LARGAN Precision Co Ltd
TWSE:3008
Balance Sheet
Balance Sheet Decomposition
LARGAN Precision Co Ltd
LARGAN Precision Co Ltd
Balance Sheet
LARGAN Precision 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 |
985
|
633
|
927
|
977
|
596
|
903
|
2 178
|
3 517
|
4 264
|
5 056
|
8 124
|
9 604
|
13 503
|
24 100
|
39 212
|
52 740
|
67 896
|
83 403
|
84 921
|
89 621
|
89 149
|
110 172
|
107 490
|
113 658
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
894
|
11 669
|
8 612
|
6 294
|
7 865
|
7 166
|
7 218
|
4 727
|
4 818
|
4 732
|
4 330
|
3 839
|
|
| Cash Equivalents |
985
|
633
|
927
|
977
|
596
|
903
|
2 178
|
3 517
|
4 264
|
5 056
|
8 124
|
9 604
|
12 609
|
12 432
|
30 600
|
46 447
|
60 031
|
76 238
|
77 703
|
84 894
|
84 331
|
105 440
|
103 160
|
109 819
|
|
| Short-Term Investments |
616
|
1 180
|
1 033
|
529
|
848
|
2 278
|
2 069
|
2 419
|
2 388
|
3 558
|
3 186
|
2 014
|
3 542
|
3 477
|
6 705
|
3 536
|
2 056
|
1 438
|
7 190
|
13 258
|
18 983
|
4 888
|
11 027
|
14 348
|
|
| Total Receivables |
317
|
539
|
823
|
583
|
1 522
|
2 077
|
1 782
|
1 494
|
2 381
|
3 187
|
3 544
|
6 582
|
6 956
|
13 624
|
11 745
|
15 374
|
15 474
|
11 980
|
15 630
|
11 479
|
10 272
|
8 767
|
11 061
|
11 307
|
|
| Accounts Receivables |
307
|
529
|
810
|
577
|
1 514
|
2 058
|
1 772
|
1 491
|
2 377
|
3 182
|
3 510
|
6 511
|
6 591
|
13 002
|
11 219
|
14 437
|
14 434
|
10 659
|
15 204
|
11 157
|
9 938
|
8 051
|
10 091
|
10 349
|
|
| Other Receivables |
10
|
10
|
13
|
6
|
8
|
19
|
10
|
3
|
4
|
5
|
34
|
71
|
365
|
622
|
525
|
937
|
1 040
|
1 321
|
426
|
322
|
333
|
716
|
969
|
958
|
|
| Inventory |
214
|
247
|
400
|
569
|
624
|
663
|
620
|
625
|
622
|
902
|
1 461
|
2 532
|
2 693
|
3 538
|
3 730
|
2 585
|
2 577
|
3 893
|
3 631
|
4 026
|
5 708
|
5 191
|
4 591
|
5 733
|
|
| Other Current Assets |
71
|
60
|
81
|
142
|
187
|
129
|
67
|
203
|
169
|
113
|
160
|
241
|
115
|
19
|
108
|
107
|
134
|
592
|
259
|
1 015
|
226
|
185
|
153
|
718
|
|
| Total Current Assets |
2 203
|
2 658
|
3 264
|
2 801
|
3 776
|
6 050
|
6 715
|
8 257
|
9 825
|
12 815
|
16 473
|
20 973
|
26 809
|
44 809
|
61 500
|
74 343
|
88 136
|
101 306
|
111 630
|
119 399
|
124 337
|
129 202
|
134 321
|
145 764
|
|
| PP&E Net |
786
|
1 008
|
1 756
|
2 372
|
3 302
|
4 021
|
4 201
|
5 056
|
5 491
|
5 832
|
8 094
|
9 767
|
10 569
|
14 531
|
20 660
|
21 008
|
26 189
|
29 288
|
34 304
|
35 172
|
36 967
|
40 772
|
44 362
|
49 727
|
|
| PP&E Gross |
786
|
1 008
|
1 756
|
2 372
|
3 302
|
4 021
|
4 201
|
5 056
|
5 491
|
5 832
|
8 094
|
9 767
|
10 569
|
14 531
|
