Taiwan Tea Corp
TWSE:2913
Balance Sheet
Balance Sheet Decomposition
Taiwan Tea Corp
Taiwan Tea Corp
Balance Sheet
Taiwan Tea Corp
| 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 |
146
|
364
|
197
|
89
|
72
|
156
|
138
|
80
|
141
|
137
|
99
|
128
|
155
|
167
|
78
|
198
|
186
|
125
|
176
|
215
|
239
|
151
|
55
|
65
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
155
|
153
|
78
|
198
|
186
|
125
|
176
|
215
|
239
|
151
|
55
|
65
|
|
| Cash Equivalents |
146
|
364
|
197
|
89
|
72
|
156
|
138
|
80
|
141
|
137
|
99
|
8
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
401
|
245
|
218
|
126
|
28
|
29
|
17
|
0
|
0
|
14
|
0
|
2
|
83
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Total Receivables |
633
|
541
|
512
|
339
|
246
|
405
|
495
|
287
|
239
|
242
|
265
|
474
|
450
|
278
|
44
|
27
|
29
|
22
|
24
|
41
|
38
|
35
|
31
|
29
|
|
| Accounts Receivables |
375
|
367
|
349
|
251
|
135
|
364
|
439
|
236
|
173
|
171
|
174
|
128
|
116
|
14
|
21
|
20
|
18
|
19
|
22
|
30
|
32
|
28
|
25
|
24
|
|
| Other Receivables |
258
|
174
|
163
|
88
|
111
|
41
|
56
|
51
|
66
|
71
|
91
|
346
|
334
|
264
|
22
|
7
|
12
|
3
|
2
|
12
|
5
|
7
|
6
|
6
|
|
| Inventory |
332
|
229
|
312
|
182
|
211
|
1 448
|
1 536
|
1 678
|
2 274
|
2 241
|
2 110
|
2 167
|
1 994
|
2 002
|
2 034
|
791
|
823
|
885
|
895
|
902
|
947
|
964
|
1 024
|
1 073
|
|
| Other Current Assets |
185
|
52
|
22
|
15
|
38
|
159
|
321
|
963
|
282
|
529
|
613
|
291
|
247
|
139
|
39
|
46
|
67
|
81
|
83
|
72
|
62
|
48
|
32
|
16
|
|
| Total Current Assets |
1 697
|
1 431
|
1 261
|
750
|
594
|
2 197
|
2 507
|
3 008
|
2 937
|
3 163
|
3 087
|
3 062
|
2 954
|
2 585
|
2 207
|
1 061
|
1 105
|
1 113
|
1 178
|
1 230
|
1 286
|
1 199
|
1 143
|
1 192
|
|
| PP&E Net |
19 020
|
16 971
|
16 011
|
14 428
|
14 104
|
13 963
|
13 744
|
15 336
|
14 274
|
14 961
|
18 762
|
1 295
|
908
|
1 007
|
3 825
|
4 276
|
6 055
|
6 130
|
6 595
|
6 766
|
6 333
|
6 232
|
6 109
|
5 999
|
|
| PP&E Gross |
19 020
|
16 971
|
16 011
|
14 428
|
14 104
|
13 963
|
13 744
|
15 336
|
14 274
|
14 961
|
18 762
|
1 295
|
908
|
1 007
|
3 825
|
4 276
|
6 055
|
6 130
|
6 595
|
6 766
|
6 333
|
6 232
|
6 109
|
5 999
|
|
| Accumulated Depreciation |
967
|
768
|
1 777
|
1 397
|
1 426
|
1 531
|
1 548
|
1 337
|
376
|
388
|
406
|
419
|
159
|
160
|
201
|
264
|
310
|
363
|
396
|
368
|
518
|
624
|
643
|
687
|
|
| Intangible Assets |
99
|
86
|
54
|
10
|
0
|
5
|
1
|
0
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
3
|
2
|
2
|
2
|
5
|
10
|
10
|
8
|
6
|
|
| Long-Term Investments |
1 979
|
1 650
|
910
|
772
|
369
|
168
|
112
|
107
|
98
|
82
|
113
|
17 524
|
17 465
|
21 066
|
18 076
|
17 932
|
16 834
|
17 242
|
17 217
|
16 101
|
14 097
|
14 061
|
14 041
|
14 061
|
|
| Other Long-Term Assets |
562
|
2 158
|
1 538
|
1 307
|
1 428
|
508
|
637
|
720
|
471
|
488
|
512
|
299
|
281
|
1 074
|
263
|
347
|
360
|
109
|
107
|
147
|
125
|
79
|
79
|
76
|
|
| Total Assets |
23 357
N/A
|
22 296
-5%
|
19 774
-11%
|
17 268
-13%
|
16 496
-4%
|
16 840
+2%
|
17 001
+1%
|
19 171
+13%
|
17 782
-7%
|
18 697
+5%
|
22 475
+20%
|
22 183
-1%
|
21 610
-3%
|
25 733
+19%
|
24 372
-5%
|
23 619
-3%
|
24 356
+3%
|
24 596
+1%
|
25 098
+2%
|
24 249
-3%
|
21 850
-10%
|
21 580
-1%
|
21 380
-1%
|
21 335
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 569
|
4 319
|
4 117
|
2 893
|
2 684
|
2 461
|
2 270
|
2 198
|
654
|
633
|
585
|
198
|
168
|
46
|
884
|
441
|
18
|
13
|
16
|
37
|
14
|
13
|
10
|
10
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
34
|
30
|
0
|
|
| Short-Term Debt |
3 113
|
3 768
|
3 632
|
3 174
|
2 736
