend
Cor
pora
tion
6,99
1 21
9,48
9 18
1,64
5 37
,844
59
7,16
2 11
,522
13
,781
68
.91
Com
trend
Tec
hnol
ogy
(Net
herla
nds)
B.V
.
50,9
01
386,
812
306,
403
80,4
09
779,
800
15,4
35
12,1
87
8.03
Inte
rcha
n G
loba
l Lim
ited
39
,838
31
,727
14
8 31
,579
0
(80)
(4
59)
(0.3
5)
Com
trend
Cen
tral E
urop
e S.
R.O
52
,098
58
,014
12
,860
45
,154
58
,612
(1
25)
(1,3
76)
Com
trend
Iber
ia S
.L,
12,2
94
8,63
4 2,
692
5,94
2 18
,968
37
4 71
3
2,
915
746
50
696
0 (4
16)
(424
) (1
.45)
Just
Top
Cor
pora
tion
Lim
ited
43
516
195
321
0 (4
1)
(34)
(3
.40)
Inte
rcha
n M
obile
Cha
nnel
s, In
c.
1,82
5 50
7 40
0 10
7 0
0 0
3.10
810
81
112
31
10
4.
- 121 -
108 107 12 31
108 107 1 1 12 31
108 107 12 31
108 107 1 1 12 31
- 122 -
108
108
108
5,488,422 989,347
108 107 12 31
414,274 420,341 6.36%
6.03% 108 107 509,495 531,411
9.28% 7.73%
- 123 -
108 107 12 31
55,706 52,085
0.86% 0.75% 108 107
15,339
19,469 6.55% 9.46% 108 107
13,665 20,270 11.80% 15.93%
108 107
- 124 -
1.
2.
3.
4.
5.
6.
- 125 -
108
1060023872
0920123784
1 0 9 3 2 0
- 126 -
108 107 12 31
108 12 31 107 12 31
1100 $ 1,174,015 18 $ 879,800 13 1110 - - 16,015 - 1136 2,687 - 2,054 - 1150 12,344 - 15,042 - 1170 1,104,377 17 1,411,306 20 1200 17,587 - 23,284 - 1210 8,762 - - - 1220 15,789 - 427 - 130X 1,356,302 21 1,890,820 27 1410 70,835 1 71,553 1 1479 24,311 1 26,092 1 11XX 3,787,009 58 4,336,393 62 1520 58,042 1 21,616 - 1535 868 - 2,633 - 1550 55,706 1 52,085 1 1600 2,331,321 36 2,407,578 35 1755 137,819 2 - - 1780 29,159 - 30,062 - 1840 33,000 1 51,358 1 1920 11,863 - 11,868 - 1980 61,167 1 54,729 1 1990 9,200 - - - 15XX 2,728,145 42 2,631,929 38 1XXX $ 6,515,154 100 $ 6,968,322 100
2100 $ 767,128 12 $ 1,007,318 15 2110 29,967 1 29,979 - 2130 117,203 2 155,573 2 2150 921 - 3,433 - 2170 871,696 13 1,147,103 17 2180 154,170 2 89,864 1 2219 314,091 5 436,395 6 2230 29,620 - 75,938 1 2280 33,512 1 - - 2322 16,800 - 16,800 - 2399 85,161 1 112,808 2 21XX 2,420,269 37 3,075,211 44 2540 1,400,714 21 1,417,514 20 2570 5,019 - 1,161 - 2580 105,113 2 - - 2640 66,697 1 53,756 1 2645 - - 60 - 25XX 1,577,543 24 1,472,491 21 2XXX 3,997,812 61 4,547,702 65 3110 1,864,916 29 1,864,916 27 3200 168,621 2 162,547 2 3350 18,016 - ( 19,979 ) - 3410 ( 21,625 ) - ( 9,148 ) - 3420 ( 4,024 ) - ( 5,100 ) - 3400 ( 25,649 ) - ( 14,248 ) - 3500 ( 16,745 ) - ( 20,211 ) ( 1 ) 31XX 2,009,159 31 1,973,025 28 36XX 508,183 8 447,595 7 3XXX 2,517,342 39 2,420,620 35 $ 6,515,154 100 $ 6,968,322 100
109 3 20
- 127 -
108 107 1 1 12 31
108 107
4000 $ 5,488,422 100 $ 6,873,561 100
5000
( 4,032,176 ) ( 74 ) ( 5,219,802 ) ( 76 ) 5900 1,456,246 26 1,653,759 24 6100 ( 564,018 ) ( 10 ) ( 653,865 ) ( 9 ) 6200 ( 274,416 ) ( 5 ) ( 310,461 ) ( 5 ) 6300 ( 426,652 ) ( 8 ) ( 462,106 ) ( 7 ) 6450 ( 13,065 ) - ( 15,245 ) - 6000 ( 1,278,151 ) ( 23 ) ( 1,441,677 ) ( 21 ) 6900 178,095 3 212,082 3 7010 30,211 1 33,514 1 7020
43,920 1 ( 23,493 ) - 7050 ( 33,257 ) ( 1 ) ( 35,837 ) ( 1 ) 7070
15,339 - 19,469 - 7000
56,213 1 ( 6,347 ) - 7900 234,308 4 205,735 3 7950 ( 80,368 ) ( 1 ) ( 83,757 ) ( 1 ) 8200 153,940 3 121,978 2
- 128 -
108 107
8310 8311
( $ 24,652 ) ( 1 ) ( $ 1,330 ) - 8316
1,076 - - - 8349
563 - 1,402 - 8360
8361
( 15,156 ) - 5,206 - 8300
( 38,169 ) ( 1 ) 5,278 - 8500 $ 115,771 2 $ 127,256 2 8610 $ 60,772 1 ( $ 27,127 ) - 8620 93,168 2 149,105 2 8600 $ 153,940 3 $ 121,978 2 8710 $ 26,594 - ( $ 21,387 ) - 8720 89,177 2 148,643 2 8700 $ 115,771 2 $ 127,256 2 9710 $ 0.33 - ( $ 0.15 ) - 9810 $ 0.33 - ( $ 0.15 ) -
109 3 20
- 129 -
108
107
11
1231
A
1
107
11
$
2,00
3,78
8
$
9,45
8
$
2,01
3,24
6
$
227,
236
$ 62
,510
( $
16
8,10
9 )
(
$
105,
599
)
( $
12
,840
)
$ -
(
$
12,8
40 )
( $
17
0,79
9 )
$ 1,
951,
244
$ 26
9,88
3
$
2,22
1,12
7
A3
-
-
-
-
-
5,
100
5,
100
-
(
5,
100
)
(
5,10
0 )
-
-
-
-
A
5
107
11
2,00
3,78
8
9,45
8
2,01
3,24
6
227,
236
62
,510
(
163,
009
)
(
100,
499
)
(
12,8
40 )
(
5,10
0 )
(
17
,940
)
(
17
0,79
9 )
1,
951,
244
26
9,88
3
2,22
1,12
7
B13
-
-
-
-
(
62
,510
)
62
,510
-
-
-
-
-
-
-
-
C11
-
-
-
(
105,
599
)
-
105,
599
10
5,59
9
-
-
-
-
-
-
-
L3
(
14
8,33
0 )
-
(
14
8,33
0 )
26
1
-
-
-
-
-
-
148,
069
-
-
-
M
5
-
-
-
34,6
39
-
-
-
-
-
-
-
34
,639
-
34,6
39
M
7
-
-
-
338
-
-
-
-
-
-
-
33
8
-
338
I1
9,45
8
(
9,45
8 )
-
-
-
-
-
-
-
-
-
-
-
-
T1
-
-
-
1,69
8
-
-
-
-
-
-
-
1,69
8
2,18
3
3,88
1
N1
-
-
-
3,
974
-
-
-
-
-
-
-
3,
974
-
3,
974
D
1
107
-
-
-
-
-
(
27,1
27 )
(
27,1
27 )
-
-
-
-
(
27,1
27 )
149,
105
12
1,97
8
D3
10
7
-
-
-
-
-
2,
048
2,
048
3,
692
-
3,
692
-
5,
740
(
46
2 )
5,
278
D
5
107
-
-
-
-
-
(
25,0
79 )
(
25,0
79 )
3,69
2
-
3,69
2
-
(
21,3
87 )
148,
643
12
7,25
6
O1
-
-
-
-
-
-
-
-
-
-
2,
519
2,
519
26
,886
29,4
05
Z1
107
1231
1,86
4,91
6
-
1,86
4,91
6
162,
547
-
(
19
,979
)
(
19
,979
)
(
9,
148
)
(
5,10
0 )
(
14
,248
)
(
20
,211
)
1,
973,
025
44
7,59
5
2,42
0,62
0
L7
-
-
-
95
1
-
-
-
-
-
-
3,46
6
4,41
7
6,16
5
10,5
82
M
5
-
-
-
9
-
-
-
-
-
-
-
9
(
226
)
(
217
)
T1
-
-
-
1,
734
-
-
-
-
-
-
-
1,
734
2,
420
4,
154
N
1
-
-
-
3,38
0
-
-
-
-
-
-
-
3,38
0
-
3,38
0
D1
10
8
-
-
-
-
-
60
,772
60,7
72
-
-
-
-
60
,772
93,1
68
15
3,94
0
D3
10
8
-
-
-
-
-
(
22
,777
)
(
22
,777
)
(
12
,477
)
1,
076
(
11
,401
)
-
(
34
,178
)
(
3,
991
)
(
38,1
69 )
D5
10
8
-
-
-
-
-
37
,995
37,9
95
(
12
,477
)
1,
076
(
11
,401
)
-
26
,594
89,1
77
11
5,77
1
O1
-
-
-
-
-
-
-
-
-
-
-
-
(
36
,948
)
(
36
,948
)
Z1
108
1231
$
1,86
4,91
6
$
-
$
1,86
4,91
6
$
168,
621
$ -
$ 18
,016
$
18,0
16
(
$
21,6
25 )
( $
4,
024
)
( $
25
,649
)
(
$
16,7
45 )
$
2,00
9,15
9
$
508,
183
$ 2,
517,
342
109
320
- 130 -
108 107 1 1 12 31
108 107 A10000 $ 234,308 $ 205,735 A20010 A20100 149,359 126,390 A20200 7,705 7,049 A20300 13,065 15,245 A20400
- ( 13 ) A20900 33,257 35,837 A21200 ( 7,735 ) ( 4,495 ) A21300 ( 645 ) ( 656 ) A21900 7,534 7,855 A22300
( 15,339 ) ( 19,469 ) A22500
