San Fu Chemical Co Ltd
TWSE:4755
Balance Sheet
Balance Sheet Decomposition
San Fu Chemical Co Ltd
San Fu Chemical Co Ltd
Balance Sheet
San Fu Chemical Co Ltd
| 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 |
167
|
117
|
193
|
65
|
162
|
139
|
241
|
226
|
204
|
266
|
208
|
795
|
553
|
602
|
489
|
521
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
67
|
166
|
196
|
135
|
193
|
208
|
795
|
553
|
447
|
489
|
521
|
|
| Cash Equivalents |
167
|
117
|
193
|
65
|
162
|
72
|
75
|
30
|
70
|
73
|
0
|
0
|
0
|
155
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
0
|
6
|
11
|
11
|
78
|
68
|
157
|
|
| Total Receivables |
541
|
802
|
1 044
|
882
|
863
|
979
|
1 059
|
1 081
|
1 152
|
1 082
|
990
|
1 112
|
1 589
|
1 247
|
1 352
|
1 177
|
|
| Accounts Receivables |
480
|
736
|
945
|
797
|
796
|
811
|
977
|
1 000
|
1 080
|
1 038
|
952
|
1 069
|
1 533
|
1 204
|
1 314
|
1 140
|
|
| Other Receivables |
61
|
66
|
100
|
86
|
67
|
168
|
82
|
81
|
72
|
43
|
39
|
44
|
57
|
43
|
38
|
37
|
|
| Inventory |
369
|
649
|
576
|
516
|
574
|
546
|
457
|
410
|
407
|
544
|
454
|
393
|
720
|
717
|
679
|
704
|
|
| Other Current Assets |
133
|
72
|
95
|
178
|
48
|
99
|
80
|
103
|
118
|
184
|
275
|
336
|
590
|
721
|
790
|
359
|
|
| Total Current Assets |
1 210
|
1 640
|
1 909
|
1 641
|
1 648
|
1 763
|
1 837
|
1 864
|
1 881
|
2 075
|
1 935
|
2 648
|
3 462
|
3 366
|
3 378
|
2 917
|
|
| PP&E Net |
791
|
834
|
887
|
810
|
901
|
860
|
1 009
|
1 220
|
1 395
|
1 660
|
1 709
|
2 136
|
2 529
|
3 216
|
3 584
|
3 694
|
|
| PP&E Gross |
791
|
834
|
887
|
810
|
901
|
860
|
1 009
|
1 220
|
1 395
|
1 660
|
1 709
|
2 136
|
2 529
|
3 216
|
3 584
|
3 694
|
|
| Accumulated Depreciation |
812
|
916
|
1 068
|
1 233
|
1 342
|
1 517
|
1 683
|
1 832
|
1 979
|
2 003
|
2 227
|
2 381
|
2 602
|
2 678
|
2 941
|
3 330
|
|
| Intangible Assets |
32
|
24
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
121
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
41
|
27
|
12
|
15
|
6
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
263
|
394
|
389
|
444
|
530
|
532
|
574
|
523
|
577
|
530
|
530
|
563
|
543
|
606
|
637
|
627
|
|
| Other Long-Term Assets |
15
|
15
|
90
|
130
|
127
|
94
|
37
|
32
|
40
|
101
|
37
|
31
|
41
|
34
|
52
|
43
|
|
| Total Assets |
2 310
N/A
|
2 907
+26%
|
3 276
+13%
|
3 027
-8%
|
3 206
+6%
|
3 249
+1%
|
3 507
+8%
|
3 679
+5%
|
3 921
+7%
|
4 378
+12%
|
4 226
-3%
|
5 384
+27%
|
6 576
+22%
|
7 221
+10%
|
7 790
+8%
|
7 402
-5%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
300
|
