FocalTech Systems Co Ltd
TWSE:3545
Balance Sheet
Balance Sheet Decomposition
FocalTech Systems Co Ltd
FocalTech Systems Co Ltd
Balance Sheet
FocalTech Systems Co Ltd
| 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 |
0
|
0
|
156
|
16
|
578
|
624
|
599
|
759
|
233
|
383
|
1 725
|
1 690
|
3 266
|
2 596
|
2 356
|
3 462
|
4 012
|
6 457
|
5 674
|
4 445
|
8 248
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
759
|
233
|
296
|
355
|
1 423
|
1 348
|
764
|
843
|
2 108
|
3 670
|
4 165
|
1 871
|
1 292
|
2 954
|
|
| Cash Equivalents |
0
|
0
|
156
|
16
|
578
|
624
|
599
|
0
|
0
|
87
|
1 370
|
267
|
1 918
|
1 832
|
1 513
|
1 354
|
341
|
2 292
|
3 804
|
3 152
|
5 294
|
|
| Short-Term Investments |
0
|
0
|
147
|
712
|
103
|
325
|
202
|
52
|
1
|
0
|
5 199
|
5 417
|
2 305
|
1 422
|
2 415
|
1 717
|
1 386
|
4 055
|
517
|
3 187
|
1 247
|
|
| Total Receivables |
652
|
1 217
|
1 339
|
1 383
|
956
|
1 336
|
1 577
|
1 192
|
1 954
|
2 318
|
49
|
1 588
|
1 334
|
1 258
|
983
|
1 420
|
1 634
|
3 255
|
1 148
|
1 649
|
1 340
|
|
| Accounts Receivables |
652
|
1 217
|
1 339
|
1 383
|
956
|
1 336
|
1 577
|
1 192
|
1 954
|
2 261
|
49
|
1 588
|
1 334
|
1 258
|
983
|
1 420
|
1 634
|
3 255
|
1 148
|
1 649
|
1 340
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
817
|
975
|
949
|
733
|
896
|
775
|
1 148
|
946
|
1 346
|
2 772
|
826
|
2 544
|
2 538
|
2 686
|
2 121
|
1 571
|
1 755
|
3 822
|
5 754
|
2 675
|
2 574
|
|
| Other Current Assets |
16
|
22
|
54
|
100
|
90
|
88
|
101
|
75
|
536
|
700
|
72
|
153
|
123
|
212
|
158
|
362
|
184
|
536
|
259
|
228
|
271
|
|
| Total Current Assets |
1 485
|
2 214
|
2 646
|
2 944
|
2 622
|
3 149
|
3 627
|
3 024
|
4 069
|
6 174
|
7 880
|
11 392
|
9 566
|
8 173
|
8 033
|
8 531
|
8 971
|
18 125
|
13 353
|
12 183
|
13 679
|
|
| PP&E Net |
6
|
6
|
54
|
43
|
42
|
39
|
45
|
43
|
47
|
27
|
139
|
148
|
112
|
1 408
|
1 394
|
1 361
|
1 322
|
2 469
|
2 514
|
2 440
|
2 530
|
|
| PP&E Gross |
6
|
6
|
54
|
43
|
42
|
39
|
45
|
43
|
47
|
27
|
139
|
148
|
112
|
1 408
|
1 394
|
1 361
|
1 322
|
2 469
|
2 514
|
2 440
|
2 530
|
|
| Accumulated Depreciation |
5
|
7
|
7
|
22
|
39
|
58
|
80
|
100
|
121
|
152
|
108
|
179
|
174
|
211
|
271
|
344
|
403
|
478
|
559
|
656
|
778
|
|
| Intangible Assets |
0
|
0
|
1
|
15
|
44
|
54
|
63
|
58
|
44
|
27
|
18
|
173
|
203
|
211
|
149
|
99
|
63
|
47
|
61
|
115
|
153
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 237
|
3 237
|
3 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
49
|
256
|
320
|
295
|
117
|
483
|
591
|
646
|
416
|
426
|
|
| Other Long-Term Assets |
2
|
3
|
2
|
2
|
2
|
7
|
9
|
41
|
38
|
87
|
30
|
212
|
1 583
|
194
|
191
|
256
|
269
|
2 862
|
2 986
|
2 064
|
638
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 237
|
3 237
|
3 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
1 237
|
|
| Total Assets |
1 492
N/A
|
2 222
+49%
|
2 703
+22%
|
3 005
+11%
|
2 711
-10%
|
3 248
+20%
|
3 744
+15%
|
3 166
-15%
|
4 197
+33%
|
6 314
+50%
|
8 114
+29%
|
15 211
+87%
|
14 957
-2%
|
13 544
-9%
|
11 300
-17%
|
11 603
+3%
|
12 345
+6%
|
25 332
+105%
|
20 797
-18%
|
18 455
-11%
|
18 663
+1%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
190
|
735
|
812
|
698
|
243
|
514
|
670
|
449
|