( 86,411 ) 162 A23100 ( 46 ) - A23700 - 32,961 A23800 ( 1,143 ) - A30000 A31130 2,698 ( 979 ) A31150 294,109 ( 97,946 ) A31180 7,459 ( 83,134 ) A31190 ( 8,762 ) - A31200 541,671 ( 509,152 ) A31220 718 2,543 A31240 6,776 6,691 A32125 ( 38,370 ) ( 52,023 ) A32130 ( 2,512 ) ( 1,470 ) A32150 ( 211,101 ) 200,144 A32180 ( 122,304 ) 95,118 A32230 ( 27,647 ) 144,979 A32240 12,941 ( 792 ) A33000 789,585 110,580
- 131 -
108 107 A33100 $ 5,973 $ 5,700 A33300 ( 33,269 ) ( 34,390 ) A33500 ( 143,921 ) ( 31,523 ) AAAA 618,368 50,367 B00010
( 35,350 ) - B00040 ( 633 ) ( 404 ) B00050 1,765 48,807 B00100
( 20,000 ) ( 30,000 ) B00200
36,061 13,998 B01800 - ( 31,815 ) B02700 ( 52,096 ) ( 58,314 ) B02800 101,473 991 B03700 - ( 436 ) B03800 5 - B04500 ( 6,333 ) ( 5,936 ) B04600 - 1,966 B06500 ( 11,433 ) - B06600 - 193,125 B06800 ( 9,200 ) 31,815 B07600 645 656 BBBB 4,904 164,453 C00100 - 262,500 C00200 ( 240,190 ) - C01300 - ( 291,400 ) C01700 ( 16,800 ) ( 83,552 ) C04020 ( 41,914 ) - C03100 ( 60 ) - C04500 ( 36,948 ) ( 23,425 ) C05000 10,582 - C05400 ( 217 ) -
- 132 -
108 107 C05500 $ - $ 56,729 C05800 - 31,078 CCCC ( 325,547 ) ( 48,070 ) DDDD ( 3,510 ) 4,676 EEEE 294,215 171,426 E00100 879,800 708,374 E00200 $ 1,174,015 $ 879,800
109 3 20
- 133 -
108 107 1 1 12 31
( ) 75 6
( ) 89 11
90 3
20 91 8
( )
( )
109 3 20
( )
IFRS IAS IFRIC SIC
IFRSs
IFRSs
1. IFRS 16
IFRS 16
IAS 17 IFRIC 4
- 134 -
108 1 1
IFRS 16 IAS 17
IFRIC 4 IFRS 16
IFRS 16
IAS 17 108 1 1
IAS 36
(1)
(2) 108 1 1
(3)
- 135 -
108 1 1
1.36% 107 12 31
107 12 31 $ 104,668
108 1 1 $ 104,668 108 1 1 $ 102,927
68,497 108 1 1 $ 171,424
IFRS 16 108 1 1
1 0 8 1 1
1 0 8 1 1
$ - $ 171,424 $ 171,424 $ - $ 171,424 $ 171,424
$ - $ 33,611 $ 33,611
- 137,813 137,813 $ - $ 171,424 $ 171,424
2. IFRIC 23
IFRIC 23
108
- 136 -
( ) 109 IFRSs
I A S B IFRS 3 2020 1 1 1 IFRS 9 IAS 39 IFRS 7 2020 1 1 2 IAS 1 IAS 8 2020 1 1 3
1 2020 1 1
2 2020 1 1
3 2020 1 1
( ) IASB IFRSs
IASB IFRS 10 IAS 28
IFRS 17 2021 1 1 IAS 1 2022 1 1
( )
IFRSs
( )
- 137 -
1
3
1. 1
2. 2 1
3. 3
( )
1.
2. 12
3. 12
1.
2. 12
3. 12
( )
- 138 -
( )
( )
( )
- 139 -
( )
( )
- 140 -
( )
( )
- 141 -
( )
1.
(1)
A.
B.
a.
b.
- 142 -
a.
b.
3
C.
(2)
- 143 -
12
12
12
A.
B. 180
(3)
- 144 -
2.
(1)
(2)
( )
1.
2.
3.
( )
108
- 145 -
107
( )
1.
2.
- 146 -
3.
( )
( )
1.
2.
- 147 -
3.
- 148 -
108 12 31 107 12 31 $ 1,397 $ 1,561
1,163,624 869,024
3
8,994 9,215
$ 1,174,015 $ 879,800
108 12 31 107 12 31 0.001%~0.5% 0.001%~0.5% 0.4% 0.6%
108 12 31 107 12 31
$ - $ 16,015
108 12 31 107 12 31
Bluechip Infotech Pty. Ltd. $ 18,765 $ 18,616
3,927 3,000 4,200 -
31,150 - $ 58,042 $ 21,616
Bluechip Infotech Pty. Ltd.
- 149 -
108 12 31 107 12 31
3
$ 2,687
$ 2,054
3
$ 868
$ 2,633
( ) 108 107 12 31 3
1.045% 0.77% 1.045%
( )
108 12 31 107 12 31
$ 12,344 $ 15,042
$ 12,344 $ 15,042
$ 1,058,053 $ 1,319,230
( 38,866 ) ( 33,187 ) 1,019,187 1,286,043
85,190 125,263 $ 1,104,377 $ 1,411,306
$ 13,635 $ 15,921
3,952 7,363 $ 17,587 $ 23,284
- 150 -
( )
108 12 31
1 3 0
3 1 9 0
9 1 1 8 0
1 8 0 - 0.88% 0.54% 22.28% 61.09%
$ 840,402 $ 109,349 $ 39,438 $ 11,273 $ 57,591 $ 1,058,053
- ( 962 ) ( 212 ) ( 2,512 ) ( 35,180 ) ( 38,866 ) $ 840,402 $ 108,387 $ 39,226 $ 8,761 $ 22,411 $ 1,019,187
- 151 -
107 12 31
1 3 0
3 1 9 0
9 1 1 8 0 1 8 0
- 1.99% 6.19% 5.37% 52.75% $ 1,025,881 $ 167,174 $ 51,420 $ 26,931 $ 47,824 $ 1,319,230
- ( 3,328 ) ( 3,185 ) ( 1,445 ) ( 25,229 ) ( 33,187 )
$ 1,025,881 $ 163,846 $ 48,235 $ 25,486 $ 22,595 $ 1,286,043
108 107 $ 33,187 $ 19,499
13,065 15,245 ( 7,141 ) ( 1,832 )
( 245 ) 275 $ 38,866 $ 33,187
( )
( )
108 12 31 107 12 31 $ 810,891 $ 1,150,285
155,118 191,690 267,536 356,790
122,757 192,055 $ 1,356,302 $ 1,890,820
108 107 4,031,612
5,219,588
- 152 -
108 107
(1,143) 32,961 108
( )
108
12 31 107
12 31
Edimax Computer Co.
Edimax USA 100.00% 100.00%
Edimax Technology Europe B.V. Edimax Europe
100.00% 100.00%
Edimax Technology (BVI) Co., Ltd.Edimax BVI
100.00% 100.00%
100.00% 100.00%
Edimax Technology Australia Pty, Ltd.
Edimax AU
100.00% 100.00%
Edimax Technology (SE Asia) Pte. Ltd.Edimax SE
100.00% 100.00%
PT. Edimax Network Communcation
Edimax Network
- - (1)
100.00% 99.16% (2)
41.75% 41.74% (2)
Edimax Europe Edimax Technology (UK) Ltd. Edimax UK
100.00% 100.00%
Edimax Europe Edimax Technology Poland. Sp. Zo.o.
Edimax Poland
100.00% 100.00%
Edimax BVI Datamax (HK) Co.,Ltd.Datamax HK
100.00% 100.00%
ABST Information International Inc.
ABST
100.00% 100.00%
Comtrend Corporation,
USA CUSA 100.00% 100.00%
Interchan Global LimitedInterchan
Global
100.00% 100.00%
Comtrend Technology (Netherlands) B.V.
CTBV
100.00% 100.00%
Datamax HK
100.00% 100.00%
Datamax HK
- (3)
ABST
100.00% 100.00%
- 153 -
108
12 31 107
12 31
Interchan Global Just Top Corporation
Limited Just Top
100.00% 100.00%
Interchan Global
100.00% 100.00%
Just Top PHP Interchan 100.00% 100.00% Just Top PT Interchan - (4)
CTBV Comtrend Central Europe S.R.O CCE
100.00% 100.00%
CTBV Comtrend Iberia S.L.Comtrend Iberia
100.00% 100.00%
(1) 107 12 Edimax Network
(2)
(3) 107 4
(4) 107 2 PT Interchan
108 107 12 31
41.75% 41.74%
( )
108 12 31 107 12 31
58.25% 58.26%
108 107 108 107 12 31 12 31
$ 93,168 $ 149,103 $ 508,183 $ 447,388
- 154 -
108 12 31 107 12 31 $ 1,468,254 $ 1,689,840
160,421 92,122 ( 634,339 ) ( 959,586 )
( 76,181 ) ( 5,800 ) $ 918,155 $ 816,576
$ 383,296 $ 340,839 534,859 475,737
$ 918,155 $ 816,576
108 107 $ 2,449,616 $ 3,656,074
$ 159,934 $ 267,754
915 ( 2,431 ) $ 160,849 $ 265,323
$ 66,766 $ 118,651 93,168 149,103
$ 159,934 $ 267,754
$ 71,672 $ 114,706
89,177 150,617 $ 160,849 $ 265,323
$ 242,921 $ 267,453 ( 4,450 ) ( 29,918 ) ( 154,636 ) ( 20,882 )
2,374 3,634 $ 86,209 $ 220,287
- 155 -
108 12 31 107 12 31 $ 55,706 $ 52,085
108 107
$ 15,339 $ 19,469 ( 1,674 ) 801 $ 13,665 $ 20,270
107 2 23 Crystal Centre Int’l Corp.
