Nantex Industry Co Ltd
TWSE:2108
Balance Sheet
Balance Sheet Decomposition
Nantex Industry Co Ltd
Nantex Industry Co Ltd
Balance Sheet
Nantex Industry Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
159
|
70
|
295
|
334
|
337
|
981
|
720
|
1 474
|
1 074
|
1 414
|
546
|
512
|
996
|
2 699
|
2 179
|
1 981
|
3 043
|
3 110
|
4 841
|
10 997
|
7 498
|
8 253
|
10 219
|
9 551
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
512
|
665
|
1 813
|
461
|
762
|
1 238
|
1 344
|
2 107
|
3 039
|
1 750
|
1 789
|
2 027
|
1 807
|
|
| Cash Equivalents |
159
|
70
|
295
|
334
|
337
|
981
|
720
|
1 474
|
1 074
|
1 414
|
546
|
0
|
331
|
886
|
1 718
|
1 219
|
1 805
|
1 766
|
2 734
|
7 958
|
5 748
|
6 464
|
8 193
|
7 744
|
|
| Short-Term Investments |
137
|
245
|
121
|
22
|
13
|
44
|
50
|
117
|
190
|
89
|
45
|
734
|
984
|
337
|
124
|
759
|
815
|
1 405
|
1 777
|
2 404
|
2 885
|
2 042
|
452
|
1 547
|
|
| Total Receivables |
412
|
427
|
483
|
525
|
579
|
749
|
683
|
691
|
842
|
1 058
|
909
|
869
|
922
|
958
|
1 269
|
1 463
|
1 754
|
1 565
|
2 490
|
1 926
|
862
|
874
|
1 207
|
1 069
|
|
| Accounts Receivables |
339
|
352
|
319
|
354
|
435
|
487
|
493
|
426
|
513
|
557
|
511
|
594
|
650
|
722
|
1 046
|
1 255
|
1 487
|
1 306
|
2 245
|
1 586
|
665
|
706
|
996
|
804
|
|
| Other Receivables |
73
|
75
|
164
|
171
|
144
|
262
|
190
|
265
|
329
|
501
|
398
|
275
|
272
|
235
|
223
|
208
|
267
|
259
|
245
|
340
|
197
|
168
|
211
|
264
|
|
| Inventory |
364
|
407
|
477
|
809
|
933
|
732
|
963
|
700
|
1 062
|
1 028
|
1 608
|
1 506
|
1 026
|
967
|
1 021
|
903
|
1 017
|
884
|
954
|
1 152
|
1 617
|
1 333
|
1 700
|
1 317
|
|
| Other Current Assets |
45
|
63
|
203
|
99
|
111
|
62
|
51
|
59
|
159
|
99
|
202
|
333
|
251
|
242
|
542
|
479
|
361
|
358
|
487
|
332
|
319
|
299
|
368
|
294
|
|
| Total Current Assets |
1 117
|
1 212
|
1 579
|
1 789
|
1 973
|
2 569
|
2 468
|
3 041
|
3 328
|
3 688
|
3 311
|
3 953
|
4 179
|
5 203
|
5 135
|
5 586
|
6 989
|
7 321
|
10 549
|
16 812
|
13 181
|
12 801
|
13 947
|
13 778
|
|
| PP&E Net |
1 781
|
2 063
|
1 849
|
2 019
|
2 352
|
2 459
|
2 673
|
2 547
|
2 356
|
2 971
|
3 580
|
3 562
|
3 263
|
3 024
|
2 749
|
2 640
|
2 494
|
2 454
|
2 810
|
2 994
|
2 982
|
2 986
|
2 913
|
2 985
|
|
| PP&E Gross |
1 781
|
2 063
|
1 849
|
2 019
|
2 352
|
2 459
|
2 673
|
2 547
|
2 356
|
2 971
|
3 580
|
3 562
|
3 263
|
3 024
|
2 749
|
2 640
|
2 494
|
2 454
|
2 810
|
2 994
|
2 982
|
2 986
|
2 913
|
2 985
|
|
| Accumulated Depreciation |
1 607
|
1 735
|
1 916
|
2 008
|
2 219
|
2 440
|
2 700
|
2 928
|
3 082
|
3 397
|
3 650
|
4 234
|
4 684
|
5 021
|
5 190
|
5 305
|
5 524
|
5 693
|
5 974
|
6 197
|
6 551
|
6 753
|
6 937
|
7 233
|
|
| Intangible Assets |
35
|
39
|
35
|
33
|
40
|
44
|
57
|
61
|
55
|
57
|
57
|
7
|
6
|
8
|
7
|
14
|
13
|
11
|
12
|
15
|
14
|
11
|
11
|
9
|
|
| Long-Term Investments |
364
|
338
|
325
|
275
|
405
|
410
|
251
|
191
|
194
|
194
|
93
|
145
|
145
|
145
|
145
|
248
|
279
|
541
|
667
|
478
|
578
|
607
|
609
|
676
|
|
| Other Long-Term Assets |
110
|
92
|
97
|
78
|
72
|
65
|
59
|
78
|
74
|
76
|
143
|
207
|
215
|
246
|
268
|
335
|
383
|
344
|
372
|
452
|
641
|
702
|
771
|
909
|
|
| Total Assets |
3 406
N/A
|
3 744
+10%
|
3 885
+4%
|
4 195
+8%
|
4 841
+15%
|
5 548
+15%
|
5 507
-1%
|
5 918
+7%
|
6 006
+1%
|
6 985
+16%
|
7 184
+3%
|
7 873
+10%
|
7 808
-1%
|
8 625
+10%
|
8 304
-4%
|
8 822
+6%
|
10 157
+15%
|
10 671
+5%
|
14 410
+35%
|
20 752
+44%
|
17 396
-16%
|
17 107
-2%
|
18 251
+7%
|
18 358
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
