Chlitina Holding Ltd
TWSE:4137
Balance Sheet
Balance Sheet Decomposition
Chlitina Holding Ltd
Chlitina Holding Ltd
Balance Sheet
Chlitina Holding Ltd
| 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 |
380
|
553
|
849
|
2 646
|
2 410
|
3 396
|
3 548
|
3 423
|
3 946
|
5 456
|
5 348
|
5 973
|
5 644
|
4 626
|
3 357
|
3 750
|
|
| Cash |
0
|
0
|
849
|
644
|
1 013
|
1 775
|
1 603
|
1 305
|
1 380
|
2 131
|
2 691
|
2 268
|
1 467
|
1 123
|
1 428
|
874
|
|
| Cash Equivalents |
380
|
553
|
0
|
2 002
|
1 397
|
1 622
|
1 945
|
2 117
|
2 566
|
3 326
|
2 657
|
3 705
|
4 177
|
3 503
|
1 929
|
2 876
|
|
| Short-Term Investments |
7
|
103
|
272
|
174
|
217
|
114
|
107
|
208
|
230
|
0
|
0
|
1 051
|
0
|
396
|
1 834
|
2 152
|
|
| Total Receivables |
79
|
70
|
32
|
21
|
69
|
693
|
25
|
10
|
21
|
16
|
35
|
71
|
80
|
120
|
60
|
70
|
|
| Accounts Receivables |
79
|
70
|
10
|
6
|
28
|
666
|
11
|
2
|
5
|
1
|
6
|
4
|
2
|
4
|
4
|
5
|
|
| Other Receivables |
0
|
0
|
22
|
15
|
41
|
27
|
13
|
8
|
16
|
15
|
29
|
68
|
78
|
116
|
56
|
65
|
|
| Inventory |
233
|
256
|
199
|
235
|
239
|
437
|
461
|
450
|
481
|
383
|
467
|
455
|
486
|
388
|
463
|
400
|
|
| Other Current Assets |
28
|
33
|
56
|
84
|
59
|
96
|
120
|
94
|
90
|
89
|
69
|
102
|
72
|
895
|
418
|
212
|
|
| Total Current Assets |
726
|
1 015
|
1 408
|
3 160
|
2 994
|
4 736
|
4 260
|
4 185
|
4 769
|
5 944
|
5 919
|
7 652
|
6 283
|
6 425
|
6 132
|
6 584
|
|
| PP&E Net |
58
|
444
|
487
|
1 109
|
1 149
|
1 067
|
975
|
1 057
|
1 364
|
1 861
|
1 952
|
1 811
|
1 640
|
1 490
|
1 957
|
2 116
|
|
| PP&E Gross |
58
|
444
|
487
|
1 109
|
1 149
|
1 067
|
975
|
1 057
|
1 364
|
1 861
|
1 952
|
1 811
|
1 640
|
1 490
|
1 957
|
2 116
|
|
| Accumulated Depreciation |
16
|
36
|
74
|
137
|
229
|
322
|
375
|
444
|
505
|
586
|
721
|
853
|
1 003
|
1 113
|
1 271
|
1 400
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
107
|
39
|
39
|
51
|
68
|
86
|
65
|
52
|
86
|
74
|
72
|
77
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
14
|
14
|
14
|
7
|
7
|
7
|
7
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
85
|
79
|
178
|
27
|
83
|
100
|
881
|
380
|
503
|
613
|
596
|
542
|
|
| Other Long-Term Assets |
29
|
35
|
56
|
69
|
64
|
54
|
157
|
63
|
97
|
149
|
134
|
127
|
158
|
295
|
129
|
198
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
14
|
14
|
14
|
7
|
7
|
7
|
7
|
|
| Total Assets |
812
N/A
|
1 494
+84%
|
1 952
+31%
|
4 338
+122%
|
4 399
+1%
|
5 975
+36%
|
5 610
-6%
|
5 392
-4%
|
6 388
+18%
|
8 154
+28%
|
8 964
+10%
|
10 035
+12%
|
8 677
-14%
|
8 905
+3%
|
8 893
0%
|
9 524
+7%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