20 660
|
21 008
|
26 189
|
29 288
|
34 304
|
35 172
|
36 967
|
40 772
|
44 362
|
49 727
|
|
| Accumulated Depreciation |
427
|
511
|
533
|
746
|
1 037
|
1 526
|
1 949
|
2 401
|
2 867
|
3 424
|
4 263
|
5 354
|
6 588
|
8 244
|
9 752
|
11 634
|
13 816
|
16 573
|
20 165
|
22 466
|
26 966
|
29 029
|
33 667
|
39 667
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
22
|
31
|
31
|
29
|
26
|
31
|
30
|
36
|
26
|
33
|
28
|
35
|
84
|
81
|
102
|
113
|
70
|
149
|
239
|
369
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
|
| Long-Term Investments |
405
|
425
|
412
|
338
|
243
|
207
|
205
|
261
|
267
|
248
|
231
|
334
|
274
|
731
|
725
|
712
|
473
|
525
|
6 652
|
15 443
|
12 552
|
14 486
|
15 880
|
20 015
|
|
| Other Long-Term Assets |
15
|
18
|
22
|
39
|
43
|
23
|
19
|
38
|
67
|
70
|
81
|
78
|
936
|
949
|
1 073
|
977
|
1 018
|
1 449
|
1 133
|
1 149
|
786
|
360
|
335
|
516
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
|
| Total Assets |
3 409
N/A
|
4 109
+21%
|
5 454
+33%
|
5 549
+2%
|
7 386
+33%
|
10 331
+40%
|
11 172
+8%
|
13 640
+22%
|
15 675
+15%
|
18 996
+21%
|
24 909
+31%
|
31 188
+25%
|
38 614
+24%
|
61 054
+58%
|
83 987
+38%
|
97 074
+16%
|
115 901
+19%
|
132 648
+14%
|
153 822
+16%
|
171 276
+11%
|
174 711
+2%
|
184 970
+6%
|
195 138
+5%
|
216 527
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
50
|
104
|
220
|
106
|
260
|
252
|
248
|
273
|
410
|
560
|
1 358
|
3 555
|
2 507
|
4 999
|
2 864
|
1 883
|
2 174
|
1 806
|
1 490
|
1 601
|
1 679
|
1 690
|
1 732
|
1 857
|
|
| Accrued Liabilities |
37
|
78
|
85
|
134
|
223
|
195
|
191
|
945
|
867
|
1 172
|
1 582
|
2 027
|
0
|
0
|
0
|
0
|
0
|
14 575
|
17 092
|
18 526
|
18 668
|
19 563
|
19 450
|
21 102
|
|
| Short-Term Debt |
45
|
47
|
226
|
52
|
221
|
264
|
24
|
111
|
16
|
112
|
444
|
93
|
83
|
190
|
157
|
38
|
396
|
553
|
219
|
250
|
0
|
19
|
0
|
203
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
43
|
50
|
58
|
52
|
45
|
|
| Other Current Liabilities |
90
|
37
|
309
|
225
|
557
|
434
|
549
|
333
|
654
|
699
|
1 661
|
2 399
|
5 507
|
9 594
|
17 506
|
18 220
|
20 840
|
7 997
|
8 309
|
9 809
|
12 336
|
8 058
|
8 283
|
7 370
|
|
| Total Current Liabilities |
221
|
266
|
840
|
517
|
1 261
|
1 146
|
1 012
|
1 662
|
1 948
|
2 543
|
5 045
|
8 075
|
8 097
|
14 783
|
20 527
|
20 141
|
23 410
|
24 931
|
27 150
|
30 229
|
32 733
|
29 388
|
29 517
|
30 578
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
123
|
119
|
75
|
29
|
40
|
|
| Deferred Income Tax |
164
|
141
|
140
|
95
|
4
|
9
|
17
|
29
|
0
|
0
|
0
|
0
|
9
|
10
|
0
|
11