Crystal 30%
( ) 108
108 1 1 $ 1,305,974 $ 936,147 $ 426,273 $ 615,967 $ 3,284,361 - - 4,896 47,200 52,096 ( 6,128 ) ( 16,455 ) ( 891 ) ( 91,456 ) ( 114,930 )
- - ( 14,915 ) ( 4,840 ) ( 19,755 ) 108 12 31 $ 1,299,846 $ 919,692 $ 415,363 $ 566,871 $ 3,201,772
108 1 1 $ - $ 81,655 $ 328,950 $ 466,178 $ 876,783
- 22,458 28,325 61,008 111,791 - ( 10,150 ) ( 711 ) ( 89,007 ) ( 99,868 )
- - ( 12,333 ) ( 5,922 ) ( 18,255 ) 108 12 31 $ - $ 93,963 $ 344,231 $ 432,257 $ 870,451 108 12 31 $ 1,299,846 $ 825,729 $ 71,132 $ 134,614 $ 2,331,321
- 156 -
( ) 107
107 1 1 $ 1,305,783 $ 935,635 $ 423,619 $ 592,767 $ 3,257,804 - - 12,219 46,095 58,314 - - ( 1,711 ) ( 20,542 ) ( 22,253 )
191 512 ( 7,854 ) ( 2,353 ) ( 9,504 ) 107 12 31 $ 1,305,974 $ 936,147 $ 426,273 $ 615,967 $ 3,284,361
107 1 1 $ - $ 60,614 $ 303,406 $ 415,345 $ 779,365
- 20,749 33,311 72,330 126,390 - - ( 1,804 ) ( 19,296 ) ( 21,100 )
- 292 ( 5,963 ) ( 2,201 ) ( 7,872 ) 107 12 31 $ - $ 81,655 $ 328,950 $ 466,178 $ 876,783 107 12 31 $ 1,305,974 $ 854,492 $ 97,323 $ 149,789 $ 2,407,578
35 50 2 13 1 10
108 1
104,653 86,192
108
( ) 108
108 12 31
$ 134,536 3,283
$ 137,819
- 157 -
108 $ 20,422
$ 35,611 1,957
$ 37,568
( ) 108
108 12 31
$ 33,512 $ 105,113
108 12 31 1.36%
1.36%
( )
1 8
2 15
( )
108
108 $ 3,269
( $ 47,270 )
- 158 -
107 1 1 $ 31,842 $ 62,807 $ 94,649 - 5,936 5,936
- ( 1,966 ) ( 1,966 ) - ( 6 ) ( 6 )
107 12 31 $ 31,842 $ 66,771 $ 98,613
107 1 1 $ 8,611 $ 52,891 $ 61,502
- 7,049 7,049 107 12 31 $ 8,611 $ 59,940 $ 68,551 107 12 31 $ 23,231 $ 6,831 $ 30,062
108 1 1 $ 31,842 $ 66,771 $ 98,613
- 6,333 6,333 - ( 12,637 ) ( 12,637 ) - 469 469
108 12 31 $ 31,842 $ 60,936 $ 92,778
108 1 1 $ 8,611 $ 59,940 $ 68,551
- 7,705 7,705 - ( 12,637 ) ( 12,637 )
108 12 31 $ 8,611 $ 55,008 $ 63,619 108 12 31 $ 23,231 $ 5,928 $ 29,159
1 11
- 159 -
108 12 31 107 12 31
$ 5,001 $ 6
$ 60,767 $ 54,729
400 - $ 61,167 $ 54,729
( )
( )
( )
108 12 31 107 12 31
(1 2) $ 1,000 $ 1,000
(1) 766,128 1,006,318
$ 767,128 $ 1,007,318
1. 108 107 12 31
1.10%~1.60%
2.
( )
108 12 31 107 12 31 $ 30,000 $ 30,000
( 33 ) ( 21 ) $ 29,967 $ 29,979
108 107 12 31 1.038%
- 160 -
( )
108 12 31 107 12 31 $ 1,417,514 $ 1,434,314
( 16,800 ) ( 16,800 ) $ 1,400,714 $ 1,417,514
125 2 1 1.36%
108 12 31 107 12 31
$ 2,661 $ 7,180 18,889 16,532
105,025 137,074 22,681 34,393
9,191 16,478 21,338 74,198 134,306 150,540
$ 314,091 $ 436,395
$ 19,847 $ 26,220
15,038 29,918 49,330 55,202
946 1,468 $ 85,161 $ 112,808
108 12 31 107 12 31 $ 20,719 $ 30,878 45,978 22,878
$ 66,697 $ 53,756
- 161 -
( )
6%
94 7
108 107
6,570 0 108 107 12 31
20,719 30,975
( )
6
3
108 12 31 107 12 31 $ 124,743 $ 97,760 ( 78,765 ) ( 74,882 )
$ 45,978 $ 22,878
- 162 -
107 1 1 $ 94,406 ( $ 70,834 ) $ 23,572
274 - 274 1,106 ( 1,284 ) ( 178 )
1,380 ( 1,284 ) 96
- ( 644 ) ( 644 )
477 - 477 ( 1,822 ) - ( 1,822 )
3,319 - 3,319 1,974 ( 644 ) 1,330
- ( 2,120 ) ( 2,120 )
107 12 31 97,760 ( 74,882 ) 22,878
949 - 949 867 ( 1,112 ) ( 245 )
1,816 ( 1,112 ) 704
- ( 1,158 ) ( 1,158 )
2,211 - 2,211 3,875 - 3,875
19,724 - 19,724 25,810 ( 1,158 ) 24,652
- ( 2,256 ) ( 2,256 ) ( 643 ) 643 -
108 12 31 $ 124,743 ( $ 78,765 ) $ 45,978
108 107 $ 137 ( $ 16 ) 357 199 210 ( 87 )
$ 704 $ 96
- 163 -
1.
2
2.
3.
108 12 31 107 12 31 0.63%~1.00% 1.05%~1.15%
2.00%~3.00% 2.00%~3.00% 5.00%~12.78% 5.94%~12.79%
108 12 31 107 12 31
0.5% ( $ 5,394 ) ( $ 3,710 ) 0.5% $ 5,661 $ 3,868
0.5% $ 7,331 $ 3,802 0.5% ( $ 6,906 ) ( $ 3,586 )
108 12 31 107 12 31 1 $ 2,448 $ 2,125
10.13 9.97
- 164 -
( )
108 12 31 107 12 31 300,000 300,000
$ 3,000,000 $ 3,000,000
186,492 186,492 $ 1,864,916 $ 1,864,916
107 8 31 11 9
5,000 9,833
107 9 4 12 1
1,864,916 107 9 13 12 25
( )
108 12 31 107 12 31
(1) $ 57,957 $ 57,957
24,662 24,662 5,826 4,875
34,648 34,639
(2) 338 338 33,437 33,437
3,432 1,698
8,321 4,941 $ 168,621 $ 162,547
1.
- 165 -
2.
