Sakura Development Co Ltd
TWSE:2539
Balance Sheet
Balance Sheet Decomposition
Sakura Development Co Ltd
Sakura Development Co Ltd
Balance Sheet
Sakura Development Co Ltd
| 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 |
48
|
3
|
19
|
1
|
293
|
228
|
39
|
413
|
34
|
81
|
640
|
152
|
743
|
827
|
210
|
86
|
645
|
155
|
166
|
103
|
867
|
1 499
|
|
| Cash |
48
|
3
|
19
|
1
|
293
|
228
|
39
|
413
|
34
|
81
|
640
|
152
|
743
|
827
|
210
|
86
|
645
|
155
|
166
|
103
|
867
|
1 499
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
366
|
99
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
27
|
23
|
13
|
68
|
7
|
29
|
26
|
24
|
14
|
13
|
288
|
18
|
17
|
27
|
8
|
4
|
140
|
32
|
1
|
24
|
66
|
326
|
|
| Accounts Receivables |
23
|
13
|
12
|
8
|
5
|
21
|
20
|
17
|
10
|
8
|
285
|
13
|
11
|
24
|
8
|
1
|
121
|
32
|
1
|
0
|
37
|
271
|
|
| Other Receivables |
4
|
10
|
1
|
60
|
2
|
8
|
6
|
7
|
4
|
5
|
3
|
5
|
6
|
3
|
0
|
3
|
19
|
0
|
0
|
24
|
29
|
55
|
|
| Inventory |
626
|
517
|
64
|
614
|
712
|
1 485
|
1 388
|
1 514
|
3 475
|
3 883
|
4 876
|
6 179
|
7 483
|
7 674
|
10 599
|
11 710
|
12 095
|
16 359
|
19 012
|
19 366
|
21 673
|
25 202
|
|
| Other Current Assets |
0
|
690
|
0
|
22
|
104
|
44
|
36
|
25
|
89
|
204
|
93
|
67
|
318
|
262
|
202
|
635
|
654
|
1 487
|
1 711
|
1 366
|
2 559
|
4 396
|
|
| Total Current Assets |
701
|
1 233
|
96
|
705
|
1 116
|
1 787
|
1 488
|
1 976
|
3 977
|
4 280
|
5 974
|
6 523
|
8 561
|
8 790
|
11 020
|
12 435
|
13 534
|
18 035
|
20 890
|
20 859
|
25 165
|
31 423
|
|
| PP&E Net |
1 114
|
287
|
101
|
89
|
34
|
40
|
46
|
41
|
41
|
40
|
14
|
13
|
1
|
63
|
60
|
57
|
57
|
54
|
56
|
53
|
49
|
48
|
|
| PP&E Gross |
1 114
|
287
|
101
|
89
|
34
|
40
|
46
|
41
|
41
|
40
|
14
|
13
|
1
|
63
|
60
|
57
|
57
|
54
|
56
|
53
|
49
|
48
|
|
| Accumulated Depreciation |
39
|
40
|
233
|
244
|
303
|
262
|
295
|
257
|
259
|
261
|
29
|
30
|
3
|
3
|
6
|
9
|
12
|
15
|
18
|
22
|
26
|
29
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
|
| Note Receivable |
4
|
3
|
69
|
3
|
0
|
8
|
13
|
7
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
18
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
104
|
103
|
70
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|
| Other Long-Term Assets |
21
|
32
|
29
|
26
|
80
|
82
|
164
|
81
|
81
|
79
|
6
|
5
|
6
|
5
|
5
|
40
|
39
|
31
|
36
|
24
|
21
|
19
|
|
| Total Assets |
1 840
N/A
|
1 556
-15%
|
295
-81%
|
822
+179%
|
1 230
+50%
|
1 916
+56%
|
1 711
-11%
|
2 104
+23%
|
4 101
+95%
|
4 404
+7%
|
6 099
+38%
|
6 644
+9%
|
8 638
+30%
|
8 881
+3%
|
11 109
+25%
|
12 556
+13%
|
13 653
+9%
|
18 143
+33%
|
21 008
+16%
|
20 959
0%
|
25 280
+21%
|
31 533
+25%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
5
|
0
|
20
|
1
|
1
|
140
|
10
|
69
|
156
|
210
|
318
|
233
|
311
|
328
|
347
|
341
|
443
|
510
|
479
|
564
|
764
|
1 059
|
|
| Accrued Liabilities |
25
|
22
