Chicony Electronics Co Ltd
TWSE:2385
Balance Sheet
Balance Sheet Decomposition
Chicony Electronics Co Ltd
Chicony Electronics Co Ltd
Balance Sheet
Chicony Electronics 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 |
253
|
154
|
415
|
616
|
1 338
|
900
|
1 408
|
2 184
|
1 457
|
955
|
1 324
|
1 838
|
1 579
|
1 981
|
2 350
|
3 077
|
2 680
|
1 952
|
4 137
|
3 751
|
1 726
|
12 156
|
19 154
|
26 185
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 529
|
1 879
|
2 268
|
2 578
|
2 053
|
1 515
|
3 575
|
3 467
|
1 637
|
8 021
|
13 450
|
20 623
|
|
| Cash Equivalents |
253
|
154
|
415
|
616
|
1 338
|
900
|
1 408
|
2 184
|
1 457
|
955
|
1 324
|
1 838
|
50
|
102
|
81
|
499
|
627
|
438
|
561
|
285
|
88
|
4 136
|
5 704
|
5 563
|
|
| Short-Term Investments |
421
|
0
|
278
|
134
|
77
|
303
|
665
|
999
|
2 293
|
3 859
|
4 950
|
3 581
|
5 655
|
5 419
|
4 418
|
4 721
|
7 175
|
7 237
|
6 906
|
6 028
|
5 037
|
4 302
|
5 150
|
6 119
|
|
| Total Receivables |
2 238
|
2 416
|
4 034
|
4 920
|
6 610
|
7 858
|
9 336
|
10 521
|
12 128
|
12 727
|
14 833
|
17 749
|
18 871
|
19 768
|
19 122
|
20 479
|
19 732
|
18 606
|
20 830
|
23 998
|
29 271
|
25 754
|
23 229
|
27 929
|
|
| Accounts Receivables |
2 164
|
2 265
|
3 871
|
4 264
|
6 039
|
7 405
|
8 750
|
9 882
|
11 575
|
12 064
|
14 340
|
17 180
|
18 442
|
19 155
|
18 403
|
19 365
|
18 386
|
17 930
|
20 516
|
23 558
|
28 866
|
25 219
|
22 623
|
27 345
|
|
| Other Receivables |
74
|
151
|
163
|
656
|
571
|
453
|
586
|
639
|
553
|
663
|
493
|
569
|
429
|
612
|
719
|
1 114
|
1 346
|
676
|
314
|
440
|
405
|
535
|
605
|
584
|
|
| Inventory |
1 630
|
2 172
|
3 260
|
4 021
|
4 984
|
4 926
|
5 616
|
6 055
|
6 644
|
7 571
|
7 398
|
8 541
|
8 702
|
10 019
|
9 414
|
10 294
|
12 458
|
15 078
|
13 847
|
15 692
|
21 796
|
18 754
|
15 788
|
16 562
|
|
| Other Current Assets |
407
|
284
|
372
|
185
|
221
|
260
|
298
|
259
|
278
|
360
|
614
|
700
|
671
|
1 334
|
1 114
|
1 252
|
1 425
|
3 549
|
1 460
|
1 911
|
1 901
|
1 734
|
2 256
|
2 022
|
|
| Total Current Assets |
4 948
|
5 025
|
8 358
|
9 876
|
13 229
|
14 246
|
17 323
|
20 018
|
22 801
|
25 472
|
29 119
|
32 409
|
35 478
|
38 520
|
36 418
|
39 822
|
43 471
|
46 422
|
47 180
|
51 380
|
59 731
|
62 701
|
65 578
|
78 817
|
|
| PP&E Net |
1 889
|
1 922
|
2 338
|
3 192
|
3 990
|
4 521
|
5 049
|
6 581
|
8 089
|
8 607
|
10 036
|
10 483
|
12 076
|
14 500
|
15 722
|
13 765
|
14 212
|
12 868
|
14 298
|
16 714
|
16 461
|
16 814
|
16 943
|
17 794
|
|
| PP&E Gross |
1 889
|
1 922
|
2 338
|
3 192
|
3 990
|
4 521
|
5 049
|
6 581
|
8 089
|
8 607
|
10 036
|
10 483
|
12 076
|
14 500
|
15 722
|
13 765
|
14 212
|
12 868
|
14 298
|
16 714
|
16 461
|
16 814
|
16 943
|
17 794
|
|
| Accumulated Depreciation |
1 035
|
1 193
|
1 332
|
1 140
|
1 752
|
2 240
|
2 762
|
3 722
|
4 232
|
4 795
|
6 243
|
7 245
|
9 041
|
10 954
|
12 353
|
13 192
|
