Ritek Corp
TWSE:2349
Balance Sheet
Balance Sheet Decomposition
Ritek Corp
Ritek Corp
Balance Sheet
Ritek 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 |
15 081
|
10 531
|
9 619
|
7 050
|
11 926
|
8 360
|
8 005
|
4 478
|
6 465
|
5 412
|
5 731
|
5 174
|
3 582
|
2 452
|
2 876
|
3 317
|
3 885
|
3 498
|
4 046
|
4 187
|
3 866
|
4 078
|
4 597
|
3 973
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 515
|
1 786
|
2 280
|
2 684
|
3 166
|
2 438
|
2 555
|
2 607
|
3 193
|
3 146
|
3 486
|
2 938
|
|
| Cash Equivalents |
15 081
|
10 531
|
9 619
|
7 050
|
11 926
|
8 360
|
8 005
|
4 478
|
6 465
|
5 412
|
5 731
|
5 174
|
1 067
|
666
|
596
|
633
|
719
|
1 060
|
1 491
|
1 580
|
672
|
932
|
1 111
|
1 035
|
|
| Short-Term Investments |
3 580
|
5 747
|
3 454
|
2 154
|
2 003
|
1 424
|
654
|
934
|
1 315
|
1 460
|
1 190
|
508
|
415
|
369
|
309
|
336
|
268
|
197
|
358
|
488
|
631
|
648
|
556
|
299
|
|
| Total Receivables |
11 445
|
8 296
|
7 929
|
5 309
|
4 347
|
4 651
|
4 227
|
3 708
|
3 056
|
3 082
|
3 669
|
2 683
|
2 428
|
2 495
|
2 122
|
1 806
|
1 556
|
1 588
|
1 159
|
1 168
|
1 443
|
1 666
|
1 613
|
1 399
|
|
| Accounts Receivables |
10 674
|
8 019
|
7 535
|
5 221
|
4 257
|
4 553
|
4 168
|
3 670
|
3 004
|
3 016
|
3 638
|
2 651
|
2 393
|
2 448
|
2 038
|
1 791
|
1 538
|
1 577
|
1 128
|
1 139
|
1 407
|
1 633
|
1 583
|
1 356
|
|
| Other Receivables |
771
|
277
|
394
|
88
|
90
|
98
|
59
|
38
|
52
|
66
|
31
|
32
|
35
|
47
|
84
|
15
|
19
|
11
|
31
|
29
|
37
|
32
|
30
|
43
|
|
| Inventory |
3 879
|
3 199
|
4 808
|
6 117
|
7 620
|
6 765
|
7 919
|
6 495
|
4 957
|
6 107
|
5 119
|
5 305
|
4 069
|
3 749
|
2 807
|
2 586
|
2 238
|
2 779
|
2 134
|
1 440
|
1 531
|
1 935
|
1 490
|
1 582
|
|
| Other Current Assets |
4 349
|
2 868
|
3 260
|
1 462
|
1 555
|
918
|
1 412
|
709
|
588
|
612
|
840
|
690
|
763
|
621
|
580
|
1 305
|
476
|
425
|
435
|
390
|
512
|
504
|
470
|
669
|
|
| Total Current Assets |
38 335
|
30 642
|
29 069
|
22 093
|
27 451
|
22 118
|
22 217
|
16 324
|
16 380
|
16 672
|
16 549
|
14 359
|
11 256
|
9 686
|
8 695
|
9 349
|
8 423
|
8 487
|
8 130
|
7 673
|
7 983
|
8 832
|
8 726
|
7 921
|
|
| PP&E Net |
46 860
|
50 156
|
53 383
|
49 427
|
52 522
|
42 873
|
37 139
|
33 450
|
31 141
|
30 465
|
29 142
|
25 991
|
23 553
|
21 016
|
17 834
|
13 691
|
12 117
|
12 510
|
10 578
|
9 800
|
8 811
|
8 576
|
8 078
|
5 644
|
|
| PP&E Gross |
46 860
|
50 156
|
53 383
|
49 427
|
52 522
|
42 873
|
37 139
|
33 450
|
31 141
|
30 465
|
29 142
|
25 991
|
23 553
|
21 016
|
17 834
|
13 691
|
12 117
|
12 510
|
10 578
|
9 800
|
8 811
|
8 576
|
8 078
|
5 644
|
|
| Accumulated Depreciation |
6 896
|
9 601
|
14 855
|
20 501
|
27 205
|
35 769
|
36 998
|
41 243
|
43 416
|
44 224
|
46 906
|
48 661
|
50 511
|
50 883
|
46 501
|
29 798
|
27 977
|
28 569
|
27 837
|
19 159
|
18 615
|
19 383
|
19 403
|
16 756
|
|
| Intangible Assets |
736
|
751
|
1 032
|
1 052
|
2 227
|