|
0
|
22
|
20
|
19
|
24
|
36
|
71
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1 074
|
917
|
4
|
372
|
410
|
155
|
99
|
99
|
737
|
377
|
1 262
|
1 025
|
1 102
|
460
|
1 344
|
1 888
|
1 523
|
3 808
|
2 654
|
1 740
|
280
|
558
|
|
| Current Portion of Long-Term Debt |
628
|
68
|
26
|
238
|
238
|
0
|
0
|
0
|
317
|
647
|
898
|
556
|
1 131
|
907
|
1 716
|
2 382
|
1 414
|
707
|
3 100
|
3 729
|
5 535
|
6 542
|
|
| Other Current Liabilities |
1
|
32
|
1
|
1
|
7
|
109
|
28
|
54
|
398
|
412
|
672
|
557
|
574
|
655
|
482
|
826
|
1 267
|
1 776
|
2 330
|
1 900
|
3 753
|
6 698
|
|
| Total Current Liabilities |
1 733
|
1 039
|
51
|
634
|
676
|
423
|
162
|
259
|
1 679
|
1 792
|
3 150
|
2 372
|
3 118
|
2 350
|
3 889
|
5 437
|
4 647
|
6 802
|
8 564
|
7 933
|
10 332
|
14 858
|
|
| Long-Term Debt |
0
|
97
|
95
|
0
|
28
|
30
|
34
|
123
|
482
|
564
|
0
|
273
|
757
|
1 105
|
1 356
|
1 349
|
1 768
|
3 573
|
3 950
|
3 064
|
3 150
|
2 392
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
32
|
22
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
2
|
8
|
5
|
1
|
5
|
2
|
2
|
0
|
|
| Total Liabilities |
1 765
N/A
|
1 158
-34%
|
150
-87%
|
637
+325%
|
707
+11%
|
456
-36%
|
197
-57%
|
382
+94%
|
2 162
+466%
|
2 356
+9%
|
3 151
+34%
|
2 647
-16%
|
3 875
+46%
|
3 456
-11%
|
5 247
+52%
|
6 794
+29%
|
6 420
-6%
|
10 376
+62%
|
12 519
+21%
|
10 999
-12%
|
13 485
+23%
|
17 250
+28%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
199
|
500
|
500
|
800
|
800
|
1 280
|
1 280
|
1 315
|
1 470
|
1 656
|
1 879
|
2 386
|
2 864
|
3 436
|
3 780
|
4 082
|
4 632
|
5 585
|
6 399
|
7 350
|
8 571
|
9 943
|
|
| Retained Earnings |
202
|
102
|
354
|
614
|
665
|
26
|
54
|
227
|
286
|
210
|
1 019
|
1 561
|
1 850
|
1 938
|
2 032
|
1 612
|
2 529
|
2 007
|
1 866
|
2 538
|
3 129
|
4 245
|
|
| Additional Paid In Capital |
79
|
0
|
0
|
0
|
32
|
207
|
180
|
180
|
182
|
182
|
50
|
50
|
50
|
50
|
50
|
67
|
66
|
171
|
213
|
66
|
95
|
95
|
|
| Other Equity |
0
|
0
|
0
|
0
|
355
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
12
|
6
|
0
|
0
|
|
| Total Equity |
75
N/A
|
398
+431%
|
146
-63%
|
186
+27%
|
522
+181%
|
1 460
+180%
|
1 514
+4%
|
1 722
+14%
|
1 939
+13%
|
2 048
+6%
|
2 948
+44%
|
3 998
+36%
|
4 763
+19%
|
5 424
+14%
|
5 861
+8%
|
5 762
-2%
|
7 233
+26%
|
7 767
+7%
|
8 489
+9%
|
9 961
+17%
|
11 795
+18%
|
14 283
+21%
|
|
| Total Liabilities & Equity |
1 840
N/A
|
1 556
-15%
|
295
-81%
|
822
+179%
|
1 230
+50%
|
1 916
+56%
|
1 711
-11%
|
2 104
+23%
|
4 101
+95%
|
4 404
+7%
|
6 099
+38%
|
6 644
+9%
|
8 638
+30%
|
8 881
+3%
|
11 109
+25%
|
12 556
+13%
|
13 653
+9%
|
18 143
+33%
|
21 008
+16%
|
20 959
0%
|
25 280
+21%
|
31 533
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
49
|
123
|
123
|
197
|
197
|
1 147
|
1 147
|
1 147
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
1 153
|
1 170
|
1 176
|
1 186
|
1 193
|
1 193
|
|