( )
10%
( )
20%
20%
10%
25%
1010012865
1010047490 IFRSs
108 6 13 107 6 14
107 106
107 106
$ - $ 62,510 - 105,599
- 166 -
109 3 20 108
$ 1,802 $ - 16,214 -
27,974 0.15
108 109 6 12
( )
108 1 1 - - 2,156 2,156
- - - - - - ( 370 ) ( 370 )
108 12 31 - - 1,786 1,786 107 1 1 14,833 - 2,425 17,258
- - - - ( 14,833 ) - ( 269 ) ( 15,102 )
107 12 31 - - 2,156 2,156
108 12 31
1,786 $ 16,745 $ 19,120
107 12 31
2,156 $ 20,211 $ 20,291
108 107 12 31
4,280 5,166 108 107 12 31
41.75% 41.74% 1,786 2,156
- 167 -
( )
108 107 $ 447,595 $ 269,883
93,168 149,105
( 2,679 ) 1,514 ( 1,640 ) ( 2,780 )
328 804 ( 36,948 ) ( 23,425 )
2,420 2,183 - 30,740
- 22,090
( 226 ) - 6,165 ( 2,519 )
$ 508,183 $ 447,595
108 107 $ 5,236,858 $ 6,476,955
30,475 49,587 221,089 347,019
$ 5,488,422 $ 6,873,561
108 12 31 107 12 31 107 1 1 $ 1,143,243 $ 1,444,493 $ 1,266,404
$ 117,203 $ 155,573 $ 103,550
- 168 -
( )
108 107
$ 7,735 $ 4,495
645 656 21,831 28,363
$ 30,211 $ 33,514
( )
108 107
$ 86,411 ( $ 162 ) ( 40,995 ) ( 15,169 )
46 13 ( 1,542 ) ( 8,175 )
$ 43,920 ( $ 23,493 )
( )
108 107 $ 31,170 $ 34,396
2,087 - - 1,441
$ 33,257 $ 35,837
( )
108 107 ( $ 13,065 ) ( $ 15,245 )
$ 1,143 ( $ 32,961 )
- 169 -
( )
108 107 $ 111,791 $ 126,390
37,568 - 7,705 7,049
$ 157,064 $ 133,439
$ 35,788 $ 44,735 113,571 81,655
$ 149,359 $ 126,390
$ 2,092 $ 2,579 5,613 4,470
$ 7,705 $ 7,049
( )
108 107
$ 26,603 $ 28,165 704 96
27,307 28,261 7,534 7,855
1,110 279 1,103,395 1,160,209
$ 1,139,346 $ 1,196,604
$ 306,534 $ 306,639 832,812 889,965
$ 1,139,346 $ 1,196,604
- 170 -
( )
5% 5%
108 109 3 20
108 7% 2%
108
$ 3,120 891
107
109 108
( )
108 107 $ 122,650 $ 326,819 ( 163,645 ) ( 341,988 )
( $ 40,995 ) ( $ 15,169 )
- 171 -
( )
108 107
$ 64,633 $ 73,344 5,532 3,092 ( 12,576 ) ( 564 )
57,589 75,872
22,779 16,862 - ( 8,977 )
22,779 7,885 $ 80,368 $ 83,757
108 107 $ 234,308 $ 205,735
$ 105,318 $ 89,194 20,468 10,319
( 16,855 ) ( 400 ) 5,532 3,092
31 - ( 14,561 ) ( 450 )
- 1,545 ( 9,547 ) 25,019
2,558 ( 35,021 ) - ( 8,977 )
( 12,576 ) ( 564 ) $ 80,368 $ 83,757
107
17% 20% 107
10% 5%
- 172 -
( )
108 107
$ - $ 447
563 955
$ 563 $ 1,402
( )
108 12 31 107 12 31
$ 15,789 $ 427
$ 29,620 $ 75,938
( )
108
$ 1,072 ( $ 65 ) $ 563 $ 1,570 8,110 ( 2,792 ) - 5,318
5,687 ( 2,087 ) - 3,600 - 464 - 464
11,180 ( 8,870 ) - 2,310 26,049 ( 13,350 ) 563 13,262
25,309 ( 5,571 ) - 19,738 $ 51,358 ( $ 18,921 ) $ 563 $ 33,000
$ 1,161 $ 3,858 $ - $ 5,019
- 173 -
107
$ 162 ( $ 492 ) $ 1,402 $ 1,072 1,884 6,226 - 8,110
5,362 325 - 5,687 113 ( 113 ) - -
5,310 5,870 - 11,180 12,831 11,816 1,402 26,049
44,463 ( 19,154 ) - 25,309 $ 57,294 ( $ 7,338 ) $ 1,402 $ 51,358
$ 614 $ 547 $ - $ 1,161
( )
108 12 31 107 12 31 $ 557,354 $ 472,996
184,142 209,651 $ 741,496 $ 682,647
( )
108 12 31
$ 62,808 109 52,157 110 38,928 111 20,771 112 7,078 113 69,010 114 95,431 115 182,683 116 99,142 117 25,875 118 136 125 1,911 126 114 127 $ 656,044
- 174 -
( )
108 12 31
106 107 106
CUSA 107 CTBV 107 CCE 107 Comtrend Iberia 107
106 106 106
108 107 $ 0.33 ( $ 0.15 )
$ 0.33 ( $ 0.15 )
108 107
$ 60,772 ( $ 27,127 )
- 175 -
108 107
184,551 184,218
138 - 292 -
184,981
184,218
107
( )
106 9 30 8,000
6 2
108 107
8,000 $ 10.25 8,000 $ 10.25
- - ( 245 ) 10.25 -
7,755 10.25 8,000 10.25 1,939 10.25 -
- 176 -
108 12 31 107 12 31 $10.25 $10.25
3.75 4.75
106 9
106 9 10.25
10.25 26.73 %
6 0.6669%
108 107 3,380 3,974
( )
107 1 25
4,000
5
2
107 7 18 107 1 25
11.27 108 7 30 10.00
108 107
3,919 $ 11.27 - $ -
- - 4,000 11.27 ( 68 ) 10.00 ( 81 ) 11.27
3,851 10.00 3,919 11.27 - -
- 177 -
108 12 31 107 12 31 $10.00 $11.27
3.07 4.07
107 1
107 1 12.48
10.00 33.22 %
5 - 0.69%
108 107 4,154
3,881
107 2 21
46.95% 44.60%
$ 31,078
( 1,136 )
( 29,604 ) $ 338
$ 338
107 8 2.86%
44.60% 41.74%
- 178 -
$ 56,729
( 22,090 ) $ 34,639
$ 34,639
108 8
41.74% 41.75% 108 12 0.84%
99.16% 100%
( $ 209 ) ( $ 8 ) ( $ 217 )
209
17 226 $ - $ 9 $ 9
$ -
$ 9 $ 9
- 179 -
( )
( )
1.
108 12 31
1 2 3
$ - $ 85,190 $ - $ 85,190
$ - $ - $ 18,765 $ 18,765
- - 39,277 39,277 $ - $ - $ 58,042 $ 58,042
107 12 31
1 2 3
$ 16,015 $ - $ - $ 16,015 - 125,263 - 125,263
$ 16,015 $ 125,263 $ - $ 141,278
$ - $ - $ 18,616 $ 18,616
- - 3,000 3,000 $ - $ - $ 21,616 $ 21,616
108 107 1 2
- 180 -
2. 3
( )
108 12 31 107 12 31
$ 85,190 $ 141,278
1 2,398,671 2,275,459
58,042 21,616
2 3,555,487 4,148,466
1
2
( )
1.
(1)
(2)
- 181 -
(1)
1% 1%
1%
1%
1%
108 107
( $ 8,052 ) (i) ( $ 15,681 ) (i) ( 611 ) (i) ( 886 ) (i)
(i)
- 182 -
(2)
108 12 31 107 12 31
$ 17,549 $ 13,902 2,353,234 2,471,611
1,224,392 923,759
1%
1%
108 107
12,244 9,238
(3)
- 183 -
1% 108 107
580 216
2.
(1)
(2)
3.
108 107 12
31 (2)
- 184 -
(1)
108 12 31
3 3 1 1 5 5
$ 767,128 $ 677,128 $ 90,000 $ - $ - 146,563 9,438 25,815 76,011 35,299
29,967 29,967 - - - 1,400,714 - - 371,460 1,029,254
1,026,787 791,728 235,004 55 - 314,091 206,032 99,796 8,263 -
16,800 4,200 12,600 - - $ 3,702,050 $ 1,718,493 $ 463,215 $ 455,789 $ 1,064,553
1 1 5 5 1 0 1 0 1 5 1 5 2 0 2 0 $ 35,253 $ 76,011 $ 31,494 $ 3,742 $ 63 $ -
107 12 31
3 3 1 1 5 5
$ 1,007,318 $ 706,318 $ 301,000 $ - $ - 29,979 29,979 - - -
1,417,514 - - 350,725 1,066,789 1,240,400 750,325 489,748 327 -
436,395 4,782 397,265 34,348 -
16,800 4,200 12,600 - - $ 4,148,406 $ 1,495,604 $ 1,200,613 $ 385,400 $ 1,066,789
(2)
108 107 12 31
1,694,698 1,063,089
66,158 50,217
- 185 -
( )
108 $ 221,542 $ 13,635 $ 66,158 $ 122,716 3.13%
107
284,473 15,921 50,217 143,289 3.75%
7,000
( )
Crystal
( )
108 107 $ 616,981 $ 714,414
( )
108 12 31 107 12 31 Crystal $ 8,762 $ -
- 186 -
108
( )
108 12 31 107 12 31 $ 154,170 $ 89,864
$ 291 $
( )
108 107 $ 120 $ 520
( )
108 107 $ 54,261 $ 58,258 1,229 1,162
$ 55,490 $ 59,420
108 12 31 107 12 31 $ 5,001 $ 6
3,555 4,687 2,020,906 2,063,059
$ 2,029,462 $ 2,067,752
- 187 -
108 12 31
( ) 108 12 31 1,375,000
25,000
( )
108 12 31 2,000
( ) 108 12 31 Edimax
Europe 59,000 67,180
1,000 38,528
108 12 31
$ 51,304 29.98 $ 1,538,094 7,506 6.96 224,901 641 22.68 19,209 8,174 0.89 245,042 1,166 33.59 39,166 654 25.45 21,968
1,858 29.98 55,706
24,177 29.98 724,826 8,282 6.96 248,152 8,309 0.89 249,091
- 188 -
107 12 31
$ 74,545 30.72 $ 2,290,022 18,896 6.87 580,535 498 22.58 15,310 13,466 0.87 412,383 1,714 35.20 60,333 1,147 25.88 40,371
1,050 30.72 52,085
26,696 30.72 820,101 15,948 6.87 489,965 13,718 0.87 420,100 344 35.20 12,109
108 107
1 ( $ 14,403 ) 1 $ 36,223 30.91 ( 26,725 ) 30.15 ( 51,765 ) 34.61 133 35.61 373
( $ 40,995 ) ( $ 15,169 )
( ) ( )
1.
2.
3.
- 189 -
4. 3
20%
5. 3 20%
6. 3 20%
7. 1 20%
8. 1 20%
9.
10.
11.
( )
1.
2.
(1)
(2)
(3)
(4)
(5)
(6)
- 190 -
( )
108 $ 2,702,929 $ 2,449,616 $ 335,877 $ 5,488,422
( $ 43,795 ) $ 188,809 $ 33,081 $ 178,095 56,213
$ 234,308 107
$ 2,917,310 $ 3,656,074 $ 300,177 $ 6,873,561 ( $ 156,463 ) $ 328,951 $ 39,594 $ 212,082
( 6,347 ) $ 205,735
( )
108 107 $ 2,702,929 $ 2,917,310
2,419,141 3,606,487 263,538 242,198 102,814 107,566
$ 5,488,422 $ 6,873,561
- 191 -
( )
108 107 108 107 12 31 12 31
$ 1,129,256 $ 2,188,094 $ 1,151 $ 675 966,201 1,088,423 1,700 21,855
3,392,965 3,597,044 2,487,352 2,396,916 $ 5,488,422 $ 6,873,561 $ 2,490,203 $ 2,419,446
( )
108 107 5,488,422 6,873,561
989,347 1,227,365
108 107
10%
- 192 -
108
11
1231
1
2
0
(2
)
$ 40
1,83
1
$ 59
,000
$ 59
,000
$ 1,
000
$
- 2.