13 826
|
14 678
|
14 914
|
16 406
|
17 835
|
19 844
|
20 763
|
22 444
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
102
|
102
|
106
|
112
|
183
|
197
|
290
|
254
|
110
|
126
|
113
|
113
|
113
|
97
|
79
|
92
|
107
|
84
|
118
|
177
|
|
| Goodwill |
178
|
299
|
273
|
273
|
232
|
228
|
212
|
24
|
26
|
27
|
61
|
58
|
59
|
120
|
150
|
143
|
137
|
137
|
64
|
9
|
9
|
10
|
10
|
10
|
|
| Long-Term Investments |
304
|
544
|
945
|
1 055
|
479
|
599
|
788
|
1 208
|
1 867
|
2 110
|
3 124
|
2 626
|
2 089
|
2 657
|
5 369
|
9 610
|
8 714
|
8 421
|
9 318
|
6 757
|
6 816
|
6 856
|
7 533
|
7 944
|
|
| Other Long-Term Assets |
209
|
286
|
237
|
284
|
164
|
115
|
129
|
261
|
220
|
285
|
237
|
234
|
1 088
|
1 076
|
1 198
|
845
|
808
|
987
|
505
|
489
|
602
|
600
|
607
|
628
|
|
| Other Assets |
178
|
299
|
273
|
273
|
232
|
228
|
212
|
24
|
26
|
27
|
61
|
58
|
59
|
120
|
150
|
143
|
137
|
137
|
64
|
9
|
9
|
10
|
10
|
10
|
|
| Total Assets |
7 528
N/A
|
8 075
+7%
|
12 151
+50%
|
14 680
+21%
|
18 196
+24%
|
19 811
+9%
|
23 607
+19%
|
28 204
+19%
|
33 185
+18%
|
36 696
+11%
|
42 867
+17%
|
46 064
+7%
|
50 900
+10%
|
57 000
+12%
|
58 970
+3%
|
64 298
+9%
|
67 454
+5%
|
68 932
+2%
|
71 444
+4%
|
75 442
+6%
|
83 726
+11%
|
87 064
+4%
|
90 789
+4%
|
105 370
+16%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 464
|
2 683
|
4 653
|
5 407
|
6 270
|
6 439
|
7 261
|
6 961
|
10 239
|
10 465
|
10 671
|
14 729
|
16 618
|
19 572
|
19 105
|
20 795
|
21 222
|
23 016
|
24 178
|
25 647
|
27 577
|
20 929
|
23 233
|
24 461
|
|
| Accrued Liabilities |
371
|
490
|
496
|
602
|
868
|
1 265
|
1 642
|
2 468
|
2 883
|
2 687
|
3 744
|
4 077
|
0
|
0
|
2 164
|
2 309
|
2 683
|
2 412
|
3 178
|
4 023
|
4 330
|
4 777
|
4 851
|
5 756
|
|
| Short-Term Debt |
1 106
|
954
|
1 246
|
3 239
|
3 807
|
1 763
|
3 588
|
6 336
|
1 994
|
2 632
|
4 624
|
1 704
|
698
|
2 099
|
2 473
|
2 101
|
4 246
|
5 644
|
895
|
88
|
1 624
|
2 898
|
1 396
|
6 251
|
|
| Current Portion of Long-Term Debt |
30
|
1
|
27
|
1
|
1
|
1
|
0
|
2 059
|
0
|
300
|
1 835
|
0
|
447
|
0
|
0
|
0
|
0
|
417
|
117
|
236
|
139
|
129
|
123
|
166
|
|
| Other Current Liabilities |
314
|
348
|
450
|
447
|
855
|
827
|
749
|
653
|
1 317
|
1 174
|
1 377
|
1 720
|
7 387
|
8 375
|
6 481
|
7 860
|
8 722
|
7 693
|
9 874
|
11 631
|
13 086
|
15 327
|
14 358
|
13 660
|
|
| Total Current Liabilities |
4 285
|
4 475
|
6 872
|
9 697
|
11 801
|
10 296
|
13 239
|
18 476
|
16 433
|
17 259
|
22 250
|
22 231
|
25 149
|
30 457
|
30 223
|
33 065
|
36 873
|
39 182
|
38 243
|
41 626
|
46 755
|
44 060
|
43 961
|
50 293
|
|
| Long-Term Debt |
308
|
28
|
170
|
181
|
885
|
2 503
|
2 146
|
974
|
3 600
|
4 102
|
2 160
|
4 844
|
924
|
500
|
2 390
|
2 352
|
1 831
|
1 006
|
466
|
339
|
273
|
181
|
107
|
221
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
25
|
24
|
26
|
21
|
17
|
15
|
15
|
15
|
37
|
37
|
37
|