2 585
|
646
|
711
|
2 214
|
1 795
|
1 597
|
1 372
|
822
|
721
|
619
|
539
|
466
|
392
|
114
|
69
|
72
|
58
|
43
|
17
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1 580
|
1 653
|
0
|
0
|
0
|
0
|
451
|
451
|
477
|
477
|
477
|
477
|
477
|
486
|
502
|
599
|
607
|
720
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
47
|
44
|
42
|
39
|
46
|
21
|
|
| Long-Term Investments |
23 230
|
23 328
|
20 290
|
14 273
|
5 682
|
4 823
|
3 282
|
2 439
|
2 830
|
2 633
|
1 819
|
1 713
|
1 863
|
2 042
|
1 721
|
1 589
|
1 222
|
1 031
|
1 162
|
1 136
|
1 562
|
1 277
|
1 246
|
2 606
|
|
| Other Long-Term Assets |
1 593
|
2 975
|
5 404
|
4 651
|
5 055
|
5 037
|
6 753
|
4 837
|
3 388
|
2 933
|
3 012
|
2 512
|
2 150
|
1 883
|
1 527
|
1 147
|
784
|
750
|
448
|
344
|
272
|
289
|
124
|
114
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 580
|
1 653
|
0
|
0
|
0
|
0
|
451
|
451
|
477
|
477
|
477
|
477
|
477
|
486
|
502
|
599
|
607
|
720
|
|
| Total Assets |
110 753
N/A
|
107 851
-3%
|
109 179
+1%
|
91 496
-16%
|
92 937
+2%
|
77 436
-17%
|
71 617
-8%
|
59 414
-17%
|
55 952
-6%
|
54 498
-3%
|
52 119
-4%
|
45 947
-12%
|
40 096
-13%
|
35 799
-11%
|
30 871
-14%
|
26 791
-13%
|
23 488
-12%
|
23 695
+1%
|
20 955
-12%
|
19 552
-7%
|
19 245
-2%
|
19 671
+2%
|
18 870
-4%
|
17 043
-10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 493
|
2 333
|
6 372
|
3 979
|
4 309
|
3 488
|
2 845
|
2 262
|
2 749
|
3 407
|
3 040
|
2 088
|
1 820
|
1 654
|
1 203
|
1 303
|
1 428
|
1 130
|
709
|
673
|
767
|
805
|
620
|
586
|
|
| Accrued Liabilities |
3 328
|
1 158
|
1 024
|
986
|
1 436
|
1 253
|
1 098
|
1 134
|
787
|
685
|
685
|
629
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
7 434
|
6 793
|
5 917
|
6 338
|
7 448
|
10 918
|
7 438
|
6 133
|
5 279
|
6 181
|
5 837
|
4 534
|
3 899
|
3 588
|
2 094
|
1 713
|
1 750
|
2 371
|
1 824
|
1 685
|
1 631
|
1 407
|
1 430
|
1 164
|
|
| Current Portion of Long-Term Debt |
2 943
|
5 093
|
4 896
|
4 655
|
8 496
|
5 470
|
4 628
|
3 230
|
3 398
|
3 784
|
2 715
|
2 379
|
1 698
|
2 465
|
907
|
1 221
|
1 145
|
1 369
|
1 211
|
1 382
|
1 527
|
1 311
|
741
|
960
|
|
| Other Current Liabilities |
576
|
1 449
|
1 646
|
1 424
|
961
|
1 438
|
1 358
|
574
|
420
|
519
|
699
|
531
|
1 195
|
1 028
|
1 152
|
1 114
|
1 023
|
906
|
765
|
776
|
920
|
842
|
896
|
1 457
|
|
| Total Current Liabilities |
16 774
|
16 825
|
19 856
|
17 382
|
22 650
|
22 568
|
17 366
|
13 331
|
12 632
|
14 576
|
12 977
|
10 161
|
8 612
|
8 736
|
5 355
|
5 351
|
5 346
|
5 776
|
4 509
|
4 516
|
4 844
|
4 364
|
3 686
|
4 167
|
|
| Long-Term Debt |
26 008
|
27 354
|
24 249
|
19 657
|
16 194
|
12 825
|
11 242
|
10 999
|
9 295
|
6 769
|
7 209
|
6 346
|
5 164
|
4 327
|
5 135
|
3 893
|
3 358
|
4 465
|
5 011
|
4 481
|
3 612
|
4 370
|
4 708
|
3 160
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
14
|
16
|
7
|
0
|
36
|
36
|
48
|
63
|
81
|
81
|
2
|
|
