KMC Kuei Meng International Inc
TWSE:5306
Balance Sheet
Balance Sheet Decomposition
KMC Kuei Meng International Inc
KMC Kuei Meng International Inc
Balance Sheet
KMC Kuei Meng International Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1 609
|
2 016
|
2 073
|
1 766
|
1 991
|
2 031
|
3 392
|
3 267
|
2 253
|
|
| Cash |
833
|
1 045
|
940
|
826
|
1 052
|
1 075
|
1 993
|
2 145
|
1 056
|
|
| Cash Equivalents |
775
|
970
|
1 133
|
940
|
940
|
956
|
1 400
|
1 122
|
1 197
|
|
| Short-Term Investments |
410
|
8
|
9
|
59
|
272
|
208
|
264
|
722
|
1 782
|
|
| Total Receivables |
744
|
1 064
|
1 074
|
1 087
|
1 352
|
1 418
|
1 029
|
823
|
944
|
|
| Accounts Receivables |
704
|
937
|
874
|
923
|
1 200
|
1 321
|
931
|
708
|
838
|
|
| Other Receivables |
40
|
127
|
201
|
164
|
151
|
97
|
98
|
115
|
106
|
|
| Inventory |
640
|
933
|
1 109
|
880
|
820
|
1 301
|
1 310
|
1 013
|
1 109
|
|
| Other Current Assets |
175
|
249
|
174
|
280
|
365
|
396
|
199
|
155
|
170
|
|
| Total Current Assets |
3 578
|
4 271
|
4 440
|
4 073
|
4 801
|
5 353
|
6 194
|
5 979
|
6 257
|
|
| PP&E Net |
2 993
|
3 275
|
3 236
|
4 027
|
4 088
|
4 333
|
4 497
|
4 259
|
4 363
|
|
| PP&E Gross |
0
|
3 275
|
3 236
|
4 027
|
4 088
|
4 333
|
4 497
|
4 259
|
4 363
|
|
| Accumulated Depreciation |
0
|
1 317
|
1 416
|
1 541
|
1 735
|
1 939
|
2 178
|
2 377
|
2 681
|
|
| Intangible Assets |
102
|
146
|
145
|
274
|
223
|
178
|
156
|
134
|
133
|
|
| Goodwill |
741
|
1 220
|
1 227
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 341
|
|
| Long-Term Investments |
22
|
56
|
114
|
149
|
142
|
137
|
130
|
211
|
969
|
|
| Other Long-Term Assets |
1 130
|
1 104
|
1 025
|
98
|
67
|
95
|
126
|
25
|
23
|
|
| Other Assets |
741
|
1 220
|
1 227
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 341
|
|
| Total Assets |
8 565
N/A
|
10 072
+18%
|
10 186
+1%
|
9 961
-2%
|
10 660
+7%
|
11 436
+7%
|
12 444
+9%
|
12 062
-3%
|
13 235
+10%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
254
|
325
|
364
|
338
|
476
|
462
|
279
|
242
|
313
|
|
| Accrued Liabilities |
136
|
163
|
153
|
145
|
157
|
164
|
188
|
137
|
160
|
|
| Short-Term Debt |
2 595
|
1 465
|
1 712
|
998
|
724
|
782
|
457
|
1 282
|
1 505
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1 273
|
3
|
2
|
1 000
|
210
|
270
|
|
| Other Current Liabilities |
212
|
680
|
307
|
327
|
536
|
1 596
|
1 302
|
524
|
839
|
|
| Total Current Liabilities |
3 197
|
2 633
|
2 535
|
3 081
|
1 897
|
3 005
|
3 226
|
2 395
|
3 086
|
|
| Long-Term Debt |
500
|
2 020
|
2 000
|
1 087
|
1 843
|
1 383
|
1 198
|
1 540
|
1 334
|
|
| Deferred Income Tax |
584
|
561
|
535
|
473
|
469
|
458
|
454
|
440
|
441
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
58
|
69
|
44
|
42
|
48
|
48
|
43
|
47
|
52
|
|
| Total Liabilities |
4 340
N/A
|
5 283
+22%
|
5 115
-3%
|
4 683
-8%
|
4 258
-9%
|
4 894
+15%
|
4 921
+1%
|
4 422
-10%
|
4 913
+11%
|
|
| Equity | ||||||||||
| Common Stock |
1 200
|
1 200
|
1 260
|
1 260
|
1 260
|
1 260
|
1 260
|
1 260
|
1 260
|
|
| Retained Earnings |
1 847
|
2 496
|
2 841
|
3 288
|
4 226
|
4 477
|
5 269
|
5 359
|
5 761
|
|
| Additional Paid In Capital |
1 541
|
1 541
|
1 541
|
1 541
|
1 634
|
1 634
|
1 634
|
1 760
|
1 760
|
|
| Other Equity |
363
|
448
|
571
|
811
|
716
|
828
|
640
|
739
|
459
|
|
| Total Equity |
4 225
N/A
|
4 789
+13%
|
5 071
+6%
|
5 278
+4%
|
6 403
+21%
|
6 542
+2%
|
7 523
+15%
|
7 640
+2%
|
8 322
+9%
|
|
| Total Liabilities & Equity |
8 565
N/A
|
10 072
+18%
|
10 186
+1%
|
9 961
-2%
|
10 660
+7%
|
11 436
+7%
|
12 444
+9%
|
12 062
-3%
|
13 235
+10%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
126
|
126
|
126
|
126
|
126
|
126
|
126
|
126
|
126
|
|