Tung Ho Steel Enterprise Corp
TWSE:2006
Balance Sheet
Balance Sheet Decomposition
Tung Ho Steel Enterprise Corp
Tung Ho Steel Enterprise Corp
Balance Sheet
Tung Ho Steel Enterprise Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
214
|
305
|
256
|
361
|
580
|
637
|
691
|
2 746
|
3 202
|
1 464
|
885
|
854
|
1 777
|
1 910
|
3 994
|
2 088
|
1 020
|
1 098
|
977
|
1 933
|
1 530
|
2 127
|
1 733
|
1 519
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
579
|
633
|
1 127
|
1 234
|
794
|
878
|
836
|
1 038
|
1 076
|
889
|
1 048
|
914
|
|
| Cash Equivalents |
214
|
305
|
256
|
361
|
580
|
637
|
691
|
2 746
|
3 202
|
1 464
|
885
|
854
|
1 198
|
1 278
|
2 867
|
854
|
227
|
220
|
141
|
895
|
454
|
1 238
|
684
|
605
|
|
| Short-Term Investments |
18
|
1
|
1
|
14
|
63
|
59
|
384
|
167
|
246
|
331
|
403
|
328
|
466
|
178
|
184
|
170
|
186
|
135
|
163
|
146
|
196
|
163
|
145
|
109
|
|
| Total Receivables |
2 559
|
2 492
|
2 819
|
2 461
|
4 094
|
5 146
|
6 877
|
4 235
|
3 435
|
3 445
|
4 291
|
3 791
|
5 011
|
5 044
|
5 273
|
3 612
|
4 788
|
5 043
|
7 095
|
6 070
|
7 878
|
7 446
|
9 059
|
8 959
|
|
| Accounts Receivables |
1 153
|
1 198
|
1 171
|
1 166
|
3 117
|
4 287
|
6 089
|
3 301
|
2 378
|
2 864
|
3 566
|
3 385
|
3 654
|
3 567
|
3 482
|
2 025
|
3 278
|
4 635
|
6 840
|
5 542
|
7 569
|
7 197
|
8 616
|
8 854
|
|
| Other Receivables |
1 406
|
1 294
|
1 648
|
1 295
|
977
|
859
|
788
|
934
|
1 057
|
581
|
725
|
406
|
1 357
|
1 477
|
1 791
|
1 587
|
1 511
|
408
|
255
|
528
|
309
|
249
|
443
|
106
|
|
| Inventory |
1 972
|
2 348
|
3 739
|
5 952
|
4 158
|
5 452
|
8 035
|
7 109
|
9 037
|
9 986
|
11 995
|
12 150
|
9 968
|
8 559
|
5 127
|
6 326
|
8 176
|
15 453
|
13 820
|
12 227
|
20 495
|
18 821
|
19 894
|
19 073
|
|
| Other Current Assets |
99
|
138
|
130
|
35
|
206
|
316
|
276
|
397
|
441
|
1 741
|
344
|
334
|
332
|
476
|
313
|
308
|
664
|
1 240
|
954
|
815
|
1 295
|
1 098
|
1 437
|
1 447
|
|
| Total Current Assets |
4 862
|
5 285
|
6 946
|
8 824
|
9 101
|
11 609
|
16 262
|
14 653
|
16 362
|
16 967
|
17 918
|
17 458
|
17 556
|
16 167
|
14 890
|
12 504
|
14 835
|
22 969
|
23 009
|
21 192
|
31 394
|
29 655
|
32 268
|
31 108
|
|
| PP&E Net |
13 187
|
12 577
|
13 153
|
12 493
|
12 477
|
12 447
|
12 111
|
12 371
|
16 426
|
18 662
|
19 004
|
18 399
|
17 206
|
17 168
|
16 709
|
19 066
|
20 790
|
20 830
|
20 172
|
18 905
|
18 577
|
20 470
|
19 428
|
19 205
|
|
| PP&E Gross |
13 187
|
12 577
|
13 153
|
12 493
|
12 477
|
12 447
|
12 111
|
12 371
|
16 426
|
18 662
|
19 004
|
18 399
|
17 206
|
17 168
|
16 709
|
19 066
|
20 790
|
20 830
|
20 172
|
18 905
|
18 577
|
20 470
|
19 428
|
19 205
|
|
| Accumulated Depreciation |
6 235
|
7 092
|
7 917
|
8 548
|
9 654
|
10 612