94%
$ 1,
004,
579
Y N
N
3
0
Edim
ax E
urop
e (2
)
40
1,83
1
70
,760
67
,180
38
,528
-
3.34
%
1,00
4,57
9 Y
N
N
3
1
(1)
0
(2)
1
2
(1)
(2)
50%
(3)
50%
(4)
90%
(5)
(6)
(7)
3
(1)
20%
(2)
50%
- 193 -
108
1231
Bl
uech
ip In
fote
ch P
ty. L
td
300
$
18,7
65
8.18
$ 18
,765
300
3,92
7
16
.67
3,92
7
789
4,20
0
14
.66
4,20
0
6,23
0
31
,150
10
.36
31,1
50
221
-
0.
52
- 2
4,28
0
45
,796
2.
30
45,7
96
Es
cape
x H
oldi
ng
Cor
pora
tion
3
-
0.06
-
2
1
2
- 194 -
120
%
108
11
1231
( $
83
5,33
5 )
( 23
.81
)
$
181,
722
22.6
5
1,
643,
134
43.6
2
(
12
,580
)
( 3.
38 )
468,
333
12.4
3
( 72
,919
)
( 19
.57
)
C
USA
(
398,
286 )
(
18.6
0 )
60~1
80
60
~180
14
2,68
5
27
.89
C
TBV
(
688,
660 )
(
32.1
6 )
60~1
80
60~1
80
27
1,03
8
52
.97
14
8,64
8
9.
35
(
81,2
51 )
(
17.2
2 )
- 195 -
120
%
108
1231
$ 18
1,72
2 3.
06
$
-
$
119,
056
$
-
CU
SA
14
2,68
5 2.
33
20,5
20
35
,931
-
C
TBV
271,
038
2.00
-
12
1,12
6
-
- 196 -
……
108
11
1231
Ed
imax
USA
$ 49
,803
$ 49
,803
17
10
0.00
$ 66
,487
$ 53
,361
$ 53
,319
2
Edim
ax B
VI
287,
735
287,
735
8,96
6
10
0.00
14
0,45
9 (
79
,929
) (
79
,929
)
Ed
imax
Eur
ope
168,
334
125,
867
2
10
0.00
24
,819
(
15
,532
) (
15
,321
)
3
Edim
ax A
U
22,6
41
22,6
41
800
100.
00
859
106
106
66
,000
66
,000
10
,500
10
0.00
14
9,47
5
24
,944
24
,970
4
Ed
imax
SE
6,87
4
6,
874
300
100.
00
-
-
-
137,
175
137,
175
2,13
9
10
0.00
24
,823
20
1
23
8 5
307,
490
307,
490
20,2
99
41.7
5
38
6,31
7
15
9,93
4
70
,933
6
C
ryst
al
31,8
15
31,8
15
1,05
0
30
.00
55,7
06
51,1
30
15,3
39
Ed
imax
BV
I D
atam
ax H
K
271,
417
271,
417
64,9
06
100.
00
21,1
60
(
79,9
95 )
(
79,9
95 )
Ed
imax
Eur
ope
Edim
ax U
K
876
876
16
100.
00
(
4,30
3 )
-
-
Edim
ax P
olan
d
10,8
01
10,8
01
2
10
0.00
(
6,
581
) (
14
6 )
(
146
)
A
BST
4,17
5
4,
175
140
100.
00
7,01
1 (
78
2 )
(
782
)
C
USA
98
,341
98
,341
20
0
10
0.00
19
,972
13
,781
16
,215
7
Inte
rcha
n G
loba
l
42
,393
42
,393
1,
299
100.
00
31,5
79
(
459
) (
45
9 )
CTB
V
50,9
01
50,9
01
1,51
8
10
0.00
80
,279
12
,187
20
,187
8
In
terc
han
Glo
bal
2,
915
2,91
5
29
2
10
0.00
69
6 (
42
4 )
(
424
)
Ju
st T
op
43
43
-
10
0.00
32
0
( 34
) (
34
)
PH
P In
terc
han
1,82
5
1,
825
-
10
0.00
10
7
-
-
CTB
V
CC
E
71
,438
71
,438
-
100.
00
45,1
46
(
1,37
6 )
(
1,37
6 )
Com
tren
d Ib
eria
12
,294
12
,294
-
100.
00
5,94
2
71
3
71
3
- 197 -
1
253
,361
42
315
,532
211
424
,944
26
520
137
666
,766
4,16
7
713
,781
2,43
4
812
,187
8,00
0
9C
ryst
al
- 198 -
108
11
1231
1
2
2
$
257,
046
(2)
$
257,
046
$
-
$ -
$
257,
046
( $
80,0
17 )
100%
(
$ 80
,017
)
$ 21
,121
$ -
B
4,
175
(2)
4,17
5
-
-
4,
175
(
719
) 10
0%
(
719
)
7,
344
- C
$2
64,6
98
$276
,346
3
$1,2
05,4
95
1
(1
)
(2
)
(3
)
2
(1)
(2)
A.
B.
C.
3
4
- 199 -
108
11
1231
$ 1
,643
,134
43.
62%
( $
12,5
80 )
(
3.38
% )
$
-
- 200 -
108
11
1231
1
2
3
0
1
$
30,2
95
1%
Ed
imax
Eur
ope
1
86,9
81
2%
Ed
imax
Eur
ope
1
10,9
15
-
Edim
ax U
SA
1
22,9
28
-
1
1,
643,
134
30
%
1
12
,580
-
1
835,
335
15
%
1
18
1,72
2
3%
1
CU
SA
1
398,
286
16
%
CU
SA
1
142,
685
6018
0
9%
CC
E 1
28
,546
1%
Com
tren
d Ib
eria
1
12
,090
1%
CTB
V
1
688,
660
28
%
CTB
V
1
271,
038
6018
0
17%
CTB
V
1
11,0
45
1%
- 201 -
1
(1)
0
(2)
1
2
(1)
(2)
(3)
3
4
5
5
- 202 -
108 107 12 31
108 107 1 1 12 31
108
107 12 31 108 107 1 1 12
31
108
- 203 -
108
( ) 108
12 31
386,317 7.90% 108 1 1 12 31
66,766 109.86%
108 107 12 31
321,310 247,075 6.57%
4.89% 108 107
78,313 39,787
128.86% (144.46)% 108 107
- 204 -
70,469 42,829 264.98% (200.26)%
1.
2.
3.
- 205 -
4.
5.
6.
108
1060023872
0920123784
1 0 9 3 2 0
- 206 -
108 107 12 31
108 12 31 107 12 31
1100 $ 502,808 10 $ 306,795 6 1150 10,071 - 14,207 - 1170 591,249 12 642,168 13 1180 200,963 4 492,968 10 1200 12,235 - 3,487 - 1220 322 - 241 - 130X 405,232 9 494,508 10 1410 32,620 1 32,419 1 1479 12,386 - 14,678 - 11XX 1,767,886 36 2,001,471 40 1517
58,042 1 21,616 - 1550 848,945 18 810,535 16 1600 2,086,724 43 2,106,013 42 1755 525 - - - 1760 51,481 1 52,458 1 1780 3,339 - 3,602 - 1920 525 - 655 - 1980 60,767 1 54,729 1 1990 9,200 - - - 15XX 3,119,548 64 3,049,608 60 1XXX $ 4,887,434 100 $ 5,051,079 100
2100 $ 727,600 15 $ 897,600 18 2110 29,967 1 29,979 1 2130 92,592 2 66,420 1 2150 914 - 3,194 - 2170 286,108 6 327,136 7 2180 85,499 2 72,383 1 2219 112,868 2 124,681 2 2280 464 - - - 2322 16,800 - 16,800 - 2399 69,006 1 76,501 2 21XX 1,421,818 29 1,614,694 32 2540 1,400,714 29 1,417,514 28 2570 722 - 722 - 2580 63 - - - 2640 54,958 1 45,124 1 25XX 1,456,457 30 1,463,360 29 2XXX 2,878,275 59 3,078,054 61 3100 1,864,916 38 1,864,916 37 3200 168,621 3 162,547 3 3350 18,016 - ( 19,979 ) - 3410 ( 21,625 ) - ( 9,148 ) - 3420 ( 4,024 ) - ( 5,100 ) - 3400 ( 25,649 ) - ( 14,248 ) - 3500 ( 16,745 ) - ( 20,211 ) ( 1 ) 3XXX 2,009,159 41 1,973,025 39 $ 4,887,434 100 $ 5,051,079 100
109 3 20
- 207 -
108 107 1 1 12 31
108 107
4000 $ 3,509,785 100 $ 4,091,195 100
5000
( 2,932,848 ) ( 84 ) ( 3,580,055 ) ( 88 ) 5900 576,937 16 511,140 12 5910 ( 16,109 ) - ( 20,508 ) ( 1 ) 5920 20,508 1 20,978 1 5950 581,336 17 511,610 12 6100 ( 165,008 ) ( 5 ) ( 196,959 ) ( 5 ) 6200 ( 111,806 ) ( 3 ) ( 114,047 ) ( 3 ) 6300 ( 275,926 ) ( 8 ) ( 309,930 ) ( 7 ) 6450
( 11,307 ) - ( 11,551 ) - 6000 ( 564,047 ) ( 16 ) ( 632,487 ) ( 15 ) 6900 17,289 1 ( 120,877 ) ( 3 ) 7010
13,993 - 12,552 - 7020
( 6,257 ) - 29,458 1 7050 ( 29,509 ) ( 1 ) ( 31,050 ) ( 1 ) 7070
65,256 2 82,376 2 7000
43,483 1 93,336 2
- 208 -
108 107
