Welltend Technology Corp
TWSE:3021
Balance Sheet
Balance Sheet Decomposition
Welltend Technology Corp
Welltend Technology Corp
Balance Sheet
Welltend Technology Corp
| 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 |
128
|
179
|
125
|
46
|
102
|
219
|
267
|
307
|
354
|
260
|
277
|
307
|
448
|
534
|
499
|
493
|
637
|
568
|
413
|
530
|
827
|
946
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
373
|
519
|
441
|
357
|
567
|
496
|
353
|
485
|
585
|
655
|
|
| Cash Equivalents |
128
|
179
|
125
|
46
|
102
|
219
|
267
|
307
|
354
|
260
|
277
|
26
|
75
|
14
|
58
|
136
|
70
|
71
|
60
|
46
|
242
|
291
|
|
| Short-Term Investments |
26
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
41
|
100
|
48
|
84
|
64
|
40
|
16
|
16
|
2
|
2
|
54
|
|
| Total Receivables |
1 752
|
376
|
216
|
170
|
283
|
215
|
374
|
395
|
467
|
492
|
448
|
508
|
582
|
546
|
593
|
626
|
617
|
706
|
790
|
998
|
824
|
829
|
|
| Accounts Receivables |
1 567
|
304
|
151
|
140
|
275
|
209
|
294
|
377
|
463
|
459
|
440
|
489
|
564
|
542
|
589
|
622
|
617
|
705
|
786
|
995
|
819
|
828
|
|
| Other Receivables |
185
|
72
|
65
|
30
|
8
|
7
|
80
|
18
|
4
|
33
|
9
|
19
|
18
|
4
|
4
|
4
|
1
|
1
|
4
|
2
|
5
|
1
|
|
| Inventory |
728
|
156
|
111
|
77
|
62
|
56
|
79
|
156
|
182
|
204
|
258
|
364
|
377
|
322
|
396
|
534
|
548
|
723
|
877
|
779
|
602
|
609
|
|
| Other Current Assets |
492
|
139
|
81
|
20
|
106
|
91
|
80
|
85
|
93
|
104
|
34
|
30
|
34
|
45
|
51
|
109
|
104
|
96
|
120
|
167
|
97
|
122
|
|
| Total Current Assets |
3 125
|
852
|
535
|
313
|
553
|
582
|
800
|
943
|
1 096
|
1 059
|
1 064
|
1 250
|
1 540
|
1 494
|
1 622
|
1 826
|
1 947
|
2 108
|
2 215
|
2 476
|
2 352
|
2 561
|
|
| PP&E Net |
742
|
692
|
265
|
130
|
162
|
184
|
319
|
328
|
332
|
310
|
340
|
334
|
326
|
301
|
302
|
305
|
377
|
499
|
457
|
500
|
465
|
500
|
|
| PP&E Gross |
742
|
692
|
265
|
130
|
162
|
184
|
319
|
328
|
332
|
310
|
340
|
334
|
326
|
301
|
302
|
305
|
377
|
499
|
457
|
500
|
465
|
500
|
|
| Accumulated Depreciation |
97
|
113
|
205
|
135
|
75
|
69
|
136
|
192
|
132
|
133
|
202
|
247
|
286
|
307
|
290
|
277
|
342
|
412
|
429
|
431
|
494
|
535
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
37
|
36
|
36
|
49
|
47
|
48
|
46
|
45
|
44
|
44
|
42
|
|
| Goodwill |
0
|
0
|
0
|
0
|
4
|
4
|
9
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
17
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
426
|
72
|
26
|
80
|
89
|
80
|
80
|
74
|
55
|
55
|
60
|
60
|
53
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
196
|
193
|
119
|
57
|
54
|
50
|
53
|
47
|
125
|
120
|
92
|
88
|
84
|
77
|
72
|
82
|
61
|
63
|
72
|
60
|
64
|
70
|
|
| Other Assets |
0
|
0
|
0
|
0
|
4
|
4
|
9
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 507
N/A
|
1 813
-60%
|
945
-48%
|
580
-39%
|
860
+48%
|
899
+5%
|
1 260
+40%
|
1 427
+13%
|
1 642
+15%
|
1 579
-4%
|
1 593
+1%
|
1 779
+12%
|
2 040
+15%
|
1 911
-6%
|
2 045
+7%
|
2 261
+11%
|
2 432
+8%
|
2 716
+12%
|
2 790
+3%
|
3 080
+10%
|
2 926
-5%
|
3 172
+8%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
