Paiho Shih Holdings Corp
TWSE:8404
Balance Sheet
Balance Sheet Decomposition
Paiho Shih Holdings Corp
Paiho Shih Holdings Corp
Balance Sheet
Paiho Shih Holdings Corp
| 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-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
363
|
315
|
347
|
235
|
1 467
|
1 441
|
977
|
1 869
|
2 041
|
1 400
|
1 159
|
2 172
|
1 746
|
4 421
|
1 660
|
1 640
|
1 453
|
1 582
|
|
| Cash |
0
|
0
|
0
|
0
|
683
|
425
|
557
|
518
|
588
|
620
|
899
|
1 092
|
1 435
|
1 085
|
1 148
|
879
|
967
|
1 312
|
|
| Cash Equivalents |
363
|
315
|
347
|
235
|
784
|
1 016
|
420
|
1 351
|
1 453
|
781
|
260
|
1 080
|
311
|
3 336
|
511
|
761
|
486
|
269
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
72
|
147
|
0
|
0
|
0
|
0
|
2
|
269
|
0
|
464
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
466
|
469
|
556
|
1 220
|
984
|
803
|
782
|
846
|
710
|
797
|
1 043
|
1 245
|
1 132
|
1 285
|
1 610
|
1 091
|
1 035
|
1 473
|
|
| Accounts Receivables |
435
|
405
|
506
|
1 168
|
944
|
761
|
745
|
772
|
665
|
764
|
1 025
|
916
|
1 107
|
1 154
|
1 487
|
1 067
|
1 013
|
1 366
|
|
| Other Receivables |
31
|
64
|
50
|
52
|
40
|
42
|
37
|
74
|
45
|
32
|
18
|
329
|
25
|
132
|
123
|
24
|
22
|
107
|
|
| Inventory |
476
|
677
|
652
|
1 101
|
856
|
693
|
737
|
689
|
1 845
|
1 989
|
2 953
|
4 039
|
3 594
|
4 146
|
4 020
|
3 573
|
3 332
|
2 832
|
|
| Other Current Assets |
33
|
31
|
72
|
301
|
33
|
35
|
65
|
43
|
55
|
139
|
414
|
297
|
376
|
972
|
516
|
609
|
1 055
|
335
|
|
| Total Current Assets |
1 337
|
1 492
|
1 628
|
2 857
|
3 411
|
3 119
|
2 560
|
3 447
|
4 650
|
4 326
|
5 572
|
8 022
|
6 848
|
11 288
|
7 805
|
6 912
|
6 875
|
6 222
|
|
| PP&E Net |
1 084
|
1 851
|
1 933
|
1 910
|
1 849
|
1 714
|
1 721
|
1 632
|
1 716
|
2 047
|
4 958
|
6 354
|
7 427
|
7 029
|
7 090
|
10 488
|
10 719
|
10 365
|
|
| PP&E Gross |
1 084
|
1 851
|
1 933
|
1 910
|
1 849
|
1 714
|
1 721
|
1 632
|
1 716
|
2 047
|
4 958
|
6 354
|
7 427
|
7 029
|
7 090
|
10 488
|
10 719
|
10 365
|
|
| Accumulated Depreciation |
303
|
435
|
578
|
727
|
981
|
1 137
|
1 406
|
1 681
|
1 793
|
1 819
|
2 037
|
2 260
|
2 511
|
3 055
|
3 401
|
4 116
|
4 711
|
5 609
|
|
| Intangible Assets |
145
|
314
|
298
|
276
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
1
|
|
| Goodwill |
0
|
0
|
50
|
46
|
48
|
46
|
47
|
50
|
52
|
51
|
47
|
48
|
47
|
45
|
125
|
139
|
138
|
149
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
66
|
52
|
1 102
|
1 141
|
43
|
14
|
0
|
2
|
21
|
20
|
19
|
115
|
102
|
1 398
|
|
| Other Long-Term Assets |
20
|
18
|
21
|
36
|
314
|
298
|
315
|
313
|
298
|
509
|
597
|
609
|
50
|
124
|
168
|
118
|
108
|
84
|
|
| Other Assets |
0
|
0
|
50
|
46
|
48
|
46
|
47
|
50
|
52
|
51
|
47
|
48
|
47
|
45
|
125
|
139
|
138
|
149
|
|
| Total Assets |
2 586
N/A
|
3 675
+42%
|
3 929
+7%
|
5 125
+30%
|
5 688
+11%
|
5 228
-8%
|
5 746
+10%
|
6 583
+15%
|
6 758
+3%
|
6 946
+3%
|
11 174
+61%
|
15 036
+35%
|
14 393
-4%
|
18 506
+29%
|
15 208
-18%
|
17 779
+17%
|
17 943
+1%
|
18 218
