International CSRC Investment Holdings Co Ltd
TWSE:2104
Balance Sheet
Balance Sheet Decomposition
International CSRC Investment Holdings Co Ltd
International CSRC Investment Holdings Co Ltd
Balance Sheet
International CSRC Investment Holdings Co Ltd
| 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 |
1 211
|
944
|
1 005
|
1 037
|
1 104
|
1 937
|
2 432
|
3 085
|
5 894
|
4 503
|
3 434
|
2 358
|
3 163
|
6 267
|
6 982
|
6 226
|
8 486
|
14 841
|
11 906
|
7 603
|
10 762
|
14 949
|
7 738
|
7 513
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 076
|
3 249
|
3 927
|
4 774
|
5 587
|
8 021
|
4 793
|
3 611
|
6 743
|
11 404
|
3 276
|
2 658
|
|
| Cash Equivalents |
1 211
|
944
|
1 005
|
1 037
|
1 104
|
1 937
|
2 432
|
3 085
|
5 894
|
4 503
|
3 434
|
2 358
|
1 087
|
3 018
|
3 055
|
1 452
|
2 899
|
6 819
|
7 113
|
3 993
|
4 019
|
3 545
|
4 462
|
4 855
|
|
| Short-Term Investments |
478
|
368
|
567
|
551
|
754
|
783
|
848
|
2 316
|
2 711
|
2 758
|
3 557
|
2 982
|
2 908
|
3 195
|
2 689
|
3 529
|
3 422
|
3 754
|
7 916
|
10 057
|
9 067
|
4 050
|
9 119
|
6 125
|
|
| Total Receivables |
1 560
|
1 977
|
2 410
|
2 247
|
2 628
|
3 205
|
4 655
|
3 801
|
3 584
|
3 771
|
4 397
|
3 620
|
4 063
|
4 132
|
2 974
|
3 649
|
4 672
|
5 891
|
4 091
|
3 934
|
4 829
|
4 204
|
3 441
|
3 438
|
|
| Accounts Receivables |
1 387
|
1 841
|
2 214
|
2 075
|
2 463
|
2 918
|
4 067
|
3 671
|
3 482
|
3 708
|
4 344
|
3 409
|
3 429
|
3 707
|
2 811
|
3 405
|
4 173
|
5 139
|
3 616
|
3 580
|
3 600
|
3 931
|
3 085
|
3 040
|
|
| Other Receivables |
173
|
136
|
196
|
172
|
165
|
287
|
588
|
130
|
102
|
63
|
53
|
211
|
634
|
425
|
162
|
244
|
499
|
753
|
475
|
354
|
1 229
|
273
|
356
|
399
|
|
| Inventory |
1 122
|
1 278
|
1 491
|
1 741
|
2 198
|
2 318
|
3 664
|
4 923
|
3 551
|
3 194
|
3 911
|
3 944
|
3 394
|
3 290
|
2 286
|
1 955
|
2 268
|
3 406
|
2 976
|
2 219
|
2 780
|
3 201
|
2 775
|
3 243
|
|
| Other Current Assets |
577
|
866
|
432
|
455
|
481
|
349
|
884
|
830
|
895
|
767
|
766
|
1 079
|
688
|
622
|
550
|
531
|
585
|
563
|
518
|
642
|
905
|
789
|
1 212
|
1 942
|
|
| Total Current Assets |
4 948
|
5 433
|
5 906
|
6 031
|
7 165
|
8 593
|
12 483
|
14 954
|
16 634
|
14 994
|
16 065
|
13 983
|
14 216
|
17 506
|
15 480
|
15 891
|
19 432
|
28 455
|
27 407
|
24 456
|
28 342
|
27 193
|
24 284
|
22 262
|
|
| PP&E Net |
5 400
|
5 744
|
5 522
|
5 138
|
5 896
|
5 824
|
7 980
|
7 901
|
8 704
|
9 540
|
10 414
|
10 457
|
10 726
|
9 777
|
9 414
|
10 292
|
11 795
|
15 081
|
17 044
|
18 887
|
17 387
|
20 006
|
19 831
|
19 743
|
|
| PP&E Gross |
5 400
|
5 744
|
5 522
|
5 138
|
5 896
|
5 824
|
7 980
|
7 901
|
8 704
|
9 540
|
10 414
|
10 457
|
10 726
|
9 777
|
9 414
|
10 292
|
11 795
|
15 081
|
17 044
|
18 887
|
17 387
|
20 006
|
19 831
|
19 743
|
|
| Accumulated Depreciation |
4 130
|
4 807
|
5 457
|
5 912
|
6 486
|
6 855
|
9 083
|
9 912
