Taiwan Optical Platform Co Ltd
TWSE:6464
Balance Sheet
Balance Sheet Decomposition
Taiwan Optical Platform Co Ltd
Taiwan Optical Platform Co Ltd
Balance Sheet
Taiwan Optical Platform Co Ltd
| 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 |
57
|
534
|
1 036
|
2 495
|
2 975
|
2 314
|
1 727
|
1 763
|
2 133
|
2 158
|
2 249
|
1 538
|
1 849
|
1 211
|
|
| Cash |
57
|
314
|
906
|
885
|
1 925
|
1 064
|
977
|
1 063
|
1 183
|
1 008
|
1 099
|
738
|
763
|
649
|
|
| Cash Equivalents |
0
|
220
|
130
|
1 610
|
1 050
|
1 250
|
750
|
700
|
950
|
1 150
|
1 150
|
800
|
1 086
|
562
|
|
| Short-Term Investments |
0
|
0
|
8
|
0
|
23
|
21
|
64
|
59
|
62
|
19
|
18
|
14
|
20
|
36
|
|
| Total Receivables |
0
|
130
|
373
|
172
|
219
|
173
|
226
|
185
|
311
|
301
|
284
|
350
|
345
|
345
|
|
| Accounts Receivables |
0
|
87
|
127
|
121
|
156
|
104
|
171
|
115
|
219
|
224
|
229
|
282
|
268
|
260
|
|
| Other Receivables |
0
|
43
|
246
|
50
|
63
|
68
|
56
|
70
|
92
|
77
|
55
|
68
|
77
|
85
|
|
| Inventory |
0
|
54
|
30
|
28
|
14
|
15
|
24
|
40
|
68
|
33
|
35
|
38
|
24
|
63
|
|
| Other Current Assets |
0
|
55
|
74
|
37
|
56
|
49
|
50
|
62
|
70
|
99
|
166
|
116
|
219
|
321
|
|
| Total Current Assets |
57
|
774
|
1 520
|
2 732
|
3 288
|
2 571
|
2 091
|
2 110
|
2 645
|
2 610
|
2 752
|
2 057
|
2 457
|
1 975
|
|
| PP&E Net |
0
|
1 296
|
1 567
|
1 629
|
1 637
|
1 837
|
1 773
|
1 479
|
2 119
|
1 916
|
1 907
|
1 858
|
1 930
|
2 015
|
|
| PP&E Gross |
0
|
1 296
|
1 567
|
1 629
|
1 637
|
1 837
|
1 773
|
1 479
|
2 119
|
1 916
|
1 907
|
1 858
|
1 930
|
2 015
|
|
| Accumulated Depreciation |
0
|
1 176
|
1 259
|
1 411
|
951
|
1 376
|
1 623
|
1 674
|
3 110
|
3 426
|
1 848
|
2 113
|
1 251
|
1 380
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
5 237
|
5 123
|
5 004
|
4 886
|
4 769
|
4 659
|
|
| Goodwill |
0
|
4 136
|
4 143
|
4 140
|
4 140
|
4 140
|
4 140
|
4 140
|
8 413
|
8 413
|
8 413
|
8 423
|
8 222
|
8 219
|
|
| Long-Term Investments |
4 608
|
2 233
|
1 357
|
550
|
963
|
962
|
958
|
961
|
1 279
|
1 928
|
1 631
|
1 312
|
1 078
|
1 412
|
|
| Other Long-Term Assets |
0
|
184
|
136
|
199
|
210
|
226
|
206
|
216
|
213
|
228
|
212
|
212
|
228
|
251
|
|
| Other Assets |
0
|
4 136
|
4 143
|
4 140
|
4 140
|
4 140
|
4 140
|
4 140
|
8 413
|
8 413
|
8 413
|
8 423
|
8 222
|
8 219
|
|
| Total Assets |
4 664
N/A
|
8 622
+85%
|
8 725
+1%
|
9 250
+6%
|
10 240
+11%
|
9 740
-5%
|
9 171
-6%
|
8 910
-3%
|
19 905
+123%
|
20 217
+2%
|
19 920
-1%
|
18 748
-6%
|
18 684
0%
|
18 530
-1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
