Msscorps Co Ltd
TWSE:6830
Balance Sheet
Balance Sheet Decomposition
Msscorps Co Ltd
Msscorps Co Ltd
Balance Sheet
Msscorps Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
73
|
292
|
298
|
478
|
1 113
|
622
|
1 181
|
|
| Cash |
73
|
292
|
298
|
478
|
1 113
|
622
|
1 181
|
|
| Short-Term Investments |
0
|
0
|
0
|
13
|
13
|
13
|
0
|
|
| Total Receivables |
292
|
284
|
317
|
452
|
612
|
696
|
709
|
|
| Accounts Receivables |
280
|
283
|
316
|
452
|
608
|
688
|
677
|
|
| Other Receivables |
13
|
2
|
2
|
1
|
5
|
8
|
32
|
|
| Inventory |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
24
|
74
|
93
|
77
|
81
|
117
|
124
|
|
| Total Current Assets |
391
|
651
|
708
|
1 020
|
1 820
|
1 448
|
2 015
|
|
| PP&E Net |
921
|
1 388
|
1 564
|
1 794
|
1 923
|
2 673
|
3 709
|
|
| PP&E Gross |
921
|
1 388
|
1 564
|
1 794
|
1 923
|
2 673
|
3 709
|
|
| Accumulated Depreciation |
629
|
834
|
848
|
944
|
1 014
|
1 339
|
1 881
|
|
| Intangible Assets |
1
|
2
|
2
|
7
|
5
|
8
|
13
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
| Other Long-Term Assets |
21
|
44
|
57
|
76
|
81
|
128
|
169
|
|
| Total Assets |
1 334
N/A
|
2 085
+56%
|
2 331
+12%
|
2 897
+24%
|
3 829
+32%
|
4 256
+11%
|
5 927
+39%
|
|
| Liabilities | ||||||||
| Accounts Payable |
11
|
16
|
13
|
26
|
31
|
33
|
27
|
|
| Accrued Liabilities |
77
|
84
|
110
|
161
|
195
|
192
|
175
|
|
| Short-Term Debt |
44
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
96
|
123
|
106
|
108
|
134
|
223
|
212
|
|
| Other Current Liabilities |
55
|
58
|
101
|
121
|
123
|
257
|
202
|
|
| Total Current Liabilities |
282
|
280
|
330
|
416
|
483
|
706
|
616
|
|
| Long-Term Debt |
231
|
317
|
423
|
586
|
724
|
896
|
2 052
|
|
| Deferred Income Tax |
0
|
0
|
2
|
10
|
42
|
81
|
102
|
|
| Other Liabilities |
0
|
0
|
3
|
6
|
7
|
7
|
9
|
|
| Total Liabilities |
513
N/A
|
598
+16%
|
758
+27%
|
1 017
+34%
|
1 256
+23%
|
1 690
+35%
|
2 779
+64%
|
|
| Equity | ||||||||
| Common Stock |
239
|
393
|
393
|
413
|
468
|
468
|
518
|
|
| Retained Earnings |
387
|
394
|
475
|
624
|
726
|
730
|
585
|
|
| Additional Paid In Capital |
198
|
714
|
714
|
854
|
1 385
|
1 385
|
2 034
|
|
| Other Equity |
3
|
14
|
8
|
11
|
6
|
17
|
12
|
|
| Total Equity |
821
N/A
|
1 487
+81%
|
1 573
+6%
|
1 880
+19%
|
2 574
+37%
|
2 566
0%
|
3 148
+23%
|
|
| Total Liabilities & Equity |
1 334
N/A
|
2 085
+56%
|
2 331
+12%
|
2 897
+24%
|
3 829
+32%
|
4 256
+11%
|
5 927
+39%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
41
|
41
|
41
|
41
|
47
|
47
|
52
|
|