Sunny Friend Environmental Technology Co Ltd
TWSE:8341
Balance Sheet
Balance Sheet Decomposition
Sunny Friend Environmental Technology Co Ltd
Sunny Friend Environmental Technology Co Ltd
Balance Sheet
Sunny Friend Environmental Technology 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 |
139
|
126
|
143
|
394
|
483
|
963
|
1 013
|
714
|
628
|
940
|
796
|
874
|
759
|
741
|
|
| Cash |
43
|
89
|
107
|
268
|
217
|
185
|
204
|
251
|
406
|
895
|
395
|
516
|
486
|
453
|
|
| Cash Equivalents |
96
|
36
|
37
|
126
|
266
|
777
|
809
|
463
|
222
|
46
|
401
|
358
|
273
|
288
|
|
| Short-Term Investments |
119
|
91
|
183
|
100
|
261
|
13
|
0
|
496
|
416
|
382
|
164
|
357
|
189
|
468
|
|
| Total Receivables |
84
|
97
|
214
|
253
|
273
|
263
|
204
|
263
|
264
|
459
|
514
|
534
|
577
|
611
|
|
| Accounts Receivables |
71
|
82
|
187
|
183
|
217
|
195
|
162
|
216
|
242
|
322
|
460
|
480
|
545
|
563
|
|
| Other Receivables |
13
|
15
|
28
|
70
|
56
|
68
|
41
|
46
|
22
|
136
|
54
|
54
|
32
|
48
|
|
| Inventory |
20
|
60
|
29
|
39
|
55
|
27
|
60
|
53
|
31
|
32
|
78
|
54
|
26
|
26
|
|
| Other Current Assets |
10
|
72
|
21
|
104
|
66
|
70
|
59
|
38
|
158
|
189
|
267
|
238
|
208
|
219
|
|
| Total Current Assets |
373
|
446
|
591
|
891
|
1 138
|
1 336
|
1 336
|
1 564
|
1 497
|
2 002
|
1 820
|
2 058
|
1 760
|
2 066
|
|
| PP&E Net |
635
|
1 359
|
1 372
|
1 353
|
1 342
|
1 460
|
1 665
|
2 304
|
3 694
|
5 913
|
6 869
|
7 409
|
7 540
|
7 522
|
|
| PP&E Gross |
635
|
1 359
|
1 372
|
1 353
|
1 342
|
1 460
|
1 665
|
2 304
|
3 694
|
5 913
|
6 869
|
7 409
|
7 540
|
7 522
|
|
| Accumulated Depreciation |
486
|
508
|
624
|
590
|
655
|
770
|
841
|
905
|
1 118
|
1 346
|
1 712
|
2 301
|
2 770
|
3 319
|
|
| Intangible Assets |
29
|
498
|
485
|
457
|
417
|
378
|
347
|
327
|
288
|
893
|
830
|
693
|
639
|
576
|
|
| Goodwill |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
166
|
90
|
|
| Long-Term Investments |
40
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
13
|
16
|
19
|
25
|
27
|
32
|
|
| Other Long-Term Assets |
221
|
264
|
214
|
225
|
209
|
219
|
222
|
255
|
344
|
145
|
188
|
167
|
239
|
301
|
|
| Other Assets |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
166
|
90
|
|
| Total Assets |
1 302
N/A
|
2 567
+97%
|
2 662
+4%
|
2 926
+10%
|
3 106
+6%
|
3 393
+9%
|
3 570
+5%
|
4 466
+25%
|
5 837
+31%
|
8 969
+54%
|
9 726
+8%
|
10 521
+8%
|
10 371
-1%
|
10 587
+2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
24
|
37
|
44
|
48
|
62
|
105
|
131
|
122
|
137
|
123
|
110
|
170
|
140
|
166
|
|
| Accrued Liabilities |
42
|
0
|
0
|
95
|
112
|
149
|
183
|
214
|
262
|
259
|
288
|
297
|
181
|
216
|
|
| Short-Term Debt |
14
|
36
|
17
|
71
|
49
|
89
|
0
|
644
|
104
|
650
|
144
|
72
|
80
|
43
|
|
| Current Portion of Long-Term Debt |
18
|
29
|
163
|
231
|
99
|
115
|
3
|
7
|
33
|
95
|
117
|
277
|
117
|
126
|
|
| Other Current Liabilities |
62
|
143
|
188
|
252
|
293
|
264
|
292
|
343
|
420
|
973
|
555
|
759
|
628
|
709
|
|
| Total Current Liabilities |
160
|
244
|
412
|
697
|
615
|
721
|
610
|
1 330
|
957
|
2 101
|
1 214
|
1 575
|
1 145
|
1 260
|
|
| Long-Term Debt |
41
|
975
|
727
|
583
|
51
|
34
|
40
|
82
|
1 641
|
3 204
|
4 666
|
5 033
|
3 516
|
3 315
|
|
| Deferred Income Tax |
0
|
0
|
0
|
6
|
17
|
31
|
29
|
44
|
54
|
213
|
233
|
250
|
208
|
146
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
104
|
242
|
259
|
459
|
|
| Other Liabilities |
223
|
191
|
165
|
176
|
165
|
163
|
176
|
170
|
143
|
209
|
322
|
214
|
234
|
164
|
|
| Total Liabilities |
425
N/A
|
1 410
+232%
|
1 304
-7%
|
1 461
+12%
|
848
-42%
|
948
+12%
|
855
-10%
|
1 626
+90%
|
2 794
+72%
|
5 797
+107%
|
6 539
+13%
|
7 315
+12%
|
5 363
-27%
|
5 343
0%
|
|
| Equity | |||||||||||||||
| Common Stock |
750
|
1 000
|
1 000
|
1 000
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 300
|
1 300
|
|
| Retained Earnings |
100
|
107
|
291
|
388
|
670
|
892
|
1 169
|
1 324
|
1 594
|
1 693
|
1 724
|
1 693
|
1 265
|
1 381
|
|
| Additional Paid In Capital |
0
|
50
|
50
|
50
|
453
|
453
|
453
|
453
|
453
|
453
|
455
|
464
|
2 559
|
2 588
|
|
| Other Equity |
28
|
0
|
16
|
27
|
20
|
15
|
23
|
51
|
119
|
89
|
106
|
66
|
116
|
26
|
|
| Total Equity |
878
N/A
|
1 157
+32%
|
1 357
+17%
|
1 465
+8%
|
2 257
+54%
|
2 445
+8%
|
2 714
+11%
|
2 841
+5%
|
3 042
+7%
|
3 171
+4%
|
3 187
+0%
|
3 206
+1%
|
5 008
+56%
|
5 244
+5%
|
|
| Total Liabilities & Equity |
1 302
N/A
|
2 567
+97%
|
2 662
+4%
|
2 926
+10%
|
3 106
+6%
|
3 393
+9%
|
3 570
+5%
|
4 466
+25%
|
5 837
+31%
|
8 969
+54%
|
9 726
+8%
|
10 521
+8%
|
10 371
-1%
|
10 587
+2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
75
|
100
|
100
|
100
|
112
|
112
|
112
|
112
|
112
|
115
|
115
|
115
|
130
|
130
|
|