838
|
170
|
69
|
63
|
130
|
121
|
158
|
155
|
216
|
212
|
188
|
237
|
243
|
249
|
264
|
285
|
306
|
344
|
353
|
444
|
373
|
458
|
|
| Accrued Liabilities |
82
|
55
|
47
|
29
|
38
|
34
|
32
|
52
|
197
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
95
|
|
| Short-Term Debt |
882
|
489
|
74
|
23
|
2
|
21
|
0
|
98
|
107
|
128
|
99
|
153
|
428
|
337
|
423
|
510
|
561
|
671
|
690
|
691
|
696
|
698
|
|
| Current Portion of Long-Term Debt |
1 075
|
837
|
317
|
54
|
48
|
81
|
4
|
4
|
4
|
4
|
12
|
12
|
12
|
12
|
12
|
12
|
43
|
32
|
11
|
32
|
26
|
13
|
|
| Other Current Liabilities |
24
|
24
|
11
|
6
|
7
|
2
|
89
|
133
|
0
|
0
|
80
|
121
|
120
|
151
|
148
|
246
|
257
|
375
|
409
|
336
|
144
|
152
|
|
| Total Current Liabilities |
2 901
|
1 576
|
517
|
174
|
224
|
259
|
283
|
442
|
524
|
419
|
379
|
523
|
803
|
750
|
846
|
1 053
|
1 167
|
1 421
|
1 463
|
1 502
|
1 329
|
1 417
|
|
| Long-Term Debt |
477
|
0
|
156
|
321
|
272
|
0
|
93
|
89
|
85
|
80
|
65
|
53
|
41
|
29
|
17
|
5
|
45
|
33
|
33
|
43
|
19
|
25
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
26
|
49
|
51
|
56
|
|
| Minority Interest |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
|
| Other Liabilities |
37
|
62
|
134
|
37
|
37
|
29
|
25
|
20
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
3 415
N/A
|
1 638
-52%
|
808
-51%
|
532
-34%
|
533
+0%
|
287
-46%
|
401
+40%
|
551
+37%
|
609
+10%
|
500
-18%
|
444
-11%
|
577
+30%
|
844
+46%
|
779
-8%
|
863
+11%
|
1 059
+23%
|
1 212
+14%
|
1 461
+21%
|
1 521
+4%
|
1 594
+5%
|
1 400
-12%
|
1 540
+10%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
1 011
|
1 145
|
2 450
|
245
|
533
|
833
|
1 083
|
1 083
|
1 083
|
1 083
|
1 083
|
1 083
|
1 080
|
972
|
958
|
958
|
958
|
940
|
940
|
959
|
959
|
959
|
|
| Retained Earnings |
355
|
1 191
|
2 321
|
205
|
212
|
227
|
224
|
168
|
48
|
20
|
61
|
120
|
132
|
237
|
275
|
328
|
393
|
448
|
513
|
639
|
692
|
718
|
|
| Additional Paid In Capital |
466
|
220
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Unrealized Security Profit/Loss |
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
46
|
46
|
38
|
0
|
12
|
14
|
14
|
14
|
0
|
0
|
0
|
|
| Other Equity |
1
|
0
|
1
|
1
|
0
|
0
|
5
|
45
|
7
|
29
|
1
|
39
|
24
|
45
|
60
|
79
|
125
|
127
|
178
|
120
|
133
|
52
|
|
| Total Equity |
1 092
N/A
|
175
-84%
|
138
-21%
|
47
-66%
|
327
+590%
|
612
+87%
|
859
+40%
|
876
+2%
|
1 034
+18%
|
1 080
+4%
|
1 149
+6%
|
1 202
+5%
|
1 195
-1%
|
1 132
-5%
|
1 181
+4%
|
1 202
+2%
|
1 220
+1%
|
1 255
+3%
|
1 269
+1%
|
1 486
+17%
|
1 526
+3%
|
1 632
+7%
|
|
| Total Liabilities & Equity |
4 507
N/A
|
1 813
-60%
|
945
-48%
|
580
-39%
|
860
+48%
|
899
+5%
|
1 260
+40%
|
1 427
+13%
|
1 642
+15%
|
1 579
-4%
|
1 593
+1%
|
1 779
+12%
|
2 040
+15%
|
1 911
-6%
|
2 045
+7%
|
2 261
+11%
|
2 432
+8%
|
2 716
+12%
|
2 790
+3%
|
3 080
+10%
|
2 926
-5%
|
3 172
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
9
|
10
|
22
|
22
|
48
|
75
|
97
|
97
|
97
|
97
|
97
|
94
|
94
|
97
|
99
|
98
|
98
|
96
|
96
|
96
|
96
|
96
|
|