332
|
371
|
379
|
253
|
270
|
316
|
378
|
380
|
355
|
220
|
253
|
506
|
372
|
441
|
270
|
|
| Accrued Liabilities |
50
|
49
|
0
|
0
|
0
|
0
|
98
|
137
|
145
|
155
|
132
|
157
|
301
|
264
|
440
|
293
|
|
| Short-Term Debt |
430
|
746
|
816
|
254
|
327
|
280
|
285
|
160
|
200
|
480
|
480
|
590
|
930
|
927
|
1 220
|
1 820
|
|
| Current Portion of Long-Term Debt |
63
|
59
|
57
|
56
|
39
|
39
|
19
|
0
|
0
|
0
|
20
|
58
|
113
|
122
|
115
|
97
|
|
| Other Current Liabilities |
18
|
100
|
191
|
209
|
165
|
147
|
104
|
156
|
148
|
206
|
124
|
253
|
356
|
526
|
777
|
142
|
|
| Total Current Liabilities |
861
|
1 286
|
1 435
|
897
|
783
|
716
|
822
|
831
|
872
|
1 195
|
976
|
1 310
|
2 206
|
2 212
|
2 993
|
2 622
|
|
| Long-Term Debt |
122
|
63
|
94
|
82
|
38
|
19
|
0
|
0
|
0
|
0
|
53
|
254
|
154
|
373
|
273
|
177
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
0
|
2
|
2
|
0
|
0
|
3
|
0
|
0
|
8
|
8
|
8
|
9
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
45
|
|
| Other Liabilities |
95
|
101
|
115
|
113
|
113
|
115
|
116
|
106
|
80
|
56
|
41
|
27
|
30
|
8
|
68
|
31
|
|
| Total Liabilities |
1 077
N/A
|
1 449
+34%
|
1 644
+13%
|
1 092
-34%
|
934
-14%
|
852
-9%
|
940
+10%
|
937
0%
|
952
+2%
|
1 255
+32%
|
1 070
-15%
|
1 592
+49%
|
2 431
+53%
|
2 633
+8%
|
3 376
+28%
|
2 883
-15%
|
|
| Equity | |||||||||||||||||
| Common Stock |
651
|
800
|
800
|
800
|
880
|
892
|
898
|
906
|
907
|
907
|
907
|
1 007
|
1 007
|
1 007
|
1 007
|
1 007
|
|
| Retained Earnings |
119
|
212
|
373
|
673
|
752
|
832
|
966
|
1 157
|
1 397
|
1 561
|
1 635
|
1 833
|
2 302
|
2 864
|
2 914
|
3 131
|
|
| Additional Paid In Capital |
463
|
463
|
460
|
469
|
634
|
643
|
648
|
649
|
654
|
662
|
671
|
1 056
|
961
|
762
|
565
|
418
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
25
|
26
|
22
|
12
|
24
|
35
|
27
|
26
|
36
|
|
| Other Equity |
0
|
16
|
0
|
8
|
6
|
29
|
29
|
5
|
16
|
28
|
69
|
128
|
90
|
18
|
46
|
1
|
|
| Total Equity |
1 233
N/A
|
1 459
+18%
|
1 633
+12%
|
1 934
+18%
|
2 271
+17%
|
2 397
+6%
|
2 568
+7%
|
2 742
+7%
|
2 968
+8%
|
3 124
+5%
|
3 156
+1%
|
3 793
+20%
|
4 145
+9%
|
4 588
+11%
|
4 414
-4%
|
4 519
+2%
|
|
| Total Liabilities & Equity |
2 310
N/A
|
2 907
+26%
|
3 276
+13%
|
3 027
-8%
|
3 206
+6%
|
3 249
+1%
|
3 507
+8%
|
3 679
+5%
|
3 921
+7%
|
4 378
+12%
|
4 226
-3%
|
5 384
+27%
|
6 576
+22%
|
7 221
+10%
|
7 790
+8%
|
7 402
-5%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
65
|
80
|
80
|
80
|
88
|
89
|
93
|
93
|
93
|
93
|
93
|
101
|
101
|
101
|
101
|
101
|
|