|
1
|
16
|
3
|
9
|
15
|
333
|
11
|
461
|
|
| Minority Interest |
87
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 869
|
|
| Other Liabilities |
26
|
31
|
40
|
34
|
26
|
22
|
22
|
18
|
21
|
67
|
54
|
49
|
62
|
62
|
73
|
79
|
94
|
102
|
110
|
113
|
104
|
65
|
70
|
60
|
|
| Total Liabilities |
498
N/A
|
547
+10%
|
1 021
+87%
|
646
-37%
|
1 291
+100%
|
1 177
-9%
|
1 051
-11%
|
1 709
+63%
|
1 969
+15%
|
2 610
+33%
|
5 099
+95%
|
8 124
+59%
|
8 168
+1%
|
14 855
+82%
|
20 600
+39%
|
20 232
-2%
|
23 504
+16%
|
25 049
+7%
|
27 428
+9%
|
30 474
+11%
|
32 971
+8%
|
29 861
-9%
|
29 627
-1%
|
33 008
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
622
|
855
|
959
|
1 074
|
1 146
|
1 213
|
1 257
|
1 301
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
1 335
|
1 335
|
1 335
|
|
| Retained Earnings |
1 174
|
1 621
|
2 388
|
2 752
|
3 850
|
6 742
|
7 659
|
9 482
|
10 641
|
13 344
|
16 732
|
20 029
|
27 308
|
42 919
|
60 227
|
74 432
|
91 870
|
106 504
|
125 636
|
139 646
|
141 878
|
152 652
|
160 871
|
175 969
|
|
| Additional Paid In Capital |
1 084
|
1 074
|
1 074
|
1 074
|
1 074
|
1 074
|
1 074
|
1 074
|
1 578
|
1 580
|
1 585
|
1 588
|
1 556
|
1 556
|
1 556
|
1 556
|
1 556
|
1 557
|
1 558
|
1 561
|
1 563
|
1 555
|
1 560
|
1 562
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
89
|
68
|
28
|
35
|
50
|
19
|
10
|
33
|
33
|
5
|
3
|
1
|
55
|
80
|
1
|
346
|
252
|
2 451
|
3 851
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 401
|
0
|
0
|
0
|
|
| Other Equity |
31
|
13
|
11
|
4
|
25
|
36
|
62
|
101
|
111
|
71
|
133
|
96
|
208
|
382
|
258
|
484
|
2 370
|
1 748
|
2 062
|
1 747
|
1 987
|
684
|
706
|
802
|
|
| Total Equity |
2 911
N/A
|
3 562
+22%
|
4 433
+24%
|
4 904
+11%
|
6 095
+24%
|
9 154
+50%
|
10 121
+11%
|
11 931
+18%
|
13 706
+15%
|
16 386
+20%
|
19 810
+21%
|
23 064
+16%
|
30 445
+32%
|
46 198
+52%
|
63 386
+37%
|
76 843
+21%
|
92 397
+20%
|
107 600
+16%
|
126 394
+17%
|
140 802
+11%
|
141 740
+1%
|
155 109
+9%
|
165 510
+7%
|
183 519
+11%
|
|
| Total Liabilities & Equity |
3 409
N/A
|
4 109
+21%
|
5 454
+33%
|
5 549
+2%
|
7 386
+33%
|
10 331
+40%
|
11 172
+8%
|
13 640
+22%
|
15 675
+15%
|
18 996
+21%
|
24 909
+31%
|
31 188
+25%
|
38 614
+24%
|
61 054
+58%
|
83 987
+38%
|
97 074
+16%
|
115 901
+19%
|
132 648
+14%
|
153 822
+16%
|
171 276
+11%
|
174 711
+2%
|
184 970
+6%
|
195 138
+5%
|
216 527
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
114
|
121
|
123
|
126
|
128
|
129
|
131
|
133
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
133
|
133
|
133
|
133
|
|