7900 $ 60,772 2 ( $ 27,541 ) ( 1 ) 7950 - - 414 - 8200 60,772 2 ( 27,127 ) ( 1 ) 8310 8311
( 20,548 ) ( 1 ) 4,109 - 8316
1,076 - - - 8330
( 2,229 ) - ( 2,061 ) - 8360
8361
( 12,477 ) - 3,692 - 8300
( 34,178 ) ( 1 ) 5,740 - 8500 $ 26,594 1 ( $ 21,387 ) ( 1 ) 9710 $ 0.33 - ( $ 0.15 ) - 9810 $ 0.33 - ( $ 0.15 ) -
109 3 20
- 209 -
108
107
11
1231
)
A1
10
71
1
$ 2,
003,
788
$ 9,
458
$ 2,
013,
246
$ 22
7,23
6
$
62,5
10
(
$
168,
109
)
( $
10
5,59
9 )
(
$
12,8
40 )
$ -
(
$
12,8
40 )
(
$
170,
799
)
$
1,95
1,24
4
A3
-
-
-
-
-
5,
100
5,
100
-
(
5,
100
)
(
5,10
0 )
-
-
A
5
107
11
2,00
3,78
8
9,45
8
2,01
3,24
6
227,
236
62
,510
(
163,
009
)
(
100,
499
)
(
12,8
40 )
(
5,
100
)
(
17,9
40 )
(
17
0,79
9 )
1,
951,
244
B1
3
-
-
-
-
(
62,5
10 )
62
,510
-
-
-
-
-
-
C11
-
-
-
(
105,
599
)
-
105,
599
10
5,59
9
-
-
-
-
-
M5
-
-
-
34,6
39
-
-
-
-
-
-
-
34
,639
M7
-
-
-
33
8
-
-
-
-
-
-
2,51
9
2,85
7
I1
9,
458
(
9,
458
)
-
-
-
-
-
-
-
-
-
-
T1
-
-
-
1,
698
-
-
-
-
-
-
-
1,
698
L3
(
148,
330
)
-
(
148,
330
)
261
-
-
-
-
-
-
14
8,06
9
-
N1
-
-
-
3,
974
-
-
-
-
-
-
-
3,
974
D
1
107
-
-
-
-
-
(
27,1
27 )
(
27
,127
)
-
-
-
-
(
27,1
27 )
D
3
107
-
-
-
-
-
2,04
8
2,04
8
3,69
2
-
3,69
2
-
5,74
0
D5
10
7
-
-
-
-
-
(
25
,079
)
(
25,0
79 )
3,
692
-
3,
692
-
(
21
,387
)
Z1
10
712
31
1,
864,
916
-
1,
864,
916
16
2,54
7
-
(
19,9
79 )
(
19
,979
)
(
9,14
8 )
(
5,
100
)
(
14,2
48 )
(
20
,211
)
1,97
3,02
5
L7
-
-
-
951
-
-
-
-
-
-
3,
466
4,
417
N
1
-
-
-
1,73
4
-
-
-
-
-
-
-
1,73
4
M5
-
-
-
9
-
-
-
-
-
-
-
9
N1
-
-
-
3,
380
-
-
-
-
-
-
-
3,
380
D
1
108
-
-
-
-
-
60,7
72
60
,772
-
-
-
-
60,7
72
D
3
108
-
-
-
-
-
(
22,7
77 )
(
22
,777
)
(
12,4
77 )
1,
076
(
11
,401
)
-
(
34,1
78 )
D
5
108
-
-
-
-
-
37,9
95
37
,995
(
12,4
77 )
1,
076
(
11
,401
)
-
26,5
94
Z1
108
1231
$
1,86
4,91
6
$
-
$
1,86
4,91
6
$
168,
621
$ -
$ 18
,016
$
18,0
16
(
$
21,6
25 )
(
$
4,02
4 )
(
$
25,6
49 )
(
$
16,7
45 )
$ 2,
009,
159
109
320
- 210 -
108 107 1 1 12 31
108 107 A10000 $ 60,772 ( $ 27,541 ) A20010 A20100 44,649 49,865 A20200 5,387 4,371 A20300 11,307 11,551 A20900 29,509 31,050 A21200 ( 2,173 ) ( 2,132 ) A21300 ( 645 ) ( 656 ) A21900 3,380 3,974 A22400
( 65,256 ) ( 82,376 ) A22500
( 89 ) 13 A23900 16,109 20,508 A24000 ( 20,508 ) ( 20,978 ) A30000 A31130 4,136 ( 3,876 ) A31150 289,150 ( 199,576 ) A31180 167 17,906 A31200 89,276 ( 65,243 ) A31230 ( 201 ) 25 A31240 2,292 6,829 A32125 26,172 4,901 A32130 ( 2,280 ) ( 1,686 ) A32150 ( 27,912 ) ( 15,078 ) A32180 ( 11,813 ) ( 34,763 ) A32230 ( 7,495 ) 5,703 A32240 ( 10,714 ) ( 349 ) A33000 433,220 ( 297,558 ) A33100 2,173 2,132 A33300 ( 29,516 ) ( 29,603 ) A33500 ( 234 ) ( 5,190 ) AAAA 405,643 ( 330,219 )
- 211 -
108 107 B00010
( $ 35,350 ) $ - B00050 - 45,650 B01800 - ( 31,815 ) B02700 ( 24,709 ) ( 10,568 ) B02800 837 777 B03800 130 217 B04500 ( 5,124 ) ( 4,969 ) B04600 - 1,966 B06500 ( 6,038 ) - B06600 - 192,538 B06700 ( 9,200 ) - B06800 - 31,815 B07600 57,266 36,157 BBBB ( 22,188 ) 261,768 C00100 - 299,600 C00200 ( 170,000 ) - C01300 - ( 291,400 ) C01700 ( 16,800 ) ( 83,552 ) C04020 ( 425 ) - C05400 ( 217 ) - C05500 - 56,729 CCCC ( 187,442 ) ( 18,623 ) EEEE 196,013 ( 87,074 ) E00100 306,795 393,869 E00200 $ 502,808 $ 306,795
109 3 20
- 212 -
108 107 1 1 12 31
( ) 75 6
( ) 89 11
90 3
20 91 8
( )
109 3 20
( )
IFRS IAS IFRIC SIC
IFRSs
IFRSs
1. IFRS 16
IFRS 16
IAS 17 IFRIC 4
108 1 1
IFRS 16 IAS 17
- 213 -
IFRIC 4 IFRS 16
IFRS 16
IAS 17 108 1 1
IAS 36
(1)
(2) 108 1 1
(3)
108 1 1
1.36% 107 12 31
107 12 31 $ 266
108 1 1 $ 266 108 1 1 $ 204
108 1 1 $ 204
- 214 -
IFRS 16 108 1 1
1 0 8 1 1
1 0 8 1 1
$ - $ 204 $ 204 $ - $ 204 $ 204
$ - $ 204 $ 204 $ - $ 204 $ 204
2. IFRIC 23
IFRIC 23
108
( ) 109 IFRSs
I A S B IFRS 3 2020 1 1 1 IFRS 9 IAS 39 IFRS 7 2020 1 1 2 IAS 1 IAS 8 2020 1 1 3
1 2020 1 1
2 2020 1 1
3 2020 1 1
- 215 -
( ) IASB IFRSs
IASB IFRS 10 IAS 28
IFRS 17 2021 1 1 IAS 1 2022 1 1
( )
( )
1
3
1. 1
2. 2 1
3. 3
- 216 -
( )
1.
2. 12
3. 12
1.
2. 12
3. 12
( )
- 217 -
( )
( )
- 218 -
( )
( )
( )
- 219 -
( )
( )
( )
- 220 -
1.
(1)
A.
a.
b.
a.
b.
- 221 -
B.
(2)
12
12
12
180
- 222 -
(3)
2.
(1)
(2)
( )
1.
- 223 -
2.
( )
108
1.
2.
- 224 -
107
1.
2.
( )
1.
2.
- 225 -
( )
( )
1.
2.
- 226 -
3.
- 227 -
108 12 31 107 12 31 $ 643 $ 768
502,165 306,027 $ 502,808 $ 306,795
108 12 31 107 12 31 0.001%~0.48% 0.001%~0.5%
108 12 31 107 12 31
Bluechip Infotech Pty. Ltd. $ 18,765 $ 18,616
3,927 3,000
4,200 - 31,150 -
$ 58,042 $ 21,616
Bluechip Infotech Pty. Ltd.
108 12 31 107 12 31
$ 10,071 $ 14,207
$ 10,071 $ 14,207
- 228 -
108 12 31 107 12 31
$ 626,821 $ 667,590
( 35,572 ) ( 25,422 ) $ 591,249 $ 642,168
$ 12,235 $ 3,487
- 229 -
108 12 31
1 3 0
3 1 9 0
9 1 1 8 0
1 8 0
0.10% 1.04% 4.43% 61.01%
$ 516,182 $ 27,852 $ 18,510 $ 6,834 $ 57,443 $ 626,821
- ( 28 ) ( 193 ) ( 303 )
( 35,048 )
( 35,572 ) $ 516,182 $ 27,824 $ 18,317 $ 6,531 $ 22,395 $ 591,249
107 12 31
1 3 0
3 1 9 0
9 1 1 8 0
1 8 0
0.10% 1.10% 4.67% 62.30%
$ 545,346 $ 65,043 $ 7,816 $ 9,533 $ 39,852 $ 667,590
- ( 65 ) ( 86 ) ( 445 )
( 24,826 )
( 25,422 ) $ 545,346 $ 64,978 $ 7,730 $ 9,088 $ 15,026 $ 642,168
108 107 $ 25,422 $ 13,871
11,307 11,551 ( 1,157 ) -
$ 35,572 $ 25,422
108 12 31 107 12 31 $ 367,754 $ 458,761
12,886 12,951 10,917 4,190
13,675 18,606 $ 405,232 $ 494,508
108 107 2,931,967
3,580,055
108 12 31 107 12 31 $ 793,239 $ 758,450
55,706 52,085 $ 848,945 $ 810,535
- 230 -
( )
108 12 31 107 12 31 Edimax Computer Co.