|
10 056
|
10 278
|
10 844
|
11 506
|
12 434
|
13 570
|
14 563
|
15 107
|
15 178
|
15 797
|
16 226
|
16 408
|
12 826
|
15 013
|
16 087
|
19 031
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
678
|
641
|
601
|
552
|
502
|
446
|
398
|
350
|
298
|
251
|
204
|
139
|
75
|
11
|
0
|
0
|
|
| Goodwill |
843
|
781
|
657
|
557
|
511
|
507
|
782
|
788
|
775
|
729
|
505
|
485
|
413
|
367
|
382
|
374
|
232
|
244
|
235
|
216
|
207
|
244
|
244
|
270
|
|
| Long-Term Investments |
4 382
|
4 636
|
4 079
|
3 874
|
3 788
|
5 803
|
6 499
|
2 764
|
3 250
|
3 360
|
3 497
|
3 820
|
4 542
|
4 312
|
2 989
|
3 656
|
3 990
|
5 109
|
6 045
|
6 163
|
11 140
|
9 915
|
11 203
|
11 359
|
|
| Other Long-Term Assets |
700
|
713
|
680
|
683
|
430
|
406
|
432
|
978
|
1 119
|
637
|
1 354
|
821
|
470
|
523
|
421
|
367
|
596
|
795
|
678
|
325
|
362
|
1 037
|
1 275
|
1 170
|
|
| Other Assets |
843
|
781
|
657
|
557
|
511
|
507
|
782
|
788
|
775
|
729
|
505
|
485
|
413
|
367
|
382
|
374
|
232
|
244
|
235
|
216
|
207
|
244
|
244
|
270
|
|
| Total Assets |
16 274
N/A
|
17 307
+6%
|
16 843
-3%
|
16 282
-3%
|
17 790
+9%
|
21 133
+19%
|
28 179
+33%
|
27 387
-3%
|
31 161
+14%
|
29 901
-4%
|
32 437
+8%
|
30 117
-7%
|
30 869
+2%
|
32 931
+7%
|
29 083
-12%
|
30 931
+6%
|
36 344
+17%
|
49 934
+37%
|
51 612
+3%
|
50 187
-3%
|
57 513
+15%
|
58 406
+2%
|
56 836
-3%
|
54 804
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 322
|
1 608
|
1 568
|
1 612
|
1 758
|
2 682
|
3 721
|
2 581
|
2 176
|
2 336
|
2 416
|
1 466
|
1 280
|
1 170
|
817
|
951
|
1 191
|
1 364
|
1 047
|
1 122
|
965
|
767
|
761
|
1 027
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
354
|
614
|
821
|
922
|
1 299
|
1 255
|
1 152
|
1 072
|
934
|
|
| Short-Term Debt |
1 638
|
1 445
|
1 555
|
1 340
|
421
|
1 505
|
2 186
|
4 308
|
4 106
|
3 650
|
5 454
|
4 546
|
4 617
|
5 685
|
5 565
|
4 220
|
5 608
|
7 415
|
7 965
|
6 634
|
9 917
|
8 871
|
8 034
|
7 513
|
|
| Current Portion of Long-Term Debt |
1 122
|
1 235
|
1 988
|
666
|
1 124
|
1 188
|
1 095
|
651
|
1 373
|
868
|
1 878
|
1 063
|
521
|
662
|
554
|
718
|
789
|
446
|
639
|
3 119
|
47
|
538
|
2 077
|
1 788
|
|
| Other Current Liabilities |
38
|
8
|
100
|
5
|
8
|
284
|
127
|
137
|
169
|
278
|
1 204
|
756
|
998
|
1 110
|
694
|
734
|
765
|
1 050
|
1 338
|
1 068
|
2 483
|
1 652
|
1 317
|
1 072
|
|
| Total Current Liabilities |
4 120
|
4 297
|
5 210
|
3 623
|
3 312
|
5 658
|
7 129
|
7 677
|
7 824
|
7 132
|
10 951
|
7 831
|
7 416
|
8 626
|
7 913
|
6 978
|
8 967
|
11 095
|
11 912
|
13 243
|
14 667
|
12 980
|
13 261
|
12 335
|
|
| Long-Term Debt |
3 788
|
4 343
|
3 188
|
4 064
|
4 665
|
3 561
|
5 131
|
5 805
|
4 792
|
4 936
|
2 771
|
3 354
|
3 948
|
2 730
|
2 152
|
3 385
|
5 259
|
4 201
|
2 867
|
235
|
3 677
|
5 719
|
3 565
|
4 254
|
|
| Deferred Income Tax |
0
|
0
|
364
|
413
|
271
|
47
|
181
|
0
|
0
|
0
|
892
|
49
