Cayman Engley Industrial Co Ltd
TWSE:2239
Balance Sheet
Balance Sheet Decomposition
Cayman Engley Industrial Co Ltd
Cayman Engley Industrial Co Ltd
Balance Sheet
Cayman Engley Industrial Co Ltd
| 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 |
269
|
1 483
|
493
|
687
|
1 294
|
1 163
|
3 241
|
3 175
|
4 578
|
3 388
|
3 416
|
5 859
|
5 243
|
|
| Cash |
269
|
1 483
|
493
|
649
|
1 294
|
1 163
|
3 241
|
3 175
|
4 578
|
3 388
|
3 416
|
5 859
|
4 775
|
|
| Cash Equivalents |
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
469
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
234
|
3
|
1
|
0
|
8
|
13
|
172
|
229
|
1 131
|
|
| Total Receivables |
556
|
616
|
2 628
|
3 089
|
4 416
|
4 635
|
5 310
|
5 117
|
5 923
|
5 603
|
6 434
|
6 400
|
6 417
|
|
| Accounts Receivables |
435
|
425
|
1 885
|
1 835
|
2 997
|
3 773
|
4 075
|
3 632
|
3 192
|
3 936
|
5 202
|
4 710
|
4 713
|
|
| Other Receivables |
121
|
191
|
743
|
1 254
|
1 419
|
861
|
1 235
|
1 485
|
2 731
|
1 667
|
1 231
|
1 690
|
1 704
|
|
| Inventory |
1 622
|
2 301
|
2 231
|
2 241
|
3 390
|
4 039
|
5 498
|
4 653
|
4 072
|
5 050
|
6 015
|
5 071
|
4 537
|
|
| Other Current Assets |
1 110
|
698
|
1 191
|
916
|
1 309
|
1 854
|
2 185
|
1 854
|
1 932
|
2 640
|
3 227
|
3 121
|
2 472
|
|
| Total Current Assets |
3 557
|
5 098
|
6 543
|
6 932
|
10 644
|
11 692
|
16 236
|
14 799
|
16 514
|
16 694
|
19 264
|
20 679
|
19 801
|
|
| PP&E Net |
2 166
|
3 575
|
4 576
|
5 627
|
7 599
|
9 252
|
10 324
|
11 964
|
12 404
|
12 497
|
14 078
|
14 490
|
15 047
|
|
| PP&E Gross |
2 166
|
3 575
|
4 576
|
5 627
|
7 599
|
9 252
|
10 324
|
11 964
|
12 404
|
12 497
|
14 078
|
14 490
|
15 047
|
|
| Accumulated Depreciation |
654
|
924
|
1 296
|
1 590
|
2 095
|
2 844
|
3 618
|
4 516
|
5 524
|
6 573
|
7 908
|
9 222
|
11 121
|
|
| Intangible Assets |
7
|
20
|
66
|
75
|
704
|
887
|
824
|
765
|
699
|
526
|
544
|
448
|
377
|
|
| Goodwill |
0
|
0
|
0
|
0
|
152
|
653
|
645
|
617
|
639
|
586
|
702
|
715
|
726
|
|
| Long-Term Investments |
231
|
371
|
882
|
1 040
|
1 199
|
1 422
|
1 356
|
1 329
|
1 339
|
1 247
|
900
|
848
|
857
|
|
| Other Long-Term Assets |
1 224
|
1 254
|
1 394
|
939
|
1 483
|
1 481
|
1 633
|
717
|
817
|
605
|
962
|
326
|
370
|
|
| Other Assets |
0
|
0
|
0
|
0
|
152
|
653
|
645
|
617
|
639
|
586
|
702
|
715
|
726
|
|
| Total Assets |
7 185
N/A
|
10 319
+44%
|
13 461
+30%
|
14 613
+9%
|
21 781
+49%
|
25 387
+17%
|
31 018
+22%
|
30 191
-3%
|
32 412
+7%
|
32 154
-1%
|
36 451
+13%
|
38 022
+4%
|
37 772
-1%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