Edimax USA $ 66,487 $ 15,255 Edimax Technology Europe
B.V. Edimax Europe 24,819 408
Edimax Technology (BVI) Co., Ltd.Edimax BVI 140,459 224,133
149,475 154,948 Edimax Technology
Australia Pty, Ltd.Edimax AU 859 778
Edimax Technology (SE Asia) Pte. Ltd.Edimax SE - -
24,823 24,379
386,317 338,549 $ 793,239 $ 758,450
108 12 31 107 12 31
Edimax USA 100.00% 100.00% Edimax Europe 100.00% 100.00% Edimax BVI 100.00% 100.00%
100.00% 100.00% Edimax AU 100.00% 100.00% Edimax Network - - Edimax SE 100.00% 100.00%
100.00% 99.16% 41.75% 41.74%
107 12 Edimax Network
Edimax SE
108
- 231 -
108 107 12 31
41.75% 41.74%
108 107
( )
108 12 31 107 12 31 $ 55,706 $ 52,085
108 107
$ 15,339 $ 19,469 ( 1,674 ) 801 $ 13,665 $ 20,270
107 2 23 Crystal Centre Int’l Corp.
Crystal 30%
( ) 108
108 1 1 $ 1,247,716 $ 833,078 $ 1,979 $ 301,564 $ 2,384,337
- - - 24,709 24,709 - - - ( 84,430 ) ( 84,430 )
108 12 31 $ 1,247,716 $ 833,078 $ 1,979 $ 241,843 $ 2,324,616
108 1 1 $ - $ 54,760 $ 1,861 $ 221,703 $ 278,324
- - - ( 83,682 ) ( 83,682 ) - 18,105 110 25,035 43,250
108 12 31 $ - $ 72,865 $ 1,971 $ 163,056 $ 237,892 108 12 31 $ 1,247,716 $ 760,213 $ 8 $ 78,787 $ 2,086,724
- 232 -
( ) 107
107 1 1 $ 1,247,716 $ 833,078 $ 1,979 $ 295,409 $ 2,378,182
- - - 10,568 10,568 - - - ( 4,413 ) ( 4,413 )
107 12 31 $ 1,247,716 $ 833,078 $ 1,979 $ 301,564 $ 2,384,337
107 1 1 $ - $ 36,655 $ 1,751 $ 194,653 $ 233,059
- - - ( 3,623 ) ( 3,623 ) - 18,105 110 30,673 48,888
107 12 31 $ - $ 54,760 $ 1,861 $ 221,703 $ 278,324 107 12 31 $ 1,247,716 $ 778,318 $ 118 $ 79,861 $ 2,106,013
108
35 50 5 1 10
( ) 108
108 12 31
$ 525
108 $ 743
$ 422
( ) 108
108 12 31
$ 464 $ 63
- 233 -
108 12 31 1.36%
( )
1 3
( )
108
108 $ 201
( $ 631 )
107 1 1 $ 22,012 $ 35,168 $ 57,180 - - -
107 12 31 $ 22,012 $ 35,168 $ 57,180
107 1 1 $ - $ 3,745 $ 3,745
- 977 977 107 12 31 $ - $ 4,722 $ 4,722
107 12 31 $ 22,012 $ 30,446 $ 52,458
108 1 1 $ 22,012 $ 35,168 $ 57,180
- - - 108 12 31 $ 22,012 $ 35,168 $ 57,180
108 1 1 $ - $ 4,722 $ 4,722
- 977 977 108 12 31 $ - $ 5,699 $ 5,699 108 12 31 $ 22,012 $ 29,469 $ 51,481
- 234 -
3 45
108 107
$ 18,228 $ 15,225 5,124 4,969 ( 12,637 ) ( 1,966 ) $ 10,715 $ 18,228
$ 14,626 $ 10,255 5,387 4,371 ( 12,637 ) - $ 7,376 $ 14,626
$ 3,339 $ 3,602
1~5
108 12 31 107 12 31
$ 60,767 $ 54,729
( )
108 12 31 107 12 31
$ 727,600 $ 897,600
- 235 -
108 107 12 31
1.10%~1.25% 1.10%~1.25%
( )
108 12 31 107 12 31 $ 30,000 $ 30,000
( 33 ) ( 21 ) $ 29,967 $ 29,979
108 107 12 31 1.038%
( )
108 12 31 107 12 31 $ 1,417,514 $ 1,434,314 1 ( 16,800 ) ( 16,800 )
$ 1,400,714 $ 1,417,514
125 2 1 1.36%
108 12 31 107 12 31
$ 65,535 $ 70,258
4,011 - 2,204 983 6,437 4,516
3,678 3,220 31,003 45,704
$ 112,868 $ 124,681
$ 11,346 $ 15,106
9,579 11,457 47,897 49,758
184 180 $ 69,006 $ 76,501
- 236 -
108 12 31 107 12 31 $ 20,719 $ 30,975 34,239 14,149
$ 54,958 $ 45,124
( )
6%
94 7
108 107
6,570 0 108 107 12 31
20,719 30,975
( )
6
3
108 12 31 107 12 31 $ 54,958 $ 34,801 ( 20,719 ) ( 20,652 )
$ 34,239 $ 14,149
- 237 -
107 1 1 $ 38,602 ( $ 19,995 ) $ 18,607
405 ( 634 ) ( 229 ) 405 ( 634 ) ( 229 )
- 97 97 ( 4,206 ) - ( 4,206 )
( 4,206 ) 97 ( 4,109 ) - ( 120 ) ( 120 )
107 12 31 $ 34,801 ( $ 20,652 ) $ 14,149 108 1 1 $ 34,801 ( $ 20,652 ) $ 14,149
365 ( 703 ) ( 338 )
365 ( 703 ) ( 338 )
- 113 113
1,406 - 1,406 1,772 - 1,772
17,257 - 17,257 20,435 113 20,548
- ( 120 ) ( 120 ) ( 643 ) 643 -
108 12 31 $ 54,958 ( $ 20,719 ) $ 34,239
108 107 ( $ 95 ) ( $ 65 ) ( 44 ) ( 26 ) ( 199 ) ( 138 )
( $ 338 ) ( $ 229 )
- 238 -
1.
2
2.
3.
108 12 31 107 12 31 0.63% 1.05%
2.50% 2.50% 12.78% 12.79%
108 12 31 107 12 31
0.5% ( $ 2,104 ) ( $ 830 ) 0.5% $ 2,247 $ 874
0.5% $ 2,115 $ 848 0.5% ( $ 2,003 ) ( $ 813 )
108 12 31 107 12 31 1 $ 273 $ 120
7.7 10.2
- 239 -
( )
108 12 31 107 12 31 300,000 300,000
$ 3,000,000 $ 3,000,000
186,492 186,492 $ 1,864,916 $ 1,864,916
107 8 31 11 9
5,000 9,833
107 9 4 12 1
1,864,916 107 9 13 12 25
( )
108 12 31 107 12 31
(1) $ 57,957 $ 57,957
24,662 24,662 5,826 4,875
34,648 34,639
(2) 338 338 33,437 33,437
3,432 1,698
8,321 4,941 $ 168,621 $ 162,547
1.
- 240 -
2.
( )
10%
( )
20%
20%
10%
25%
1010012865
1010047490 IFRSs
108 6 13 107 6 14
107 106
107 106
$ - $ 62,510 - 105,599
- 241 -
109 3 20 108
$ 1,802 $ - 16,214 -
27,974 0.15
108 109 6 12
( )
108 1 1 - - 2,156 2,156
- - - - - - ( 370 ) ( 370 )
108 12 31 - - 1,786 1,786 107 1 1 14,833 - 2,425 17,258
- - - - ( 14,833 ) - ( 269 ) ( 15,102 )
107 12 31 - - 2,156 2,156
108 12 31
1,786 $ 16,745 $ 19,120
107 12 31
2,156 $ 20,211 $ 20,291
108 107 12 31
4,280 5,166 108 107 12 31
41.75% 41.74% 1,786 2,156
- 242 -
108 107 $ 3,288,696 $ 3,744,287
221,089 346,908 $ 3,509,785 $ 4,091,195
108 12 31 107 12 31 107 1 1
$ 827,784 $ 1,160,558 $ 960,982 $ 92,592 $ 66,420 $ 61,519
( )
108 107
$ 2,173 $ 2,132
2,672 2,657
645 656 8,503 7,107
$ 13,993 $ 12,552
( )
108 107 $ 89 ( $ 13 )
( 6,344 ) 32,643 ( 2 ) ( 3,172 )
( $ 6,257 ) $ 29,458
- 243 -
( )
108 107 $ 29,504 $ 29,609
5 - - 1,441
$ 29,509 $ 31,050
( )
108 107 $ 43,250 $ 48,888
977 977 422 -
5,387 4,371 $ 50,036 $ 54,236
$ 138 $ - 44,511 49,865
$ 44,649 $ 49,865
$ 5,387 $ 4,371
( )
108 107
$ 15,187 $ 16,977 ( 338 ) ( 229 )
14,849 16,748 3,380 3,974 353,589 384,230
$ 371,818 $ 404,952
$ 371,818 $ 404,952
- 244 -
( )
5% 5%
108 109 3 20
108 7% 2%
108 $ 3,120 891
107
109 108
( )
108 107 $ 61,005 $ 133,623 ( 67,349 ) ( 100,980 )
( $ 6,344 ) $ 32,643
( )
108 107
$ - ( $ 522 )
- 108 $ - ( $ 414 )
- 245 -
108 107 $ 60,772 ( $ 27,541 )
$ 12,154 ( $ 5,508 ) 20,011 4,042
( 16,399 ) - ( 14,561 ) ( 450 )
( 1,205 ) 1,916 - 108
- ( 522 ) $ - ( $ 414 )
107
17% 20% 107
10% 5%
( )
108 12 31 107 12 31 $ 322 $ 241
( )
108
$ 722 $ - $ 722
107
$ 614 $ 108 $ 722
- 246 -
( )
108 12 31 107 12 31
116 $ 182,016 $ 198,363 117 98,726 128,038 118 25,459 -
$ 306,201 $ 326,401
( )
106
108 107 $ 0.33 ( $ 0.15 ) $ 0.33 ( $ 0.15 )
108 107
$ 60,772 ( $ 27,127 )
108 107
184,551 184,218
138 - 292 -
184,981 184,218
- 247 -
107
106 9 30 8,000
6 2
108 107
8,000 $10.25 8,000 $10.25
- - ( 245 ) 10.25 -
7,755 10.25 8,000 10.25 1,939 10.25 -
108 12 31 107 12 31 $10.25 $10.25
3.75 4.75
- 248 -
106 9
106 9 10.25
10.25 26.73 %
6 0.6669%
108 107 3,380 3,974
107 8 2.86%
44.60% 41.74% 108 8
41.74% 41.75% 108 12
0.84% 99.16% 100%
108
( )
- 249 -
( )
1.