| Minority Interest |
4 126
|
4 785
|
4 391
|
3 634
|
5 452
|
3 021
|
3 416
|
2 636
|
2 947
|
4 237
|
5 128
|
5 321
|
5 344
|
4 813
|
4 546
|
4 233
|
4 154
|
4 038
|
4 161
|
4 264
|
4 675
|
4 800
|
4 764
|
3 959
|
|
| Other Liabilities |
364
|
648
|
551
|
506
|
69
|
220
|
44
|
35
|
33
|
42
|
49
|
60
|
225
|
271
|
199
|
205
|
212
|
210
|
231
|
219
|
226
|
223
|
176
|
67
|
|
| Total Liabilities |
47 272
N/A
|
49 613
+5%
|
49 047
-1%
|
41 179
-16%
|
44 365
+8%
|
38 633
-13%
|
32 068
-17%
|
27 001
-16%
|
24 907
-8%
|
25 623
+3%
|
25 362
-1%
|
21 888
-14%
|
19 347
-12%
|
18 162
-6%
|
15 251
-16%
|
13 688
-10%
|
13 071
-5%
|
14 525
+11%
|
13 948
-4%
|
13 527
-3%
|
13 419
-1%
|
13 838
+3%
|
13 415
-3%
|
11 355
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
16 618
|
20 973
|
20 973
|
21 612
|
22 894
|
24 472
|
24 467
|
23 867
|
26 145
|
26 472
|
26 472
|
26 472
|
26 154
|
26 129
|
26 129
|
17 668
|
17 668
|
12 842
|
12 842
|
6 937
|
6 937
|
6 937
|
6 937
|
6 937
|
|
| Retained Earnings |
7 454
|
917
|
3 490
|
4 446
|
2 351
|
12 275
|
151
|
6 127
|
3 594
|
1 305
|
2 281
|
2 258
|
4 234
|
6 426
|
8 461
|
2 241
|
4 826
|
3 584
|
5 905
|
892
|
1 389
|
1 564
|
1 868
|
1 780
|
|
| Additional Paid In Capital |
41 594
|
39 319
|
38 008
|
38 006
|
33 698
|
31 241
|
18 634
|
18 135
|
11 199
|
7 587
|
6 436
|
4 145
|
1 804
|
703
|
701
|
895
|
937
|
951
|
1 130
|
1 147
|
1 240
|
1 265
|
1 234
|
1 323
|
|
| Unrealized Security Profit/Loss |
2 387
|
2 663
|
2 047
|
2 960
|
3 197
|
2 179
|
1 972
|
2 482
|
1 724
|
1 233
|
2 076
|
2 001
|
0
|
0
|
293
|
0
|
338
|
410
|
355
|
385
|
171
|
110
|
86
|
75
|
|
| Treasury Stock |
0
|
1 140
|
1 140
|
2 080
|
2 766
|
2 968
|
2 259
|
1 589
|
1 384
|
1 384
|
1 206
|
1 308
|
2 597
|
2 589
|
2 589
|
2 589
|
2 429
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
202
|
833
|
848
|
185
|
294
|
512
|
830
|
611
|
404
|
1 262
|
588
|
991
|
378
|
237
|
133
|
630
|
595
|
629
|
704
|
783
|
792
|
695
|
762
|
716
|
|
| Total Equity |
63 481
N/A
|
58 238
-8%
|
60 131
+3%
|
50 316
-16%
|
48 572
-3%
|
38 802
-20%
|
39 549
+2%
|
32 413
-18%
|
31 045
-4%
|
28 875
-7%
|
26 757
-7%
|
24 060
-10%
|
20 749
-14%
|
17 637
-15%
|
15 619
-11%
|
13 103
-16%
|
10 417
-20%
|
9 170
-12%
|
7 008
-24%
|
6 024
-14%
|
5 825
-3%
|
5 832
+0%
|
5 455
-6%
|
5 688
+4%
|
|
| Total Liabilities & Equity |
110 753
N/A
|
107 851
-3%
|
109 179
+1%
|
91 496
-16%
|
92 937
+2%
|
77 436
-17%
|
71 617
-8%
|
59 414
-17%
|
55 952
-6%
|
54 498
-3%
|
52 119
-4%
|
45 947
-12%
|
40 096
-13%
|
35 799
-11%
|
30 871
-14%
|
26 791
-13%
|
23 488
-12%
|
23 695
+1%
|
20 955
-12%
|
19 552
-7%
|
19 245
-2%
|
19 671
+2%
|
18 870
-4%
|
17 043
-10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 039
|
1 049
|
1 049
|
1 030
|
1 085
|
1 150
|
1 155
|
1 145
|
1 254
|
1 270
|
1 279
|
1 263
|
1 263
|
1 263
|
682
|
682
|
683
|
694
|
694
|
694
|
694
|
694
|
694
|
694
|
|