Drewloong Precision Inc
TWSE:4572
Balance Sheet
Balance Sheet Decomposition
Drewloong Precision Inc
Drewloong Precision Inc
Balance Sheet
Drewloong Precision Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
143
|
222
|
230
|
385
|
357
|
415
|
356
|
453
|
430
|
632
|
|
| Cash |
83
|
130
|
124
|
176
|
122
|
99
|
180
|
144
|
137
|
125
|
|
| Cash Equivalents |
60
|
93
|
105
|
210
|
235
|
317
|
176
|
309
|
292
|
507
|
|
| Short-Term Investments |
110
|
206
|
249
|
187
|
844
|
676
|
573
|
327
|
507
|
644
|
|
| Total Receivables |
102
|
74
|
161
|
287
|
205
|
82
|
129
|
212
|
256
|
287
|
|
| Accounts Receivables |
97
|
69
|
120
|
277
|
203
|
81
|
128
|
211
|
252
|
280
|
|
| Other Receivables |
5
|
5
|
41
|
10
|
2
|
1
|
1
|
2
|
4
|
6
|
|
| Inventory |
142
|
185
|
221
|
253
|
310
|
317
|
286
|
385
|
413
|
548
|
|
| Other Current Assets |
10
|
5
|
15
|
7
|
7
|
17
|
71
|
17
|
15
|
9
|
|
| Total Current Assets |
507
|
693
|
875
|
1 119
|
1 723
|
1 508
|
1 414
|
1 394
|
1 620
|
2 120
|
|
| PP&E Net |
399
|
433
|
425
|
448
|
576
|
529
|
509
|
646
|
639
|
905
|
|
| PP&E Gross |
399
|
433
|
425
|
448
|
576
|
529
|
509
|
646
|
639
|
905
|
|
| Accumulated Depreciation |
273
|
318
|
360
|
412
|
467
|
520
|
564
|
613
|
662
|
709
|
|
| Intangible Assets |
0
|
0
|
15
|
14
|
9
|
13
|
9
|
15
|
11
|
18
|
|
| Long-Term Investments |
42
|
5
|
20
|
21
|
21
|
37
|
31
|
74
|
78
|
44
|
|
| Other Long-Term Assets |
21
|
20
|
8
|
22
|
9
|
12
|
14
|
14
|
18
|
21
|
|
| Total Assets |
969
N/A
|
1 151
+19%
|
1 343
+17%
|
1 624
+21%
|
2 338
+44%
|
2 100
-10%
|
1 978
-6%
|
2 144
+8%
|
2 366
+10%
|
3 108
+31%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
5
|
7
|
12
|
23
|
14
|
3
|
5
|
13
|
10
|
17
|
|
| Accrued Liabilities |
74
|
60
|
74
|
113
|
100
|
47
|
41
|
55
|
67
|
76
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13
|
12
|
14
|
13
|
4
|
3
|
3
|
6
|
6
|
7
|
|
| Other Current Liabilities |
48
|
47
|
39
|
66
|
37
|
30
|
36
|
84
|
130
|
155
|
|
| Total Current Liabilities |
140
|
126
|
139
|
214
|
154
|
82
|
85
|
157
|
213
|
254
|
|
| Long-Term Debt |
114
|
105
|
113
|
101
|
113
|
111
|
113
|
200
|
195
|
661
|
|
| Deferred Income Tax |
1
|
1
|
0
|
1
|
0
|
0
|
0
|
4
|
2
|
4
|
|
| Other Liabilities |
18
|
16
|
77
|
64
|
81
|
63
|
61
|
60
|
66
|
99
|
|
| Total Liabilities |
274
N/A
|
248
-9%
|
329
+33%
|
380
+15%
|
348
-8%
|
255
-27%
|
259
+1%
|
421
+63%
|
475
+13%
|
1 018
+114%
|
|
| Equity | |||||||||||
| Common Stock |
215
|
260
|
300
|
300
|
358
|
358
|
358
|
358
|
390
|
390
|
|
| Retained Earnings |
441
|
556
|
706
|
936
|
1 046
|
1 059
|
1 109
|
1 285
|
1 500
|
1 590
|
|
| Additional Paid In Capital |
40
|
87
|
8
|
8
|
587
|
428
|
252
|
81
|
0
|
110
|
|
| Total Equity |
696
N/A
|
903
+30%
|
1 014
+12%
|
1 244
+23%
|
1 991
+60%
|
1 844
-7%
|
1 719
-7%
|
1 724
+0%
|
1 890
+10%
|
2 089
+11%
|
|
| Total Liabilities & Equity |
969
N/A
|
1 151
+19%
|
1 343
+17%
|
1 624
+21%
|
2 338
+44%
|
2 100
-10%
|
1 978
-6%
|
2 144
+8%
|
2 366
+10%
|
3 108
+31%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
34
|
35
|
35
|
35
|
40
|
40
|
40
|
40
|
40
|
40
|
|