342
|
548
|
39
|
35
|
43
|
168
|
98
|
70
|
73
|
91
|
72
|
99
|
81
|
87
|
75
|
79
|
|
| Accrued Liabilities |
37
|
26
|
189
|
274
|
264
|
303
|
138
|
54
|
66
|
181
|
330
|
377
|
159
|
164
|
151
|
167
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
714
|
1 035
|
1 671
|
661
|
1 099
|
461
|
1 980
|
706
|
1 173
|
|
| Current Portion of Long-Term Debt |
0
|
47
|
19
|
38
|
38
|
0
|
866
|
2
|
0
|
122
|
393
|
136
|
122
|
124
|
111
|
1 198
|
|
| Other Current Liabilities |
185
|
244
|
529
|
631
|
755
|
696
|
928
|
1 059
|
1 072
|
1 046
|
1 364
|
1 751
|
1 095
|
1 079
|
1 013
|
920
|
|
| Total Current Liabilities |
564
|
864
|
776
|
977
|
1 062
|
1 168
|
2 030
|
1 899
|
2 246
|
3 111
|
2 819
|
3 462
|
1 917
|
3 435
|
2 055
|
3 537
|
|
| Long-Term Debt |
67
|
159
|
136
|
385
|
0
|
852
|
0
|
0
|
0
|
629
|
1 711
|
1 496
|
2 011
|
233
|
1 235
|
598
|
|
| Deferred Income Tax |
18
|
23
|
42
|
0
|
0
|
0
|
16
|
7
|
24
|
28
|
23
|
81
|
93
|
85
|
56
|
109
|
|
| Other Liabilities |
0
|
0
|
6
|
10
|
8
|
8
|
4
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Liabilities |
648
N/A
|
1 047
+61%
|
960
-8%
|
1 372
+43%
|
1 070
-22%
|
2 028
+90%
|
2 050
+1%
|
1 910
-7%
|
2 275
+19%
|
3 772
+66%
|
4 555
+21%
|
5 042
+11%
|
4 024
-20%
|
3 756
-7%
|
3 349
-11%
|
4 247
+27%
|
|
| Equity | |||||||||||||||||
| Common Stock |
20
|
20
|
668
|
757
|
795
|
795
|
795
|
795
|
795
|
795
|
795
|
795
|
795
|
795
|
825
|
825
|
|
| Retained Earnings |
0
|
0
|
335
|
745
|
988
|
1 598
|
1 533
|
1 605
|
2 307
|
2 785
|
2 711
|
3 390
|
3 129
|
3 606
|
3 244
|
3 255
|
|
| Additional Paid In Capital |
144
|
427
|
0
|
1 412
|
1 419
|
1 456
|
1 456
|
1 456
|
1 352
|
1 352
|
1 375
|
1 373
|
1 373
|
1 388
|
1 898
|
1 669
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
2
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
43
|
117
|
0
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
11
|
53
|
128
|
97
|
182
|
258
|
340
|
550
|
473
|
567
|
548
|
643
|
424
|
470
|
|
| Total Equity |
164
N/A
|
447
+172%
|
992
+122%
|
2 966
+199%
|
3 330
+12%
|
3 947
+19%
|
3 560
-10%
|
3 482
-2%
|
4 114
+18%
|
4 382
+7%
|
4 408
+1%
|
4 993
+13%
|
4 653
-7%
|
5 149
+11%
|
5 544
+8%
|
5 277
-5%
|
|
| Total Liabilities & Equity |
812
N/A
|
1 494
+84%
|
1 952
+31%
|
4 338
+122%
|
4 399
+1%
|
5 975
+36%
|
5 610
-6%
|
5 392
-4%
|
6 388
+18%
|
8 154
+28%
|
8 964
+10%
|
10 035
+12%
|
8 677
-14%
|
8 905
+3%
|
8 893
0%
|
9 524
+7%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
70
|
80
|
79
|
79
|
79
|
79
|
79
|
79
|
79
|
80
|
80
|
80
|
82
|
82
|
|