Taiflex Scientific Co Ltd
TWSE:8039
Balance Sheet
Balance Sheet Decomposition
Taiflex Scientific Co Ltd
Taiflex Scientific Co Ltd
Balance Sheet
Taiflex Scientific Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
29
|
81
|
95
|
667
|
624
|
704
|
958
|
1 569
|
1 816
|
3 300
|
2 945
|
2 571
|
3 529
|
3 406
|
2 729
|
2 982
|
1 934
|
1 863
|
2 585
|
0
|
200
|
1 965
|
2 889
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 529
|
3 406
|
2 729
|
2 982
|
1 934
|
1 863
|
2 585
|
0
|
0
|
1 965
|
2 840
|
|
| Cash Equivalents |
29
|
81
|
95
|
667
|
624
|
704
|
958
|
1 569
|
1 816
|
3 300
|
2 945
|
2 571
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
50
|
|
| Short-Term Investments |
17
|
0
|
61
|
74
|
8
|
5
|
262
|
64
|
74
|
55
|
73
|
79
|
18
|
22
|
19
|
16
|
17
|
20
|
84
|
302
|
57
|
28
|
231
|
|
| Total Receivables |
86
|
249
|
529
|
468
|
1 023
|
1 036
|
1 051
|
1 030
|
1 313
|
1 684
|
1 874
|
3 010
|
4 269
|
4 858
|
4 749
|
4 388
|
4 832
|
4 951
|
3 368
|
4 014
|
3 730
|
3 869
|
3 882
|
|
| Accounts Receivables |
69
|
208
|
462
|
388
|
788
|
903
|
876
|
842
|
1 180
|
1 417
|
1 462
|
2 421
|
3 173
|
3 795
|
3 648
|
2 798
|
2 749
|
3 678
|
2 592
|
3 034
|
2 991
|
3 095
|
3 156
|
|
| Other Receivables |
17
|
41
|
67
|
80
|
235
|
133
|
175
|
188
|
133
|
267
|
412
|
589
|
1 096
|
1 063
|
1 101
|
1 590
|
2 084
|
1 273
|
776
|
980
|
739
|
774
|
726
|
|
| Inventory |
57
|
102
|
196
|
471
|
592
|
577
|
738
|
816
|
979
|
1 092
|
1 337
|
1 038
|
957
|
926
|
1 116
|
1 132
|
1 626
|
1 464
|
939
|
1 869
|
1 771
|
1 410
|
1 652
|
|
| Other Current Assets |
16
|
47
|
63
|
68
|
74
|
68
|
112
|
106
|
97
|
205
|
279
|
259
|
143
|
180
|
243
|
165
|
123
|
127
|
627
|
101
|
90
|
103
|
122
|
|
| Total Current Assets |
205
|
480
|
944
|
1 748
|
2 320
|
2 390
|
3 120
|
3 585
|
4 279
|
6 336
|
6 507
|
6 958
|
8 917
|
9 393
|
8 857
|
8 684
|
8 533
|
8 425
|
7 602
|
9 557
|
7 913
|
7 375
|
8 776
|
|
| PP&E Net |
195
|
173
|
164
|
785
|
1 003
|
1 257
|
1 360
|
1 218
|
1 100
|
1 569
|
2 233
|
2 163
|
2 367
|
2 423
|
2 694
|
2 790
|
2 876
|
3 021
|
3 373
|
3 731
|
4 287
|
4 892
|
5 010
|
|
| PP&E Gross |
195
|
173
|
164
|
785
|
1 003
|
1 257
|
1 360
|
1 218
|
1 100
|
1 569
|
2 233
|
2 163
|
2 367
|
2 423
|
2 694
|
2 790
|
2 876
|
3 021
|
3 373
|
3 731
|
4 287
|
4 892
|
5 010
|
|
| Accumulated Depreciation |
90
|
123
|
158
|
203
|
288
|
412
|
531
|
715
|
879
|
1 148
|
1 372
|
1 593
|
1 868
|
2 110
|
2 349
|
2 567
|
2 814
|
3 061
|
2 872
|
3 415
|
3 746
|
4 139
|
4 608
|
|
| Intangible Assets |
8
|
4
|
17
|
34
|
34
|
33
|
41
|
40
|
37
|
45
|
57
|
74
|
50
|
47
|
50
|
44
|
52
|
45
|
57
|
93
|
94
|
81
|
72
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
|
| Long-Term Investments |
12
|
25
|
0
|
66
|
57
|
50
|
40
|
138
|
127
|
83
|
50
|
42
|
0
|
0
|
0
|
0
|
0
|
51
|
49
|
414
|
283
|
442
|
446
|
|
| Other Long-Term Assets |
91
|
95
|
79
|
83
|
47
|
25
|
19
|
14
|
12
|
24
|
42
|
66
|
192
|
245
|
208
|
211
|
203
|
330
|
223
|
211
|
200
|
15
|
17
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
|
| Total Assets |
511
N/A
|
777
+52%
|
1 205
+55%
|
2 716
+125%
|
3 461
+27%
|
3 753
+8%
|
4 579
+22%
|
4 995
+9%
|
5 556
+11%
|
8 126
+46%
|
8 958
+10%
|
9 373
+5%
|
11 595
+24%
|
12 183
+5%
|
11 879
-2%
|
11 798
-1%
|
11 733
-1%
|
11 942
+2%
|
11 374
-5%
|
14 075
+24%
|
12 848
-9%
|
13 031
+1%
|
14 527
+11%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
26
|
88
|
301
|
161
|
471
|
434
|
546
|
318
|
669
|
794
|
670
|
1 050
|
1 473
|
1 846
|
1 954
|
2 311
|
2 417
|
1 739
|
834
|
1 280