108 12 31
1 2 3
$ - $ - $ 18,765 $ 18,765
- - 39,277 39,277 $ - $ - $ 58,042 $ 58,042
107 12 31
1 2 3
$ - $ - $ 18,616 $ 18,616
- - 3,000 3,000 $ - $ - $ 21,616 $ 21,616
108 107 1 2
2. 3
( )
108 12 31 107 12 31
1 $ 1,378,618 $ 1,515,009
58,042 21,616
2 2,660,470 2,889,287
- 250 -
1
2
( )
1.
(1) (2)
(1)
1% 1%
- 251 -
1%
1%
1%
108 107
( $ 5,691 ) (i) ( $ 11,536 ) (i) (i)
108 107
(2)
108 12 31 107 12 31
$ 2,175,608 $ 2,361,893
562,932 360,756
1%
- 252 -
1%
108 107
5,629 3,608
(3)
1% 108 107
580 216
2.
(1)
(2)
- 253 -
3.
108 107 12 31
(2)
(1)
108 12 31 1 3 3 1 1 5 5
$ 727,600 $ 637,600 $ 90,000 $ - $ - 532 119 350 63 -
29,967 29,967 - - - 1,400,714 - - 371,460 1,029,254
372,521 372,521 - - - 112,868 112,868 - - -
16,800 4,200 12,600 - -
$ 2,661,002 $ 1,157,275 $ 102,950 $ 371,523 $ 1,029,254
1 1 5 5 1 0 1 0 1 5 1 5 2 0 2 0 $ 469 $ 63 $ - $ - $ - $ -
- 254 -
107 12 31 1 3 3 1 1 5 5
$ 897,600 $ 597,600 $ 300,000 $ - $ -
29,979 29,979 - - - 1,417,514 - - 350,725 1,066,789
402,713 402,713 - - - 124,681 124,681 - - -
16,800 4,200 12,600 - - $ 2,889,287 $ 1,159,173 $ 312,600 $ 350,725 $ 1,066,789
(2)
108 107 12 31
977,886 739,086
( )
Edimax USA Edimax Europe
Edimax AU
Crystal
( )
108 107
$ 835,335 $ 1,244,316 144,660 157,581 979,995 1,401,897 5,582 8,716 $ 985,577 $ 1,410,613
- 255 -
( )
108 107 $ - $ 2,351
468,333 390,441 $ 468,333 $ 392,792
( )
108 107
$ 1,643,134 $ 1,871,446
( )
108 12 31 107 12 31
Edimax USA $ - $ 35,301 181,722 363,507 17,826 93,311 199,548 492,119 1,415 849 $ 200,963 $ 492,968
$ - $ 1,322 1,143 - - 337 1,143 1,659 406 495 Crystal 8,762 - $ 10,311 $ 2,154
60-180
108 107
- 256 -
( )
108 12 31 107 12 31
$ - $ 1,403 12,580 - 72,919 70,980 $ 85,499 $ 72,383
$ 444 $ 3,025 1,747 - 25 - $ 2,216 $ 3,025
45
( )
( )
108 107
Edimax Europe $ 2,582 $ 2,657
( )
108 107 $ 18,039 $ 18,885 445 507
$ 18,484 $ 19,392
- 257 -
108 12 31 107 12 31 $ 1,985,645 $ 2,003,162
( ) 108 12 31 1,375,000
25,000
( ) 108 12 31 Edimax
Europe 59,000 67,180
1,000 38,528
108 12 31
$ 27,997 29.98 $ 839,350
8,761 29.98 262,652 739 33.59 24,819
9,016 29.98 270,300
- 258 -
107 12 31
$ 45,546 30.72 $ 1,399,173
361 4.47 1,614
9,488 30.72 291,474 12 35.20 408
7,995 30.72 245,606
108 107
1 ( $ 6,344 ) 1 $ 32,643
( ) ( )
1.
2.
3.
4. 3
20%
5. 3 20%
6. 3 20%
7. 1 20%
8. 1 20%
- 259 -
9.
10.
( )
1.
2.
(1)
(2)
(3)
(4)
(5)
(6)
- 260 -
108
11
1231
1
2
0
(2
)
$ 40
1,83
1
$ 59
,000
$ 59
,000
$ 1,
000
$
- 2.
94%
$ 1,
004,
579
Y N
N
3
0
Edim
ax E
urop
e (2
)
40
1,83
1
70
,760
67
,180
38
,528
-
3.34
%
1,00
4,57
9 Y
N
N
3
1
(1)
0
(2)
1
2
(1)
(2)
50%
(3)
50%
(4)
90%
(5)
(6)
(7)
3
(1)
20%
(2)
50%
- 261 -
108
1231
Bl
uech
ip In
fote
ch P
ty. L
td
300
$
18,7
65
8.18
$ 18
,765
300
3,92
7
16
.67
3,92
7
789
4,20
0
14
.66
4,20
0
6,23
0
31,
150
10.3
6
31
,150
221
-
0.
52
- 2
4,28
0
45
,796
2.
30
45,7
96
Es
cape
x H
oldi
ng
Cor
pora
tion
3
-
0.06
-
2
1
2
- 262 -
120
%
108
11
1231
( $
83
5,33
5 )
( 23
.81
)
$
181,
722
22.6
5
1,
643,
134
43.6
2
(
12
,580
)
( 3.
38 )
468,
333
12.4
3
( 72
,919
)
( 19
.57
)
C
USA
(
398,
286 )
(
18.6
0 )
60~1
80
60
~180
14
2,68
5
27
.89
C
TBV
(
688,
660 )
(
32.1
6 )
60~1
80
60~1
80
27
1,03
8
52
.97
14
8,64
8
9.
35
(
81,2
51 )
(
17.2
2 )
- 263 -
120
%
108
1231
$ 18
1,72
2 3.
06
$
-
$
119,
056
$
-
CU
SA
14
2,68
5 2.
33
20,5
20
35
,931
-
C
TBV
271,
038
2.00
-
12
1,12
6
-
- 264 -
……
108
11
1231
Ed
imax
USA
$ 49
,803
$ 49
,803
17
10
0.00
$ 66
,487
$ 53
,361
$
53
,319
2
Edim
ax B
VI
287,
735
287,
735
8,96
6
10
0.00
14
0,45
9 (
79
,929
) (
79
,929
)
Ed
imax
Eur
ope
168,
334
125,
867
2
10
0.00
24
,819
(
15
,532
) (
15
,321
)
3
Edim
ax A
U
22,6
41
22,6
41
800
100.
00
859
106
106
66
,000
66
,000
10
,500
10
0.00
14
9,47
5
24
,944
24
,970
4
Edim
ax S
E
6,
874
6,87
4
30
0
10
0.00
-
-
-
13
7,17
5
13
7,17
5
2,
139
100.
00
24,8
23
201
238
5
307,
490
307,
490
20,2
99
41.7
5
38
6,31
7
15
9,93
4
70
,933
6
Cry
stal
31
,815
31
,815
1,
050
30.0
0
55
,706
51
,130
15
,339
Edim
ax B
VI
Dat
amax
HK
27
1,41
7
27
1,41
7
64
,906
10
0.00
21
,160
(
79
,995
) (
79
,995
)
Edim
ax E
urop
e Ed
imax
UK
87
6
87
6
16
10
0.00
(
4,
303
)
-
-
Ed
imax
Pol
and
10
,801
10
,801
2
100.
00
(
6,58
1 )
(
146
) (
14
6 )
ABS
T
4,
175
4,17
5
14
0
10
0.00
7,
011
(
782
) (
78
2 )
CU
SA
98,3
41
98,3
41
200
100.
00
19,9
72
13,7
81
16,2
15
7
In
terc
han
Glo
bal
42,3
93
42,3
93
1,29
9
10
0.00
31
,579
(
45
9 )
(
459
)
C
TBV
50
,901
50
,901
1,
518
100.
00
80,2
79
12,1
87
20,1
87
8
Inte
rcha
n G
loba
l
2,91
5
2,
915
292
100.
00
696
(
424
) (
42
4 )
Just
Top
43
43
-
100.
00
320
(
34 )
(
34 )
PHP
Inte
rcha
n
1,
825
1,82
5
-
100.
00
107
-
-
C
TBV
C
CE
71,4
38
71,4
38
-
10
0.00
45
,146
(
1,
376
) (
1,
376
)
C
omtr
end
Iber
ia
12,2
94
12,2
94
-
10
0.00
5,
942
713
713
- 265 -
1
253
,361
42
315
,532
211
424
,944
26
520
137
666
,766
4,16
7
713
,781
2,43
4
812
,187
8,00
0
- 266 -
108
11
1231
1
2
2
$
257,
046
(2)
$
257,
046
$
-
$ -
$
257,
046
( $
80,0
17 )
100%
(
$ 80
,017
)
$ 21
,121
$ -
B
4,17
5 (2
)
4,
175
-
-
4,17
5 (
71
9 )
100%
(
71
9 )
7,34
4
-
C
$2
64,6
98
$27
6,34
63
$1
,205
,495
1
(1)
(2)
(3)
2
(1)
(2)
A
.
B
.
C
.
3
- 267 -
108
11
1231
$ 1
,643
,134
43.
62%
(
$ 12
,580
) (
3.3
8%)
$
-
- 268 -