|
11 635
|
12 664
|
13 071
|
12 031
|
13 280
|
14 802
|
15 686
|
16 805
|
17 931
|
18 900
|
19 821
|
21 032
|
22 425
|
23 869
|
25 524
|
26 991
|
28 074
|
29 561
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
1
|
9
|
10
|
10
|
9
|
8
|
9
|
9
|
0
|
0
|
0
|
213
|
190
|
187
|
177
|
163
|
186
|
179
|
168
|
164
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
7
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 757
|
4 973
|
3 358
|
3 738
|
3 191
|
4 068
|
4 226
|
4 630
|
4 875
|
4 858
|
4 896
|
4 362
|
4 581
|
4 428
|
3 941
|
4 195
|
4 849
|
3 902
|
3 815
|
3 779
|
4 094
|
4 007
|
4 063
|
4 088
|
|
| Other Long-Term Assets |
810
|
1 003
|
624
|
352
|
578
|
469
|
372
|
1 232
|
1 340
|
827
|
722
|
625
|
582
|
586
|
540
|
623
|
632
|
671
|
518
|
382
|
1 153
|
455
|
452
|
315
|
|
| Total Assets |
23 617
N/A
|
23 839
+1%
|
24 082
+1%
|
25 407
+6%
|
25 356
0%
|
28 604
+13%
|
32 982
+15%
|
32 896
0%
|
39 012
+19%
|
41 322
+6%
|
42 549
+3%
|
40 854
-4%
|
39 925
-2%
|
38 349
-4%
|
36 080
-6%
|
36 601
+1%
|
41 297
+13%
|
48 558
+18%
|
47 692
-2%
|
44 421
-7%
|
55 403
+25%
|
54 767
-1%
|
56 379
+3%
|
54 881
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 120
|
1 397
|
1 578
|
1 256
|
2 268
|
2 425
|
2 977
|
1 731
|
2 437
|
2 778
|
2 661
|
1 636
|
1 952
|
1 846
|
1 353
|
1 654
|
1 973
|
2 171
|
2 290
|
2 353
|
3 173
|
2 206
|
3 003
|
2 921
|
|
| Accrued Liabilities |
300
|
280
|
416
|
698
|
696
|
998
|
1 192
|
1 359
|
1 002
|
1 192
|
1 422
|
1 278
|
0
|
1 454
|
1 440
|
1 592
|
1 308
|
1 269
|
1 275
|
1 793
|
2 069
|
2 049
|
900
|
911
|
|
| Short-Term Debt |
3 255
|
3 506
|
3 352
|
2 626
|
2 840
|
3 052
|
5 584
|
6 272
|
8 763
|
7 363
|
8 701
|
6 940
|
4 644
|
4 492
|
3 392
|
4 470
|
8 898
|
13 252
|
10 497
|
5 875
|
13 426
|
14 594
|
13 885
|
8 771
|
|
| Current Portion of Long-Term Debt |
1 301
|
580
|
994
|
764
|
321
|
521
|
142
|
16
|
18
|
117
|
127
|
156
|
994
|
2 527
|
2 514
|
131
|
0
|
7
|
257
|
1 408
|
765
|
233
|
234
|
344
|
|
| Other Current Liabilities |
85
|
78
|
99
|
1 237
|
827
|
1 146
|
1 082
|
1 365
|
813
|
1 661
|
1 190
|
1 110
|
2 255
|
638
|
872
|
764
|
1 089
|
790
|
1 351
|
2 387
|
3 560
|
3 522
|
5 125
|
5 749
|
|
| Total Current Liabilities |
6 061
|
5 842
|
6 440
|
6 582
|
6 953
|
8 142
|
10 977
|
10 743
|
13 033
|
13 110
|
14 101
|
11 120
|
9 845
|
10 957
|
9 571
|
8 612
|
13 268
|
17 490
|
15 670
|
13 816
|
22 994
|
22 605
|
23 147
|
18 695
|
|
| Long-Term Debt |
7 629
|
7 480
|
6 521
|
5 155
|
3 682
|
2 845
|
93
|
3 003
|
5 627
|
7 099
|
5 738
|
6 365
|
5 870
|
3 284
|
2 459
|
3 500
|
3 000
|
5 992
|
6 636
|
2 088
|
2 009
|
2 690
|
1 562
|
3 064
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
194
|
174