|
491
|
648
|
797
|
984
|
1 478
|
2 191
|
2 323
|
2 650
|
3 513
|
3 971
|
4 385
|
4 738
|
|
| Minority Interest |
924
|
986
|
1 072
|
963
|
953
|
837
|
1 851
|
1 907
|
2 326
|
1 687
|
1 235
|
1 332
|
1 191
|
1 166
|
994
|
927
|
884
|
2 664
|
4 103
|
3 957
|
1 756
|
1 933
|
1 882
|
1 825
|
|
| Other Liabilities |
613
|
621
|
265
|
272
|
451
|
424
|
424
|
508
|
488
|
492
|
533
|
529
|
169
|
237
|
205
|
193
|
173
|
192
|
215
|
240
|
436
|
177
|
173
|
108
|
|
| Total Liabilities |
9 445
N/A
|
10 247
+8%
|
10 099
-1%
|
9 335
-8%
|
9 652
+3%
|
10 528
+9%
|
14 715
+40%
|
15 897
+8%
|
15 429
-3%
|
14 246
-8%
|
16 383
+15%
|
13 095
-20%
|
13 215
+1%
|
13 408
+1%
|
12 060
-10%
|
12 467
+3%
|
16 761
+34%
|
20 343
+21%
|
21 421
+5%
|
20 325
-5%
|
24 048
+18%
|
24 780
+3%
|
23 266
-6%
|
23 259
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 000
|
4 160
|
4 297
|
4 297
|
4 377
|
4 412
|
4 412
|
4 412
|
5 492
|
5 492
|
5 492
|
5 492
|
5 492
|
5 492
|
5 987
|
5 987
|
6 286
|
8 714
|
9 847
|
9 847
|
9 847
|
9 847
|
9 847
|
9 847
|
|
| Retained Earnings |
1 093
|
1 047
|
614
|
1 083
|
1 598
|
2 020
|
2 670
|
2 588
|
2 739
|
3 051
|
3 266
|
3 899
|
4 196
|
6 086
|
5 141
|
5 895
|
6 966
|
8 212
|
6 933
|
7 466
|
10 770
|
11 260
|
10 670
|
7 967
|
|
| Additional Paid In Capital |
1 546
|
1 542
|
1 542
|
1 542
|
1 944
|
1 322
|
1 344
|
1 427
|
3 697
|
3 705
|
3 722
|
3 744
|
3 765
|
3 777
|
3 793
|
3 695
|
3 714
|
8 895
|
8 900
|
8 903
|
8 905
|
8 953
|
9 237
|
9 237
|
|
| Unrealized Security Profit/Loss |
245
|
83
|
54
|
54
|
54
|
2 559
|
4 692
|
2 452
|
3 418
|
3 562
|
3 519
|
4 111
|
0
|
0
|
0
|
0
|
3 210
|
4 183
|
5 383
|
5 354
|
6 233
|
4 367
|
4 696
|
3 937
|
|
| Treasury Stock |
242
|
240
|
240
|
266
|
240
|
240
|
240
|
240
|
240
|
240
|
240
|
240
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
|
| Other Equity |
675
|
635
|
584
|
344
|
513
|
532
|
586
|
851
|
626
|
84
|
296
|
16
|
4 490
|
4 458
|
2 393
|
3 177
|
303
|
123
|
583
|
1 418
|
2 000
|
512
|
590
|
846
|
|
| Total Equity |
6 829
N/A
|
7 060
+3%
|
6 743
-4%
|
6 947
+3%
|
8 138
+17%
|
10 605
+30%
|
13 464
+27%
|
11 490
-15%
|
15 732
+37%
|
15 654
0%
|
16 054
+3%
|
17 023
+6%
|
17 654
+4%
|
19 523
+11%
|
17 023
-13%
|
18 464
+8%
|
19 583
+6%
|
29 591
+51%
|
30 191
+2%
|
29 862
-1%
|
33 465
+12%
|
33 625
+0%
|
33 571
0%
|
31 545
-6%
|
|
| Total Liabilities & Equity |
16 274
N/A
|
17 307
+6%
|
16 843
-3%
|
16 282
-3%
|
17 790
+9%
|
21 133
+19%
|
28 179
+33%
|
27 387
-3%
|
31 161
+14%
|
29 901
-4%
|
32 437
+8%
|
30 117
-7%
|
30 869
+2%
|
32 931
+7%
|
29 083
-12%
|
30 931
+6%
|
36 344
+17%
|
49 934
+37%
|
51 612
+3%
|
50 187
-3%
|
57 513
+15%
|
58 406
+2%
|
56 836
-3%
|
54 804
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
661
|
661
|
663
|
663
|
657
|
647
|
647
|
647
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
|