Calin Technology Co Ltd
TWSE:4976
Balance Sheet
Balance Sheet Decomposition
Calin Technology Co Ltd
Calin Technology Co Ltd
Balance Sheet
Calin Technology Co Ltd
| Dec-2007 | Dec-2008 | 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 |
268
|
103
|
159
|
525
|
247
|
534
|
282
|
365
|
261
|
311
|
674
|
736
|
693
|
368
|
1 633
|
1 420
|
1 260
|
1 229
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
296
|
485
|
357
|
693
|
368
|
1 633
|
1 420
|
692
|
923
|
|
| Cash Equivalents |
268
|
103
|
159
|
525
|
247
|
534
|
282
|
365
|
17
|
15
|
190
|
379
|
0
|
0
|
0
|
0
|
568
|
306
|
|
| Short-Term Investments |
1
|
1
|
1
|
1
|
62
|
23
|
23
|
34
|
0
|
0
|
3
|
4
|
30
|
13
|
5
|
5
|
1
|
9
|
|
| Total Receivables |
55
|
36
|
37
|
132
|
228
|
243
|
212
|
181
|
257
|
272
|
299
|
360
|
222
|
476
|
310
|
199
|
206
|
220
|
|
| Accounts Receivables |
54
|
36
|
37
|
131
|
226
|
243
|
212
|
175
|
251
|
267
|
298
|
358
|
214
|
428
|
298
|
189
|
196
|
208
|
|
| Other Receivables |
2
|
0
|
0
|
1
|
2
|
1
|
0
|
6
|
6
|
5
|
1
|
2
|
8
|
49
|
12
|
10
|
10
|
13
|
|
| Inventory |
15
|
28
|
39
|
69
|
181
|
216
|
236
|
236
|
242
|
268
|
313
|
341
|
289
|
373
|
520
|
506
|
454
|
445
|
|
| Other Current Assets |
15
|
10
|
11
|
20
|
19
|
18
|
15
|
19
|
16
|
39
|
23
|
24
|
17
|
20
|
13
|
15
|
17
|
20
|
|
| Total Current Assets |
354
|
178
|
247
|
747
|
736
|
1 035
|
768
|
834
|
776
|
890
|
1 312
|
1 464
|
1 251
|
1 250
|
2 481
|
2 145
|
1 939
|
1 923
|
|
| PP&E Net |
524
|
533
|
479
|
454
|
875
|
1 483
|
1 529
|
1 553
|
1 508
|
1 291
|
1 095
|
1 011
|
992
|
1 020
|
993
|
1 032
|
1 020
|
940
|
|
| PP&E Gross |
524
|
533
|
479
|
454
|
875
|
1 483
|
1 529
|
1 553
|
1 508
|
1 291
|
1 095
|
1 011
|
992
|
1 020
|
993
|
1 032
|
1 020
|
940
|
|
| Accumulated Depreciation |
273
|
388
|
511
|
623
|
769
|
963
|
1 192
|
1 412
|
1 631
|
1 856
|
2 089
|
2 130
|
2 261
|
2 394
|
2 479
|
2 605
|
2 752
|
2 884
|
|
| Intangible Assets |
2
|
1
|
1
|
1
|
1
|
2
|
3
|
6
|
7
|
5
|
7
|
5
|
3
|
1
|
15
|
16
|
13
|
16
|
|
| Long-Term Investments |
16
|
16
|
24
|
25
|
23
|
23
|
23
|
23
|
23
|
1
|
1
|
0
|
0
|
0
|
66
|
62
|
59
|
57
|
|
| Other Long-Term Assets |
63
|
61
|
51
|
56
|
56
|
16
|
8
|
16
|
41
|
52
|
54
|
57
|
71
|
75
|
73
|
88
|
88
|
60
|
|
| Total Assets |
958
N/A
|
790
-18%
|
801
+1%
|
1 283
+60%
|
1 692
+32%
|
2 558
+51%
|
2 331
-9%
|
2 432
+4%
|
2 354
-3%
|
2 240
-5%
|
2 469
+10%
|
2 537
+3%
|
2 318
-9%
|
2 346
+1%
|
3 628
+55%
|
3 343
-8%
|
3 119
-7%
|
2 997
-4%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
39
|
20
|
31
|
94
|
170
|
129
|
80
|
106
|
126
|
155
|
153
|
194
|
83
|
254
|
181
|
99
|
109
|
102
|
|
| Accrued Liabilities |
33
|
0
|
0
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
75
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
69
|
87
|
80
|
62
|
32
|
62
|
57
|
72
|
97
|
89
|
84
|
84
|
91
|
66
|
68
|
83
|
148
|
142
|
|
| Other Current Liabilities |
6
|
34
|
34
|
54
|
290
|
246
|
202
|
135
|
132
|
114
|
113
|
139
|
156
|
156
|
147
|
115
|
26
|
44
|
|
| Total Current Liabilities |
147
|
141
|
145
|
274
|
492
|
437
|
339
|
312
|
355
|
359
|
349
|
417
|
330
|
476
|
396
|
297
|
350
|
363
|
|
| Long-Term Debt |
178
|
168
|
123
|
62
|
30
|
433
|
376
|
585
|
616
|
538
|
455
|
371
|
325
|
260
|
361
|
298
|
256
|
126
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
2
|
|
| Total Liabilities |
326
N/A
|
310
-5%
|
269
-13%
|
337
+25%
|
521
+55%
|
870
+67%
|
715
-18%
|
898
+26%
|
971
+8%
|
898
-8%
|
804
-10%
|
788
-2%
|
656
-17%
|
736
+12%
|
761
+3%
|
598
-21%
|
610
+2%
|
493
-19%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
675
|
675
|
782
|
896
|
906
|
1 000
|
1 000
|
1 060
|
1 059
|
1 066
|
1 156
|
1 176
|
1 172
|
1 188
|
1 387
|
1 387
|
1 407
|
1 404
|
|
| Retained Earnings |
280
|
195
|
302
|
183
|
214
|
329
|
307
|
189
|
40
|
40
|
1
|
52
|
41
|
54
|
9
|
118
|
380
|
76
|
|
| Additional Paid In Capital |
238
|
0
|
53
|
233
|
50
|
360
|
360
|
370
|
369
|
365
|
526
|
591
|
584
|
543
|
1 522
|
1 522
|
1 571
|
1 205
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
67
|
75
|
28
|
8
|
0
|
16
|
41
|
41
|
41
|
35
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
10
|
21
|
9
|
67
|
34
|
23
|
7
|
1
|
51
|
26
|
|
| Total Equity |
632
N/A
|
480
-24%
|
532
+11%
|
946
+78%
|
1 170
+24%
|
1 688
+44%
|
1 617
-4%
|
1 534
-5%
|
1 383
-10%
|
1 342
-3%
|
1 665
+24%
|
1 749
+5%
|
1 662
-5%
|
1 610
-3%
|
2 867
+78%
|
2 745
-4%
|
2 509
-9%
|
2 504
0%
|
|
| Total Liabilities & Equity |
958
N/A
|
790
-18%
|
801
+1%
|
1 283
+60%
|
1 692
+32%
|
2 558
+51%
|
2 331
-9%
|
2 432
+4%
|
2 354
-3%
|
2 240
-5%
|
2 469
+10%
|
2 537
+3%
|
2 318
-9%
|
2 346
+1%
|
3 628
+55%
|
3 343
-8%
|
3 119
-7%
|
2 997
-4%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
73
|
73
|
84
|
97
|
98
|
108
|
106
|
107
|
106
|
113
|
120
|
122
|
121
|
122
|
137
|
137
|
139
|
140
|
|