First Time Loading...

X-Legend Entertainment Co Ltd
TWSE:4994

Watchlist Manager
X-Legend Entertainment Co Ltd Logo
X-Legend Entertainment Co Ltd
TWSE:4994
Watchlist
Price: 132 TWD
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

2.1B
-6%
Assets
Growth Rates:
1 Year
-12%
3 Years
-15%
5 Years
+48%
7 Years
+8%
10 Years
+34%
515.6m
-26%
Liabilities
Growth Rates:
1 Year
-25%
3 Years
-41%
5 Years
+169%
7 Years
+111%
10 Years
+82%
1.6B
+3%
Equity
Growth Rates:
1 Year
-7%
3 Years
+0%
5 Years
+29%
7 Years
-7%
10 Years
+23%

Balance Sheet Decomposition
X-Legend Entertainment Co Ltd

2.1B
Assets
515.6m
Liabilities
2.1B
Assets
515.6m
Liabilities
Current Assets 1.8B
Cash & Short-Term Investments 1.6B
Receivables 216m
Other Current Assets 9.6m
Non-Current Assets 281.6m
Long-Term Investments 87.3m
PP&E 139.7m
Intangibles 11.4m
Other Non-Current Assets 43.1m
Current Liabilities 426.5m
Accounts Payable 125.7m
Accrued Liabilities 83.5m
Other Current Liabilities 217.3m
Non-Current Liabilities 89.1m
Long-Term Debt 87m
Other Non-Current Liabilities 2.1m

Balance Sheet
X-Legend Entertainment Co Ltd

Rotate your device to view
Balance Sheet
Currency: TWD
Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022
Assets
Cash & Cash Equivalents
1 419
1 655
1 631
1 422
1 250
990
1 687
1 940
1 554
1 733
Cash
469
605
731
602
730
611
1 187
1 027
1 039
695
Cash Equivalents
950
1 050
900
820
520
380
500
913
515
1 038
Total Receivables
287
313
247
234
119
292
304
225
358
184
Accounts Receivables
198
192
128
108
73
283
274
193
288
137
Other Receivables
89
121
119
126
45
10
31
33
70
47
Inventory
0
0
0
0
0
0
0
0
0
0
Other Current Assets
5
22
13
19
13
16
34
8
7
8
Total Current Assets
1 711
1 991
1 891
1 674
1 382
1 299
2 025
2 173
1 919
1 925
PP&E Net
40
42
62
46
31
16
65
287
227
153
PP&E Gross
40
42
62
46
31
16
65
287
227
153
Accumulated Depreciation
39
36
37
51
48
37
30
8
5
3
Intangible Assets
23
50
61
56
24
15
13
8
6
8
Long-Term Investments
0
0
0
0
0
0
59
80
77
85
Other Long-Term Assets
15
42
47
80
90
88
34
27
40
42
Total Assets
1 787
N/A
2 125
+19%
2 060
-3%
1 856
-10%
1 527
-18%
1 418
-7%
2 195
+55%
2 575
+17%
2 269
-12%
2 213
-2%
Liabilities
Accounts Payable
2
2
37
30
22
72
232
175
120
146
Accrued Liabilities
0
0
138
136
128
205
276
156
140
229
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
50
61
65
66
Other Current Liabilities
261
310
119
89
87
122
173
121
113
156
Total Current Liabilities
263
312
294
255
236
400
731
514
438
597
Long-Term Debt
0
0
0
0
0
0
2
267
203
100
Deferred Income Tax
0
0
0
0
0
0
0
2
0
0
Other Liabilities
58
62
58
31
10
15
10
6
2
2
Total Liabilities
321
N/A
374
+16%
352
-6%
286
-19%
246
-14%
415
+69%
743
+79%
790
+6%
643
-19%
700
+9%
Equity
Common Stock
706
885
1 106
1 108
1 106
1 109
1 106
1 106
1 106
1 106
Retained Earnings
371
476
191
57
227
483
26
432
250
137
Additional Paid In Capital
406
438
437
435
437
403
406
270
270
270
Other Equity
17
47
26
30
36
27
35
23
1
0
Total Equity
1 466
N/A
1 752
+19%
1 708
-2%
1 570
-8%
1 281
-18%
1 003
-22%
1 452
+45%
1 785
+23%
1 625
-9%
1 513
-7%
Total Liabilities & Equity
1 787
N/A
2 125
+19%
2 060
-3%
1 856
-10%
1 527
-18%
1 418
-7%
2 195
+55%
2 575
+17%
2 269
-12%
2 213
-2%
Shares Outstanding
Common Shares Outstanding
110
111
111
111
111
111
111
111
111
111

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.