|
2 029
|
1 278
|
949
|
834
|
619
|
141
|
283
|
59
|
11
|
0
|
0
|
1
|
100
|
80
|
80
|
50
|
125
|
170
|
210
|
|
| Current Portion of Long-Term Debt |
902
|
117
|
76
|
49
|
54
|
199
|
432
|
434
|
179
|
89
|
1 375
|
464
|
37
|
139
|
28
|
230
|
230
|
346
|
764
|
183
|
829
|
253
|
361
|
261
|
|
| Other Current Liabilities |
159
|
327
|
263
|
170
|
130
|
316
|
609
|
1 040
|
280
|
1 102
|
800
|
568
|
551
|
410
|
224
|
215
|
250
|
160
|
142
|
73
|
57
|
47
|
115
|
104
|
|
| Total Current Liabilities |
8 744
|
8 530
|
8 088
|
6 286
|
5 604
|
5 005
|
4 590
|
4 621
|
1 947
|
2 443
|
2 964
|
1 512
|
815
|
605
|
1 135
|
885
|
499
|
619
|
1 002
|
372
|
1 001
|
472
|
687
|
585
|
|
| Long-Term Debt |
786
|
253
|
254
|
488
|
407
|
768
|
448
|
401
|
1 106
|
1 338
|
1 833
|
1 343
|
1 680
|
2 708
|
2 983
|
2 696
|
4 409
|
4 953
|
5 080
|
5 991
|
4 674
|
4 815
|
4 573
|
4 743
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 528
|
3 439
|
3 359
|
3 319
|
3 295
|
3 266
|
3 235
|
3 204
|
3 186
|
3 177
|
3 171
|
3 169
|
3 168
|
|
| Minority Interest |
98
|
146
|
182
|
149
|
112
|
159
|
153
|
142
|
47
|
50
|
218
|
290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7 213
|
7 008
|
6 967
|
3 685
|
3 740
|
3 490
|
3 667
|
4 345
|
4 032
|
3 873
|
4 867
|
1 035
|
644
|
2 930
|
876
|
457
|
30
|
26
|
20
|
22
|
13
|
416
|
417
|
420
|
|
| Total Liabilities |
16 840
N/A
|
15 937
-5%
|
15 490
-3%
|
10 609
-32%
|
9 863
-7%
|
9 422
-4%
|
8 858
-6%
|
9 509
+7%
|
7 131
-25%
|
7 704
+8%
|
9 882
+28%
|
7 708
-22%
|
6 570
-15%
|
9 602
+46%
|
8 314
-13%
|
7 333
-12%
|
8 204
+12%
|
8 832
+8%
|
9 306
+5%
|
9 572
+3%
|
8 864
-7%
|
8 875
+0%
|
8 846
0%
|
8 916
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 681
|
9 024
|
9 024
|
6 495
|
6 962
|
7 300
|
8 000
|
5 320
|
6 000
|
6 164
|
6 664
|
7 152
|
7 202
|
7 700
|
7 700
|
7 700
|
7 900
|
7 900
|
7 900
|
7 900
|
7 900
|
7 900
|
7 900
|
7 900
|
|
| Retained Earnings |
3 893
|
116
|
2 529
|
601
|
1 041
|
2 125
|
2 703
|
96
|
202
|
213
|
1 003
|
5 912
|
6 386
|
6 668
|
6 249
|
6 476
|
6 086
|
5 705
|
5 689
|
4 570
|
2 939
|
2 658
|
2 487
|
2 372
|
|
| Additional Paid In Capital |
1 456
|
3
|
10
|
2 984
|
10
|
10
|
8
|
9
|
378
|
646
|
1 072
|
1 411
|
1 451
|
1 763
|
2 110
|
2 110
|
2 206
|
2 206
|
2 206
|
2 198
|
2 198
|
2 198
|
2 198
|
2 198
|
|
| Unrealized Security Profit/Loss |
2 529
|
2 536
|
1 954
|
1 957
|
966
|
2 287
|
2 808
|
4 188
|
4 044
|
3 902
|
3 797
|
0
|
0
|
0
|
0
|
0
|
40
|
48
|
3
|
10
|
51
|
51
|
51
|
50
|
|
| Treasury Stock |
268
|
268
|
268
|
268
|
268
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
68
|
20
|
0
|
5
|
4
|
25
|
31
|
49
|
26
|
66
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
6 517
N/A
|
6 359
-2%
|
4 283
-33%
|
6 660
+55%
|
6 633
0%
|
7 418
+12%
|
8 143
+10%
|
9 662
+19%
|
10 651
+10%
|
10 992
+3%
|
12 594
+15%
|
14 476
+15%
|
15 039
+4%
|
16 131
+7%
|
16 058
0%
|
16 286
+1%
|
16 152
-1%
|
15 764
-2%
|
15 792
+0%
|
14 678
-7%
|
12 986
-12%
|
12 705
-2%
|
12 534
-1%
|
12 419
-1%
|
|
| Total Liabilities & Equity |
23 357
N/A
|
22 296
-5%
|
19 774
-11%
|
17 268
-13%
|
16 496
-4%
|
16 840
+2%
|
17 001
+1%
|
19 171
+13%
|
17 782
-7%
|
18 697
+5%
|
22 475
+20%
|
22 183
-1%
|
21 610
-3%
|
25 733
+19%
|
24 372
-5%
|
23 619
-3%
|
24 356
+3%
|
24 596
+1%
|
25 098
+2%
|
24 249
-3%
|
21 850
-10%
|
21 580
-1%
|
21 380
-1%
|
21 335
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
415
|
415
|
415
|
415
|
447
|
485
|
539
|
539
|
600
|
616
|
666
|
715
|
720
|
770
|
770
|
770
|
790
|
790
|
790
|
790
|
790
|
790
|
790
|
790
|
|