140
|
165
|
263
|
226
|
293
|
379
|
133
|
291
|
315
|
412
|
352
|
616
|
62
|
223
|
352
|
398
|
354
|
340
|
392
|
415
|
272
|
257
|
424
|
297
|
|
| Accrued Liabilities |
113
|
109
|
231
|
124
|
141
|
194
|
215
|
200
|
210
|
270
|
252
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 330
|
574
|
451
|
443
|
440
|
|
| Short-Term Debt |
29
|
241
|
252
|
309
|
532
|
371
|
217
|
171
|
87
|
0
|
327
|
496
|
477
|
110
|
120
|
130
|
80
|
200
|
200
|
180
|
180
|
180
|
110
|
70
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
45
|
45
|
18
|
5
|
0
|
0
|
21
|
9
|
42
|
39
|
45
|
46
|
51
|
|
| Other Current Liabilities |
47
|
162
|
60
|
130
|
57
|
132
|
156
|
80
|
112
|
179
|
154
|
328
|
677
|
708
|
563
|
693
|
1 014
|
913
|
2 082
|
1 625
|
544
|
375
|
591
|
433
|
|
| Total Current Liabilities |
329
|
677
|
805
|
789
|
1 023
|
1 075
|
721
|
743
|
723
|
862
|
1 148
|
1 484
|
1 255
|
1 059
|
1 040
|
1 220
|
1 448
|
1 475
|
2 683
|
3 591
|
1 609
|
1 308
|
1 614
|
1 291
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
70
|
27
|
9
|
0
|
0
|
0
|
65
|
76
|
73
|
96
|
189
|
162
|
123
|
|
| Deferred Income Tax |
0
|
0
|
0
|
7
|
30
|
122
|
157
|
173
|
155
|
156
|
147
|
257
|
263
|
269
|
268
|
269
|
306
|
309
|
315
|
320
|
363
|
365
|
376
|
453
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
147
|
174
|
192
|
215
|
278
|
334
|
368
|
419
|
546
|
895
|
1 095
|
1 319
|
2 044
|
|
| Other Liabilities |
226
|
218
|
212
|
148
|
142
|
134
|
173
|
170
|
163
|
162
|
128
|
174
|
152
|
162
|
171
|
139
|
110
|
76
|
49
|
14
|
9
|
7
|
6
|
11
|
|
| Total Liabilities |
554
N/A
|
895
+62%
|
1 017
+14%
|
944
-7%
|
1 194
+26%
|
1 331
+11%
|
1 051
-21%
|
1 086
+3%
|
1 041
-4%
|
1 180
+13%
|
1 610
+36%
|
2 133
+32%
|
1 871
-12%
|
1 691
-10%
|
1 694
+0%
|
1 906
+12%
|
2 198
+15%
|
2 294
+4%
|
3 541
+54%
|
4 544
+28%
|
2 972
-35%
|
2 964
0%
|
3 477
+17%
|
3 921
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 157
|
2 265
|
2 333
|
2 391
|
2 535
|
2 661
|
2 927
|
3 162
|
3 414
|
3 619
|
3 800
|
3 990
|
4 150
|
4 254
|
4 466
|
4 690
|
4 924
|
4 924
|
4 924
|
4 924
|
4 924
|
4 924
|
4 924
|
4 924
|
|
| Retained Earnings |
580
|
474
|
477
|
688
|
754
|
1 218
|
1 226
|
1 313
|
1 348
|
1 774
|
1 406
|
1 711
|
1 627
|
2 551
|
2 225
|
2 373
|
3 220
|
3 765
|
6 280
|
11 682
|
9 507
|
9 252
|
9 369
|
9 325
|
|
| Additional Paid In Capital |
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
29
|
29
|
29
|
51
|
|
| Unrealized Security Profit/Loss |
95
|
95
|
95
|
158
|
316
|
201
|
37
|
159
|
150
|
127
|
134
|
36
|
36
|
43
|
40
|
2
|
11
|
34
|
42
|
54
|
104
|
164
|
144
|
127
|
|
| Other Equity |
3
|
2
|
54
|
4
|
25
|
119
|
249
|
182
|
35
|
267
|
216
|
75
|
160
|
173
|
42
|
144
|
196
|
347
|
377
|
454
|
141
|
226
|
307
|
9
|
|
| Total Equity |
2 852
N/A
|
2 849
0%
|
2 868
+1%
|
3 251
+13%
|
3 647
+12%
|
4 217
+16%
|
4 456
+6%
|
4 832
+8%
|
4 965
+3%
|
5 805
+17%
|
5 574
-4%
|
5 740
+3%
|
5 937
+3%
|
6 934
+17%
|
6 609
-5%
|
6 916
+5%
|
7 959
+15%
|
8 377
+5%
|
10 869
+30%
|
16 207
+49%
|
14 424
-11%
|
14 143
-2%
|
14 773
+4%
|
14 437
-2%
|
|
| Total Liabilities & Equity |
3 406
N/A
|
3 744
+10%
|
3 885
+4%
|
4 195
+8%
|
4 841
+15%
|
5 548
+15%
|
5 507
-1%
|
5 918
+7%
|
6 006
+1%
|
6 985
+16%
|
7 184
+3%
|
7 873
+10%
|
7 808
-1%
|
8 625
+10%
|
8 304
-4%
|
8 822
+6%
|
10 157
+15%
|
10 671
+5%
|
14 410
+35%
|
20 752
+44%
|
17 396
-16%
|
17 107
-2%
|
18 251
+7%
|
18 358
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
492
|
|