SolarPVInvestor

GREEN ENERGY TECHNOLOGY

DANEN

DELSOLAR

MOTECH

SOLARTECH

WAFERWORKS

GINTECH

NEO SOLAR POWER

MOSEL VITALIC

GIGASTORAGE

TAINERGY

E-TON

BIG SUN

SINO-AMERICAN

 

 

 


In TWD(000) GET             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
GET  18,106,748 18,859,481 -752,733 -4.16% -2,366,170 -8.92 -0.30  $    115,111 260,728  $   513,341  $   612,169

 

GET           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
wafer 1.5GW 1.5GW                
                     

In TWD(000) Danen             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Danen  3,869,107 4,099,553 -230,446 -5.96% -327,361 -1.67 -0.06  $    86,068 196,463 $88,400 $ 130,810

 

Danen           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
wafer 330MWW 550MW                
                     

 


In TWD(000) DelSolar             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Danen  9,724,321 11,558,454 -1,831,133 -18.86 -2,540,948 -10.16 -0.34  $    56,725 250,093 $112,954 $ 328,058

 

 

DelSolar           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell 600MW 600MW                
module 180MW 180MW                

 


In TWD(000) Motech             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Danen  28,190,680 29,471,680 -1,281,000 4.5% -2,480,710 -5.61 -0.19  $ 333,237 437,176 $395,812 $ 953,192

 

Motech           Q4 cost data USD  
Capacity 2011 2012 Shipments  2011 Shipments 2012 Conversion Cost SG&A and R&D Amo Cash Cost Poly
wafer 500MW 500MW                
cell 1,500MW 1,600MW 1,100MW              
module 100MW 100MW 55MW              

 


In TWD(000) Solartech             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Solartech  12,182,032 12,728,749 -546,717 -4.49% -1,229,279 -4.86 -0.16  $ 33,920 259,209 $ 227,335 $ 411,931

 

Solartech           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) WAFERWORKS             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Waferworks 6,568,713 5,869,188 699,525 10.65% -25,247 0.30 0.01  $ 60,260 399,489 $ 258,598 $ 222,118

 

WAFERWORKS           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) GINTECH             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Gintech  18,809,650 20,207,300 -1,397,650 -7.43% -1,589,080 -4.69 -0.15  $ 108,786 338,550 $ 363,094 $ 636,277

 

GINTECH           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) NEO SOLAR             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
NeoSolar  20,588,100 22,705,180 -2,117,090 -10.28% -2,898,240 -7.76 -0.26  $ 185,666 373,410 $ 258,598 $ 696,437

 

NEO SOLAR           Q4 cost data USD  
Capacity 2011 2012 Shipments 2011 Shipments  2012 Area of shipments Cost SG&A and R&D Amo Cash Cost Poly
cell 1300MW 1300MW 733MW (90%cell , plus tolling  and module)   30% EU, 30% US and Japan, 30% rest of Asia          
module 50MW 50MW                

 


In TWD(000) MOSEL             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
MOSEL  3,594,909 4,060,877 -465,968 -12.96 -1,724,587 -2.42 -0.08  $ 23,336 712,639 $ 52,473 $ 121,791

 

MOSEL           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) GIGASTORAGE             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
GigaStorage 5,395,328 4,484,213 911,115 16.84% 522,543 0.48 0.01  $ 103,969 1,088,631 $ 81,204 $ 182,787

 

GIGASTORAGE           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) TAINERGY             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
Tainergy  3,949,546 4,200,947 -251,401 -6.37% -603,104 -4.40 -0.15  $ 18,124 57,136 $ 91,147 $ 133,805

 

TAINERGY           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) E-TON             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
E-Ton  7,343,656 10,085,412 -2,741,756 -37.34 -4,504,398 -8.94 -0.30  $ 67,127 503,847 $ 161,983 $ 248,794

 

E-TON           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 


In TWD(000) BIG SUN             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
BIG SUN  3,353,717 3,362,182 -8,465 -0.25% -303,823 -1.94 -0.06  $ 12,592 156,609 $ 32,638 $ 113,619

 

BIG SUN           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module                    

 

 


In TWD(000) SINO-AMERICAN             US (000)      
Company name  Operating income  Operating costs  Gross income (loss) from operations  GM  Net income (loss)  EPS  EPS USD  Cash and cash equivalents  Shares (000) Total debt in US US $ revenue
BIG SUN  17,549,063 15,813,764 1,735,299 9.88% 428,706 1.02 0.02  $ 153,671 42,030 $ 139,548 $ 595,024

 

SINO-AMERICAN           Q4 cost data USD  
Capacity 2011 2012 ASP/blend   Conversion Cost SG&A and R&D Amo Cash Cost Poly
cell                    
module