1 071
|
1 263
|
223
|
975
|
1 541
|
1 310
|
1 626
|
1 986
|
1 731
|
2 620
|
929
|
1 478
|
2 357
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
172
|
650
|
980
|
905
|
502
|
457
|
546
|
614
|
987
|
783
|
607
|
887
|
|
| Short-Term Debt |
0
|
0
|
310
|
3
|
0
|
0
|
0
|
0
|
319
|
760
|
0
|
270
|
645
|
0
|
0
|
0
|
524
|
302
|
3 071
|
860
|
936
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
957
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
198
|
23
|
|
| Other Current Liabilities |
9
|
16
|
95
|
111
|
145
|
191
|
260
|
110
|
144
|
136
|
33
|
120
|
72
|
731
|
797
|
880
|
1 088
|
2 507
|
1 581
|
1 315
|
1 596
|
|
| Total Current Liabilities |
199
|
751
|
1 216
|
812
|
389
|
705
|
930
|
559
|
1 535
|
2 331
|
906
|
3 301
|
3 163
|
2 544
|
2 879
|
3 412
|
3 956
|
6 415
|
6 389
|
4 459
|
5 799
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
922
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
787
|
962
|
760
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
149
|
190
|
186
|
16
|
31
|
34
|
53
|
52
|
217
|
219
|
217
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
7
|
33
|
31
|
1
|
22
|
15
|
6
|
0
|
|
| Other Liabilities |
35
|
41
|
41
|
41
|
50
|
50
|
59
|
66
|
97
|
139
|
0
|
146
|
170
|
241
|
312
|
429
|
524
|
4 430
|
4 383
|
3 702
|
2 526
|
|
| Total Liabilities |
234
N/A
|
792
+238%
|
1 258
+59%
|
853
-32%
|
439
-49%
|
754
+72%
|
988
+31%
|
625
-37%
|
1 631
+161%
|
3 392
+108%
|
1 055
-69%
|
3 638
+245%
|
3 533
-3%
|
2 808
-21%
|
3 256
+16%
|
3 905
+20%
|
4 532
+16%
|
11 706
+158%
|
11 966
+2%
|
9 147
-24%
|
8 542
-7%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
853
|
900
|
1 030
|
1 235
|
1 312
|
1 351
|
1 367
|
1 381
|
1 387
|
1 402
|
2 759
|
2 933
|
2 965
|
2 984
|
2 987
|
2 997
|
2 104
|
2 162
|
2 161
|
2 179
|
2 192
|
|
| Retained Earnings |
206
|
331
|
176
|
376
|
416
|
558
|
786
|
540
|
553
|
813
|
1 381
|
1 500
|
1 500
|
1 245
|
1 249
|
183
|
1 012
|
6 426
|
1 121
|
1 470
|
1 830
|
|
| Additional Paid In Capital |
200
|
200
|
239
|
541
|
543
|
584
|
603
|
619
|
626
|
748
|
2 597
|
6 593
|
6 626
|
6 655
|
6 551
|
5 145
|
4 844
|
6 063
|
6 042
|
6 032
|
6 150
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
3
|
0
|
13
|
7
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
192
|
393
|
267
|
24
|
0
|
196
|
163
|
163
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
323
|
547
|
398
|
47
|
149
|
4
|
125
|
1 025
|
283
|
204
|
112
|
|
| Total Equity |
1 258
N/A
|
1 431
+14%
|
1 445
+1%
|
2 152
+49%
|
2 271
+6%
|
2 494
+10%
|
2 756
+11%
|
2 541
-8%
|
2 566
+1%
|
2 922
+14%
|
7 059
+142%
|
11 573
+64%
|
11 424
-1%
|
10 736
-6%
|
8 044
-25%
|
7 697
-4%
|
7 813
+1%
|
13 626
+74%
|
8 831
-35%
|
9 308
+5%
|
10 121
+9%
|
|
| Total Liabilities & Equity |
1 492
N/A
|
2 222
+49%
|
2 703
+22%
|
3 005
+11%
|
2 711
-10%
|
3 248
+20%
|
3 744
+15%
|
3 166
-15%
|
4 197
+33%
|
6 314
+50%
|
8 114
+29%
|
15 211
+87%
|
14 957
-2%
|
13 544
-9%
|
11 300
-17%
|
11 603
+3%
|
12 345
+6%
|
25 332
+105%
|
20 797
-18%
|
18 455
-11%
|
18 663
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
76
|
76
|
76
|
91
|
92
|
95
|
96
|
97
|
97
|
98
|
98
|
205
|
206
|
205
|
198
|
202
|
210
|
216
|
215
|
217
|
218
|
|