+2%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
175
|
447
|
236
|
726
|
246
|
292
|
259
|
219
|
154
|
159
|
279
|
809
|
368
|
479
|
795
|
485
|
346
|
404
|
|
| Accrued Liabilities |
61
|
91
|
153
|
210
|
0
|
0
|
0
|
162
|
175
|
216
|
274
|
338
|
399
|
443
|
547
|
464
|
308
|
404
|
|
| Short-Term Debt |
442
|
563
|
657
|
1 045
|
931
|
512
|
596
|
908
|
994
|
1 234
|
2 828
|
3 970
|
3 870
|
2 378
|
1 778
|
5 662
|
7 794
|
6 177
|
|
| Current Portion of Long-Term Debt |
0
|
24
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
538
|
407
|
395
|
3 639
|
23
|
336
|
|
| Other Current Liabilities |
206
|
399
|
166
|
128
|
282
|
312
|
361
|
207
|
241
|
204
|
679
|
1 578
|
702
|
3 695
|
1 496
|
620
|
503
|
199
|
|
| Total Current Liabilities |
884
|
1 523
|
1 274
|
2 108
|
1 459
|
1 115
|
1 217
|
1 496
|
1 564
|
1 813
|
4 060
|
6 696
|
5 878
|
7 401
|
5 011
|
10 871
|
8 974
|
7 519
|
|
| Long-Term Debt |
200
|
141
|
0
|
148
|
151
|
0
|
0
|
190
|
95
|
0
|
1 489
|
2 634
|
2 602
|
4 522
|
3 612
|
498
|
3 368
|
3 260
|
|
| Deferred Income Tax |
0
|
30
|
56
|
80
|
112
|
128
|
151
|
193
|
247
|
281
|
315
|
325
|
384
|
397
|
422
|
565
|
507
|
571
|
|
| Minority Interest |
248
|
404
|
156
|
170
|
229
|
236
|
271
|
304
|
335
|
336
|
368
|
398
|
426
|
484
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
136
|
131
|
132
|
123
|
126
|
146
|
153
|
175
|
180
|
176
|
179
|
185
|
206
|
237
|
234
|
274
|
262
|
256
|
|
| Total Liabilities |
1 467
N/A
|
2 228
+52%
|
1 618
-27%
|
2 629
+62%
|
2 077
-21%
|
1 625
-22%
|
1 792
+10%
|
2 357
+32%
|
2 422
+3%
|
2 606
+8%
|
6 411
+146%
|
10 237
+60%
|
9 497
-7%
|
13 043
+37%
|
9 280
-29%
|
12 209
+32%
|
13 111
+7%
|
11 607
-11%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
628
|
628
|
1 497
|
1 764
|
2 123
|
2 293
|
2 233
|
2 233
|
2 233
|
2 456
|
2 653
|
2 918
|
3 152
|
3 152
|
3 152
|
3 152
|
3 309
|
3 999
|
|
| Retained Earnings |
214
|
430
|
435
|
487
|
1 018
|
1 014
|
1 169
|
1 306
|
1 539
|
1 730
|
1 925
|
1 897
|
1 959
|
2 268
|
2 817
|
2 530
|
1 701
|
2 090
|
|
| Additional Paid In Capital |
163
|
165
|
161
|
164
|
469
|
469
|
457
|
457
|
457
|
462
|
462
|
462
|
462
|
462
|
457
|
457
|
467
|
1 016
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
114
|
223
|
218
|
80
|
0
|
111
|
95
|
231
|
107
|
308
|
277
|
477
|
676
|
418
|
498
|
568
|
646
|
494
|
|
| Total Equity |
1 119
N/A
|
1 447
+29%
|
2 311
+60%
|
2 495
+8%
|
3 611
+45%
|
3 602
0%
|
3 954
+10%
|
4 226
+7%
|
4 336
+3%
|
4 340
+0%
|
4 763
+10%
|
4 799
+1%
|
4 896
+2%
|
5 463
+12%
|
5 928
+9%
|
5 570
-6%
|
4 832
-13%
|
6 611
+37%
|
|
| Total Liabilities & Equity |
2 586
N/A
|
3 675
+42%
|
3 929
+7%
|
5 125
+30%
|
5 688
+11%
|
5 228
-8%
|
5 746
+10%
|
6 583
+15%
|
6 758
+3%
|
6 946
+3%
|
11 174
+61%
|
15 036
+35%
|
14 393
-4%
|
18 506
+29%
|
15 208
-18%
|
17 779
+17%
|
17 943
+1%
|
18 218
+2%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
338
|
338
|
338
|
338
|
369
|
362 590
|
359 439
|
359
|
359
|
359
|
359
|
359
|
359
|
359
|
359
|
359
|
347
|
420
|
|