Khgears International Ltd
TWSE:4571
Balance Sheet
Balance Sheet Decomposition
Khgears International Ltd
Khgears International Ltd
Balance Sheet
Khgears International Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
253
|
197
|
82
|
651
|
575
|
444
|
799
|
881
|
756
|
|
| Cash |
253
|
197
|
82
|
411
|
538
|
444
|
693
|
598
|
659
|
|
| Cash Equivalents |
0
|
0
|
0
|
240
|
37
|
0
|
106
|
283
|
97
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
315
|
|
| Total Receivables |
312
|
397
|
532
|
490
|
852
|
887
|
841
|
719
|
1 010
|
|
| Accounts Receivables |
300
|
367
|
520
|
479
|
826
|
852
|
751
|
617
|
898
|
|
| Other Receivables |
11
|
30
|
13
|
11
|
26
|
35
|
90
|
103
|
112
|
|
| Inventory |
154
|
260
|
414
|
398
|
411
|
704
|
705
|
665
|
626
|
|
| Other Current Assets |
27
|
35
|
40
|
33
|
54
|
103
|
86
|
124
|
96
|
|
| Total Current Assets |
746
|
889
|
1 068
|
1 571
|
1 893
|
2 137
|
2 431
|
2 390
|
2 802
|
|
| PP&E Net |
404
|
544
|
646
|
632
|
720
|
1 155
|
1 197
|
1 095
|
1 077
|
|
| PP&E Gross |
404
|
544
|
646
|
632
|
720
|
1 155
|
1 197
|
1 095
|
1 077
|
|
| Accumulated Depreciation |
298
|
350
|
367
|
439
|
518
|
594
|
737
|
860
|
1 030
|
|
| Intangible Assets |
4
|
4
|
4
|
4
|
4
|
6
|
7
|
5
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Other Long-Term Assets |
16
|
7
|
6
|
8
|
13
|
12
|
10
|
7
|
5
|
|
| Total Assets |
1 171
N/A
|
1 442
+23%
|
1 724
+20%
|
2 216
+29%
|
2 629
+19%
|
3 310
+26%
|
3 647
+10%
|
3 497
-4%
|
3 887
+11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
73
|
169
|
159
|
172
|
342
|
301
|
230
|
256
|
384
|
|
| Accrued Liabilities |
128
|
169
|
155
|
175
|
161
|
183
|
185
|
189
|
228
|
|
| Short-Term Debt |
73
|
100
|
205
|
72
|
0
|
42
|
246
|
61
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
11
|
12
|
29
|
29
|
22
|
|
| Other Current Liabilities |
50
|
90
|
73
|
98
|
253
|
279
|
284
|
269
|
260
|
|
| Total Current Liabilities |
324
|
528
|
592
|
516
|
766
|
817
|
974
|
804
|
894
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
29
|
12
|
9
|
|
| Deferred Income Tax |
24
|
22
|
22
|
23
|
22
|
21
|
14
|
47
|
54
|
|
| Other Liabilities |
0
|
0
|
0
|
14
|
46
|
36
|
27
|
23
|
14
|
|
| Total Liabilities |
347
N/A
|
550
+58%
|
614
+12%
|
553
-10%
|
834
+51%
|
880
+5%
|
1 043
+19%
|
886
-15%
|
971
+10%
|
|
| Equity | ||||||||||
| Common Stock |
813
|
768
|
420
|
476
|
484
|
534
|
533
|
531
|
530
|
|
| Retained Earnings |
56
|
176
|
348
|
523
|
652
|
874
|
988
|
1 071
|
1 388
|
|
| Additional Paid In Capital |
0
|
0
|
417
|
795
|
845
|
1 182
|
1 179
|
1 165
|
1 159
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
108
|
|
| Other Equity |
46
|
52
|
76
|
131
|
185
|
158
|
96
|
142
|
53
|
|
| Total Equity |
824
N/A
|
892
+8%
|
1 110
+24%
|
1 663
+50%
|
1 795
+8%
|
2 431
+35%
|
2 604
+7%
|
2 611
+0%
|
2 916
+12%
|
|
| Total Liabilities & Equity |
1 171
N/A
|
1 442
+23%
|
1 724
+20%
|
2 216
+29%
|
2 629
+19%
|
3 310
+26%
|
3 647
+10%
|
3 497
-4%
|
3 887
+11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
42
|
40
|
43
|
48
|
50
|
53
|
53
|
53
|
52
|
|