122
|
231
|
298
|
583
|
512
|
397
|
246
|
259
|
297
|
|
| Minority Interest |
273
|
47
|
304
|
391
|
603
|
663
|
426
|
376
|
1 049
|
1 280
|
1 537
|
2 024
|
3 295
|
3 696
|
3 836
|
4 366
|
4 482
|
4 103
|
4 626
|
4 900
|
5 580
|
6 685
|
7 140
|
8 035
|
|
| Other Liabilities |
82
|
73
|
93
|
105
|
113
|
87
|
94
|
64
|
62
|
64
|
69
|
82
|
487
|
179
|
206
|
234
|
243
|
264
|
258
|
294
|
267
|
237
|
249
|
350
|
|
| Total Liabilities |
4 948
N/A
|
4 624
-7%
|
7 439
+61%
|
10 375
+39%
|
13 427
+29%
|
13 572
+1%
|
15 931
+17%
|
19 910
+25%
|
21 162
+6%
|
22 719
+7%
|
26 030
+15%
|
29 196
+12%
|
29 892
+2%
|
34 869
+17%
|
36 692
+5%
|
40 139
+9%
|
43 661
+9%
|
44 854
+3%
|
44 176
-2%
|
47 671
+8%
|
53 273
+12%
|
51 409
-3%
|
51 715
+1%
|
59 196
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 222
|
2 495
|
2 988
|
3 735
|
4 150
|
4 426
|
5 009
|
5 570
|
5 913
|
6 256
|
6 444
|
6 758
|
6 867
|
6 949
|
7 038
|
7 121
|
7 206
|
7 304
|
7 345
|
7 395
|
7 453
|
7 518
|
7 601
|
7 601
|
|
| Retained Earnings |
467
|
1 173
|
1 955
|
1 651
|
1 462
|
2 304
|
3 505
|
4 139
|
5 874
|
7 199
|
8 677
|
9 718
|
11 076
|
11 943
|
12 416
|
12 863
|
13 793
|
14 934
|
17 452
|
18 517
|
20 330
|
23 042
|
24 775
|
27 838
|
|
| Additional Paid In Capital |
35
|
207
|
184
|
223
|
251
|
169
|
139
|
304
|
547
|
1 189
|
1 255
|
1 728
|
3 068
|
3 603
|
4 090
|
4 629
|
5 137
|
5 634
|
6 114
|
6 413
|
7 182
|
8 060
|
9 427
|
10 348
|
|
| Unrealized Security Profit/Loss |
4
|
6
|
12
|
0
|
10
|
32
|
24
|
435
|
299
|
787
|
368
|
781
|
0
|
1 283
|
2 356
|
9
|
815
|
2 079
|
1 216
|
1 438
|
1 041
|
1 476
|
782
|
93
|
|
| Treasury Stock |
62
|
369
|
361
|
966
|
961
|
657
|
1 173
|
1 679
|
840
|
817
|
311
|
311
|
311
|
311
|
311
|
517
|
517
|
729
|
311
|
311
|
311
|
311
|
299
|
274
|
|
| Other Equity |
78
|
48
|
43
|
337
|
123
|
35
|
172
|
394
|
231
|
638
|
403
|
243
|
308
|
1 230
|
1 400
|
55
|
1 009
|
986
|
2 115
|
2 803
|
3 159
|
1 179
|
1 647
|
755
|
|
| Total Equity |
2 580
N/A
|
3 451
+34%
|
4 712
+37%
|
4 306
-9%
|
4 769
+11%
|
6 238
+31%
|
7 676
+23%
|
8 294
+8%
|
12 024
+45%
|
13 977
+16%
|
16 837
+20%
|
16 869
+0%
|
21 008
+25%
|
22 130
+5%
|
22 278
+1%
|
24 159
+8%
|
23 794
-2%
|
24 078
+1%
|
27 268
+13%
|
27 771
+2%
|
30 454
+10%
|
35 655
+17%
|
39 074
+10%
|
46 174
+18%
|
|
| Total Liabilities & Equity |
7 528
N/A
|
8 075
+7%
|
12 151
+50%
|
14 680
+21%
|
18 196
+24%
|
19 811
+9%
|
23 607
+19%
|
28 204
+19%
|
33 185
+18%
|
36 696
+11%
|
42 867
+17%
|
46 064
+7%
|
50 900
+10%
|
57 000
+12%
|
58 970
+3%
|
64 298
+9%
|
67 454
+5%
|
68 932
+2%
|
71 444
+4%
|
75 442
+6%
|
83 726
+11%
|
87 064
+4%
|
90 789
+4%
|
105 370
+16%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
566
|
576
|
595
|
593
|
602
|
625
|
635
|
610
|
637
|
645
|
653
|
662
|
667
|
671
|
677
|
679
|
684
|
687
|
697
|
702
|
708
|
708
|
724
|
728
|
|