2 112
|
3 134
|
4 350
|
3 644
|
4 541
|
5 107
|
6 024
|
5 822
|
7 574
|
7 889
|
9 308
|
8 358
|
7 549
|
|
| Accrued Liabilities |
0
|
0
|
0
|
446
|
712
|
826
|
850
|
834
|
1 063
|
704
|
896
|
837
|
864
|
|
| Short-Term Debt |
909
|
959
|
1 476
|
2 032
|
2 029
|
1 668
|
2 337
|
2 704
|
2 770
|
2 492
|
3 064
|
3 924
|
2 900
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
155
|
216
|
335
|
2 713
|
2 307
|
1 519
|
816
|
965
|
2 105
|
2 751
|
|
| Other Current Liabilities |
576
|
876
|
1 052
|
408
|
1 547
|
1 394
|
1 717
|
774
|
814
|
749
|
1 051
|
845
|
798
|
|
| Total Current Liabilities |
3 596
|
4 969
|
6 878
|
6 686
|
9 045
|
9 330
|
13 642
|
12 441
|
13 740
|
12 650
|
15 284
|
16 070
|
14 863
|
|
| Long-Term Debt |
0
|
0
|
0
|
189
|
1 537
|
3 788
|
3 291
|
4 002
|
4 566
|
3 803
|
5 142
|
3 957
|
4 287
|
|
| Deferred Income Tax |
187
|
209
|
258
|
297
|
474
|
473
|
454
|
445
|
456
|
409
|
525
|
490
|
466
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1 291
|
1 814
|
2 413
|
2 232
|
2 370
|
4 189
|
4 288
|
5 501
|
5 711
|
|
| Other Liabilities |
216
|
329
|
161
|
262
|
253
|
334
|
232
|
219
|
204
|
201
|
250
|
195
|
225
|
|
| Total Liabilities |
3 999
N/A
|
5 507
+38%
|
7 297
+33%
|
7 433
+2%
|
12 600
+70%
|
15 739
+25%
|
20 032
+27%
|
19 338
-3%
|
21 336
+10%
|
21 252
0%
|
25 488
+20%
|
26 213
+3%
|
25 552
-3%
|
|
| Equity | ||||||||||||||
| Common Stock |
130
|
866
|
866
|
1 000
|
1 100
|
1 100
|
1 190
|
1 180
|
1 180
|
1 180
|
1 185
|
1 203
|
1 203
|
|
| Retained Earnings |
1 234
|
465
|
1 607
|
694
|
1 907
|
2 393
|
3 087
|
2 949
|
2 947
|
3 082
|
2 922
|
3 035
|
2 945
|
|
| Additional Paid In Capital |
1 761
|
3 217
|
3 217
|
5 600
|
6 980
|
7 054
|
7 970
|
8 371
|
8 371
|
8 257
|
8 258
|
9 221
|
9 222
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
9
|
24
|
27
|
28
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
62
|
264
|
474
|
114
|
806
|
899
|
1 180
|
1 651
|
1 421
|
1 608
|
1 379
|
1 624
|
1 123
|
|
| Total Equity |
3 186
N/A
|
4 812
+51%
|
6 164
+28%
|
7 181
+16%
|
9 182
+28%
|
9 648
+5%
|
10 987
+14%
|
10 852
-1%
|
11 076
+2%
|
10 903
-2%
|
10 962
+1%
|
11 809
+8%
|
12 219
+3%
|
|
| Total Liabilities & Equity |
7 185
N/A
|
10 319
+44%
|
13 461
+30%
|
14 613
+9%
|
21 781
+49%
|
25 387
+17%
|
31 018
+22%
|
30 191
-3%
|
32 412
+7%
|
32 154
-1%
|
36 451
+13%
|
38 022
+4%
|
37 772
-1%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
13
|
87
|
87
|
101
|
111
|
111
|
118
|
118
|
118
|
118
|
118
|
120
|
120
|
|