282
|
362
|
352
|
172
|
185
|
431
|
246
|
246
|
634
|
299
|
253
|
289
|
302
|
|
| Accrued Liabilities |
29
|
0
|
0
|
0
|
147
|
143
|
149
|
138
|
0
|
0
|
195
|
217
|
204
|
223
|
|
| Short-Term Debt |
0
|
0
|
0
|
30
|
0
|
250
|
0
|
200
|
0
|
0
|
0
|
0
|
0
|
50
|
|
| Current Portion of Long-Term Debt |
0
|
278
|
1 984
|
1 984
|
0
|
837
|
552
|
40
|
589
|
571
|
21
|
400
|
685
|
876
|
|
| Other Current Liabilities |
55
|
1 049
|
1 032
|
1 060
|
923
|
965
|
887
|
874
|
1 295
|
1 272
|
1 910
|
1 098
|
1 113
|
1 054
|
|
| Total Current Liabilities |
84
|
1 608
|
3 377
|
1 441
|
1 242
|
2 379
|
2 019
|
1 498
|
2 129
|
2 478
|
2 425
|
1 968
|
2 290
|
2 505
|
|
| Long-Term Debt |
0
|
3 403
|
0
|
2 012
|
1 421
|
584
|
200
|
610
|
10 339
|
9 817
|
8 504
|
7 811
|
7 425
|
6 875
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
406
|
381
|
354
|
331
|
307
|
286
|
|
| Minority Interest |
0
|
31
|
40
|
44
|
43
|
35
|
35
|
35
|
34
|
33
|
215
|
260
|
413
|
456
|
|
| Other Liabilities |
0
|
195
|
201
|
210
|
228
|
290
|
301
|
318
|
477
|
444
|
421
|
365
|
376
|
368
|
|
| Total Liabilities |
84
N/A
|
5 236
+6 133%
|
3 618
-31%
|
3 706
+2%
|
2 934
-21%
|
3 289
+12%
|
2 556
-22%
|
2 460
-4%
|
13 385
+444%
|
13 152
-2%
|
11 919
-9%
|
10 735
-10%
|
10 812
+1%
|
10 490
-3%
|
|
| Equity | |||||||||||||||
| Common Stock |
1 350
|
404
|
1 100
|
1 115
|
1 244
|
1 244
|
1 269
|
1 266
|
1 227
|
1 247
|
1 303
|
1 316
|
1 276
|
1 256
|
|
| Retained Earnings |
1 776
|
1 723
|
1 584
|
1 818
|
1 878
|
1 829
|
2 040
|
2 285
|
2 207
|
2 702
|
3 337
|
3 628
|
3 425
|
3 342
|
|
| Additional Paid In Capital |
1 467
|
1 271
|
2 431
|
2 620
|
4 185
|
4 185
|
4 088
|
3 693
|
3 175
|
3 168
|
3 375
|
3 394
|
3 466
|
3 437
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
107
|
152
|
90
|
52
|
13
|
74
|
294
|
5
|
|
| Treasury Stock |
0
|
12
|
12
|
12
|
0
|
684
|
675
|
643
|
0
|
0
|
0
|
251
|
0
|
0
|
|
| Other Equity |
12
|
0
|
3
|
0
|
0
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
4 580
N/A
|
3 386
-26%
|
5 106
+51%
|
5 544
+9%
|
7 306
+32%
|
6 451
-12%
|
6 615
+3%
|
6 450
-2%
|
6 519
+1%
|
7 065
+8%
|
8 001
+13%
|
8 013
+0%
|
7 873
-2%
|
8 041
+2%
|
|
| Total Liabilities & Equity |
4 664
N/A
|
8 622
+85%
|
8 725
+1%
|
9 250
+6%
|
10 240
+11%
|
9 740
-5%
|
9 171
-6%
|
8 910
-3%
|
19 905
+123%
|
20 217
+2%
|
19 920
-1%
|
18 748
-6%
|
18 684
0%
|
18 530
-1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
143
|
43
|
116
|
118
|
135
|
136
|
134
|
132
|
132
|
132
|
132
|
133
|
131
|
129
|
|