|
753
|
1 061
|
1 374
|
|
| Accrued Liabilities |
11
|
21
|
50
|
67
|
126
|
105
|
122
|
95
|
132
|
304
|
251
|
253
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
22
|
120
|
81
|
240
|
195
|
119
|
140
|
467
|
605
|
1 081
|
1 430
|
1 253
|
1 051
|
1 219
|
881
|
940
|
657
|
1 362
|
740
|
790
|
255
|
219
|
344
|
|
| Current Portion of Long-Term Debt |
25
|
24
|
6
|
6
|
3
|
489
|
201
|
352
|
166
|
219
|
735
|
189
|
22
|
22
|
304
|
27
|
45
|
13
|
27
|
66
|
91
|
1 948
|
38
|
|
| Other Current Liabilities |
2
|
3
|
11
|
65
|
90
|
32
|
39
|
17
|
103
|
138
|
128
|
289
|
736
|
750
|
728
|
661
|
801
|
846
|
695
|
799
|
970
|
876
|
1 070
|
|
| Total Current Liabilities |
86
|
256
|
448
|
540
|
886
|
1 178
|
1 046
|
1 249
|
1 675
|
2 535
|
3 214
|
3 034
|
3 282
|
3 837
|
3 866
|
3 939
|
3 920
|
3 959
|
2 296
|
2 935
|
2 069
|
4 103
|
2 826
|
|
| Long-Term Debt |
64
|
27
|
9
|
508
|
494
|
320
|
248
|
213
|
162
|
866
|
286
|
651
|
1 680
|
1 302
|
888
|
743
|
213
|
331
|
1 176
|
2 866
|
2 438
|
593
|
771
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
13
|
18
|
21
|
31
|
33
|
84
|
132
|
81
|
157
|
206
|
194
|
159
|
176
|
131
|
114
|
112
|
108
|
118
|
148
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
2
|
2
|
11
|
11
|
0
|
100
|
91
|
134
|
154
|
157
|
134
|
100
|
112
|
119
|
107
|
148
|
144
|
81
|
21
|
|
| Other Liabilities |
0
|
2
|
4
|
5
|
8
|
9
|
15
|
20
|
24
|
29
|
40
|
42
|
73
|
82
|
111
|
190
|
184
|
139
|
436
|
249
|
179
|
149
|
117
|
|
| Total Liabilities |
150
N/A
|
285
+90%
|
462
+62%
|
1 054
+128%
|
1 402
+33%
|
1 528
+9%
|
1 341
-12%
|
1 526
+14%
|
1 893
+24%
|
3 614
+91%
|
3 763
+4%
|
3 942
+5%
|
5 345
+36%
|
5 584
+4%
|
5 194
-7%
|
5 133
-1%
|
4 606
-10%
|
4 680
+2%
|
4 128
-12%
|
6 310
+53%
|
4 939
-22%
|
5 044
+2%
|
3 883
-23%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
400
|
450
|
500
|
740
|
948
|
1 166
|
1 502
|
1 635
|
1 635
|
1 818
|
2 019
|
2 025
|
2 029
|
2 043
|
2 043
|
2 083
|
2 088
|
2 091
|
2 091
|
2 091
|
2 091
|
2 091
|
2 549
|
|
| Retained Earnings |
45
|
8
|
187
|
363
|
598
|
595
|
726
|
815
|
985
|
1 559
|
1 677
|
1 933
|
2 756
|
3 127
|
3 232
|
3 348
|
3 690
|
3 891
|
4 043
|
4 764
|
4 986
|
5 035
|
5 598
|
|
| Additional Paid In Capital |
6
|
6
|
56
|
569
|
513
|
463
|
984
|
959
|
969
|
1 159
|
1 407
|
1 425
|
1 437
|
1 448
|
1 448
|
1 408
|
1 441
|
1 447
|
1 343
|
1 146
|
1 141
|
1 026
|
2 322
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
9
|
17
|
18
|
3
|
11
|
10
|
3
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
22
|
139
|
32
|
244
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
27
|
0
|
10
|
2
|
10
|
43
|
93
|
76
|
13
|
102
|
51
|
28
|
81
|
61
|
75
|
92
|
160
|
224
|
214
|
171
|
196
|
69
|
|
| Total Equity |
362
N/A
|
492
+36%
|
743
+51%
|
1 662
+124%
|
2 059
+24%
|
2 226
+8%
|
3 238
+45%
|
3 469
+7%
|
3 662
+6%
|
4 512
+23%
|
5 196
+15%
|
5 431
+5%
|
6 250
+15%
|
6 599
+6%
|
6 685
+1%
|
6 665
0%
|
7 127
+7%
|
7 262
+2%
|
7 246
0%
|
7 765
+7%
|
7 908
+2%
|
7 987
+1%
|
10 644
+33%
|
|
| Total Liabilities & Equity |
511
N/A
|
777
+52%
|
1 205
+55%
|
2 716
+125%
|
3 461
+27%
|
3 753
+8%
|
4 579
+22%
|
4 995
+9%
|
5 556
+11%
|
8 126
+46%
|
8 958
+10%
|
9 373
+5%
|
11 595
+24%
|
12 183
+5%
|
11 879
-2%
|
11 798
-1%
|
11 733
-1%
|
11 942
+2%
|
11 374
-5%
|
14 075
+24%
|
12 848
-9%
|
13 031
+1%
|
14 527
+11%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
94
|
105
|
117
|
153
|
156
|
157
|
188
|
191
|
192
|
199
|
206
|
207
|
207
|
206
|
206
|
206
|
209
|
209
|
209
|
219
|
219
|
219
|
255
|
|