|
170
|
170
|
174
|
170
|
172
|
170
|
188
|
169
|
174
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
144
|
136
|
137
|
135
|
148
|
177
|
187
|
127
|
116
|
109
|
84
|
91
|
81
|
108
|
102
|
205
|
190
|
109
|
113
|
123
|
|
| Other Liabilities |
309
|
422
|
484
|
489
|
478
|
560
|
591
|
505
|
496
|
510
|
537
|
659
|
785
|
747
|
800
|
767
|
826
|
891
|
914
|
638
|
497
|
369
|
339
|
185
|
|
| Total Liabilities |
14 000
N/A
|
13 744
-2%
|
13 444
-2%
|
12 226
-9%
|
11 256
-8%
|
11 684
+4%
|
11 798
+1%
|
14 386
+22%
|
19 304
+34%
|
20 897
+8%
|
20 564
-2%
|
18 270
-11%
|
16 786
-8%
|
15 290
-9%
|
13 089
-14%
|
13 139
+0%
|
17 345
+32%
|
24 655
+42%
|
23 492
-5%
|
16 918
-28%
|
25 860
+53%
|
25 961
+0%
|
25 331
-2%
|
22 241
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 501
|
6 634
|
6 962
|
7 171
|
7 688
|
8 243
|
9 438
|
8 738
|
9 502
|
9 762
|
9 809
|
9 918
|
9 982
|
9 982
|
9 982
|
9 982
|
10 041
|
10 041
|
10 041
|
10 588
|
7 302
|
7 302
|
7 302
|
7 302
|
|
| Retained Earnings |
418
|
996
|
1 485
|
4 111
|
4 538
|
5 694
|
7 067
|
5 098
|
4 401
|
4 661
|
6 168
|
6 344
|
7 216
|
6 690
|
6 620
|
7 035
|
7 399
|
7 917
|
8 273
|
10 450
|
14 714
|
14 131
|
16 312
|
17 852
|
|
| Additional Paid In Capital |
2 878
|
2 457
|
2 129
|
1 928
|
1 889
|
2 932
|
4 549
|
4 470
|
5 359
|
5 910
|
6 009
|
6 316
|
6 226
|
6 226
|
6 226
|
6 247
|
6 320
|
6 592
|
6 592
|
7 288
|
7 685
|
7 685
|
7 740
|
7 742
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
156
|
156
|
96
|
332
|
111
|
44
|
65
|
0
|
0
|
0
|
413
|
773
|
18
|
78
|
119
|
357
|
208
|
320
|
306
|
|
| Treasury Stock |
259
|
96
|
0
|
0
|
0
|
50
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
80
|
104
|
63
|
28
|
15
|
56
|
18
|
117
|
115
|
18
|
42
|
59
|
285
|
160
|
163
|
215
|
581
|
665
|
785
|
941
|
515
|
520
|
625
|
563
|
|
| Total Equity |
9 617
N/A
|
10 095
+5%
|
10 638
+5%
|
13 181
+24%
|
14 099
+7%
|
16 920
+20%
|
21 184
+25%
|
18 510
-13%
|
19 708
+6%
|
20 425
+4%
|
21 985
+8%
|
22 583
+3%
|
23 138
+2%
|
23 059
0%
|
22 992
0%
|
23 462
+2%
|
23 952
+2%
|
23 903
0%
|
24 199
+1%
|
27 503
+14%
|
29 542
+7%
|
28 806
-2%
|
31 048
+8%
|
32 639
+5%
|
|
| Total Liabilities & Equity |
23 617
N/A
|
23 839
+1%
|
24 082
+1%
|
25 407
+6%
|
25 356
0%
|
28 604
+13%
|
32 982
+15%
|
32 896
0%
|
39 012
+19%
|
41 322
+6%
|
42 549
+3%
|
40 854
-4%
|
39 925
-2%
|
38 349
-4%
|
36 080
-6%
|
36 601
+1%
|
41 297
+13%
|
48 558
+18%
|
47 692
-2%
|
44 421
-7%
|
55 403
+25%
|
54 767
-1%
|
56 379
+3%
|
54 881
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
799
|
802
|
812
|
812
|
792
|
847
|
972
|
900
|
950
|
976
|
981
|
992
|
998
|
998
|
998
|
669
|
670
|
673
|
673
|
709
|
730
|
730
|
730
|
730
|
|