M3 Technology Inc
TWSE:6799
Balance Sheet
Balance Sheet Decomposition
M3 Technology Inc
M3 Technology Inc
Balance Sheet
M3 Technology Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
60
|
100
|
103
|
252
|
571
|
1 036
|
226
|
341
|
|
| Cash |
60
|
100
|
88
|
252
|
571
|
1 036
|
226
|
275
|
|
| Cash Equivalents |
0
|
0
|
15
|
0
|
0
|
0
|
0
|
66
|
|
| Short-Term Investments |
32
|
33
|
71
|
0
|
0
|
0
|
813
|
843
|
|
| Total Receivables |
25
|
50
|
74
|
147
|
183
|
185
|
165
|
166
|
|
| Accounts Receivables |
21
|
46
|
69
|
142
|
177
|
184
|
164
|
158
|
|
| Other Receivables |
4
|
4
|
5
|
5
|
6
|
1
|
2
|
8
|
|
| Inventory |
44
|
42
|
66
|
79
|
178
|
194
|
181
|
140
|
|
| Other Current Assets |
2
|
5
|
2
|
29
|
24
|
15
|
18
|
74
|
|
| Total Current Assets |
163
|
230
|
317
|
507
|
956
|
1 431
|
1 404
|
1 565
|
|
| PP&E Net |
17
|
16
|
26
|
25
|
42
|
39
|
166
|
166
|
|
| PP&E Gross |
17
|
16
|
26
|
25
|
42
|
39
|
166
|
166
|
|
| Accumulated Depreciation |
44
|
58
|
73
|
89
|
105
|
127
|
153
|
183
|
|
| Intangible Assets |
0
|
2
|
3
|
5
|
7
|
11
|
9
|
9
|
|
| Other Long-Term Assets |
1
|
5
|
12
|
5
|
29
|
32
|
12
|
14
|
|
| Total Assets |
181
N/A
|
253
+40%
|
357
+41%
|
543
+52%
|
1 034
+91%
|
1 513
+46%
|
1 592
+5%
|
1 753
+10%
|
|
| Liabilities | |||||||||
| Accounts Payable |
21
|
21
|
35
|
57
|
78
|
55
|
56
|
47
|
|
| Accrued Liabilities |
9
|
12
|
17
|
33
|
90
|
121
|
97
|
89
|
|
| Short-Term Debt |
6
|
19
|
0
|
0
|
68
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
3
|
4
|
3
|
4
|
2
|
|
| Other Current Liabilities |
12
|
16
|
14
|
23
|
110
|
65
|
48
|
55
|
|
| Total Current Liabilities |
47
|
68
|
69
|
117
|
349
|
244
|
204
|
193
|
|
| Long-Term Debt |
0
|
0
|
4
|
2
|
2
|
0
|
4
|
0
|
|
| Deferred Income Tax |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Total Liabilities |
47
N/A
|
69
+46%
|
73
+5%
|
119
+65%
|
351
+194%
|
244
-31%
|
209
-14%
|
198
-5%
|
|
| Equity | |||||||||
| Common Stock |
279
|
325
|
367
|
367
|
367
|
412
|
425
|
428
|
|
| Retained Earnings |
277
|
280
|
247
|
53
|
311
|
497
|
593
|
589
|
|
| Additional Paid In Capital |
128
|
137
|
163
|
2
|
4
|
495
|
565
|
591
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
135
|
135
|
28
|
|
| Other Equity |
3
|
2
|
1
|
1
|
1
|
1
|
66
|
25
|
|
| Total Equity |
133
N/A
|
184
+38%
|
284
+55%
|
423
+49%
|
683
+61%
|
1 270
+86%
|
1 383
+9%
|
1 556
+12%
|
|
| Total Liabilities & Equity |
181
N/A
|
253
+40%
|
357
+41%
|
543
+52%
|
1 034
+91%
|
1 513
+46%
|
1 592
+5%
|
1 753
+10%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
28
|
32
|
37
|
37
|
37
|
40
|
41
|
43
|
|