Apex Dynamics Inc
TWSE:4583
Balance Sheet
Balance Sheet Decomposition
Apex Dynamics Inc
Apex Dynamics Inc
Balance Sheet
Apex Dynamics Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
784
|
851
|
1 644
|
1 422
|
1 912
|
2 455
|
4 117
|
3 387
|
|
| Cash |
506
|
301
|
458
|
410
|
569
|
765
|
147
|
213
|
|
| Cash Equivalents |
278
|
550
|
1 186
|
1 012
|
1 343
|
1 690
|
3 971
|
3 175
|
|
| Short-Term Investments |
1 177
|
139
|
1
|
1 275
|
1 535
|
2 061
|
473
|
1 655
|
|
| Total Receivables |
276
|
457
|
294
|
362
|
390
|
404
|
270
|
211
|
|
| Accounts Receivables |
262
|
440
|
277
|
337
|
347
|
379
|
231
|
199
|
|
| Other Receivables |
14
|
17
|
17
|
25
|
43
|
25
|
40
|
12
|
|
| Inventory |
1 622
|
1 644
|
1 769
|
1 591
|
1 433
|
1 461
|
1 659
|
1 758
|
|
| Other Current Assets |
18
|
11
|
9
|
12
|
1 410
|
33
|
34
|
72
|
|
| Total Current Assets |
3 877
|
3 102
|
3 717
|
4 662
|
6 682
|
6 415
|
6 554
|
7 084
|
|
| PP&E Net |
3 803
|
3 519
|
4 218
|
4 445
|
4 428
|
4 290
|
4 063
|
3 868
|
|
| PP&E Gross |
3 803
|
3 519
|
4 218
|
4 445
|
4 428
|
4 290
|
4 063
|
3 868
|
|
| Accumulated Depreciation |
3 224
|
3 703
|
4 125
|
4 479
|
4 852
|
5 216
|
5 500
|
5 743
|
|
| Intangible Assets |
2
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
|
| Goodwill |
221
|
221
|
221
|
221
|
221
|
221
|
221
|
221
|
|
| Other Long-Term Assets |
83
|
65
|
69
|
108
|
137
|
56
|
43
|
16
|
|
| Other Assets |
221
|
221
|
221
|
221
|
221
|
221
|
221
|
221
|
|
| Total Assets |
7 986
N/A
|
6 910
-13%
|
8 228
+19%
|
9 439
+15%
|
11 471
+22%
|
10 984
-4%
|
10 884
-1%
|
11 191
+3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
99
|
105
|
88
|
74
|
79
|
112
|
68
|
78
|
|
| Short-Term Debt |
1 905
|
0
|
0
|
468
|
1 611
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
32
|
30
|
58
|
51
|
32
|
24
|
|
| Other Current Liabilities |
331
|
395
|
314
|
227
|
376
|
450
|
373
|
367
|
|
| Total Current Liabilities |
2 335
|
500
|
435
|
800
|
2 124
|
613
|
473
|
469
|
|
| Long-Term Debt |
0
|
0
|
797
|
1 319
|
1 599
|
579
|
547
|
525
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
3
|
0
|
14
|
17
|
6
|
7
|
7
|
|
| Total Liabilities |
2 340
N/A
|
502
-79%
|
1 231
+145%
|
2 133
+73%
|
3 740
+75%
|
1 199
-68%
|
1 027
-14%
|
1 002
-3%
|
|
| Equity | |||||||||
| Common Stock |
729
|
729
|
729
|
729
|
729
|
802
|
802
|
802
|
|
| Retained Earnings |
4 234
|
5 070
|
5 804
|
6 494
|
6 918
|
7 459
|
7 691
|
8 184
|
|
| Additional Paid In Capital |
682
|
609
|
463
|
83
|
83
|
1 525
|
1 364
|
1 204
|
|
| Total Equity |
5 646
N/A
|
6 408
+13%
|
6 997
+9%
|
7 306
+4%
|
7 731
+6%
|
9 785
+27%
|
9 857
+1%
|
10 189
+3%
|
|
| Total Liabilities & Equity |
7 986
N/A
|
6 910
-13%
|
8 228
+19%
|
9 439
+15%
|
11 471
+22%
|
10 984
-4%
|
10 884
-1%
|
11 191
+3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
73
|
73
|
73
|
73
|
73
|
80
|
80
|
80
|
|