New Palace International Co Ltd
TWSE:8940
Balance Sheet
Balance Sheet Decomposition
New Palace International Co Ltd
New Palace International Co Ltd
Balance Sheet
New Palace International Co Ltd
| 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-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
20
|
31
|
27
|
84
|
29
|
34
|
152
|
100
|
267
|
363
|
342
|
254
|
205
|
168
|
210
|
563
|
354
|
410
|
296
|
235
|
272
|
247
|
306
|
264
|
|
| Cash |
20
|
31
|
27
|
84
|
29
|
34
|
152
|
100
|
267
|
363
|
342
|
164
|
125
|
124
|
140
|
296
|
209
|
182
|
215
|
181
|
230
|
206
|
276
|
234
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
80
|
44
|
70
|
267
|
145
|
228
|
80
|
54
|
42
|
42
|
30
|
30
|
|
| Short-Term Investments |
0
|
30
|
74
|
51
|
40
|
6
|
53
|
43
|
28
|
51
|
18
|
10
|
10
|
0
|
4
|
3
|
0
|
3
|
0
|
16
|
5
|
2
|
2
|
45
|
|
| Total Receivables |
13
|
19
|
17
|
16
|
28
|
31
|
27
|
24
|
53
|
55
|
58
|
125
|
132
|
78
|
79
|
87
|
76
|
48
|
43
|
27
|
43
|
70
|
62
|
53
|
|
| Accounts Receivables |
11
|
17
|
15
|
13
|
25
|
28
|
25
|
23
|
45
|
53
|
54
|
51
|
46
|
61
|
72
|
64
|
60
|
43
|
42
|
26
|
42
|
68
|
60
|
52
|
|
| Other Receivables |
2
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
8
|
2
|
4
|
74
|
87
|
16
|
7
|
24
|
16
|
5
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Inventory |
20
|
44
|
40
|
49
|
35
|
47
|
34
|
52
|
92
|
107
|
85
|
90
|
101
|
79
|
76
|
81
|
95
|
79
|
51
|
60
|
94
|
118
|
107
|
102
|
|
| Other Current Assets |
8
|
9
|
15
|
16
|
14
|
13
|
11
|
13
|
15
|
12
|
30
|
23
|
26
|
24
|
14
|
16
|
18
|
11
|
5
|
3
|
19
|
9
|
5
|
8
|
|
| Total Current Assets |
61
|
134
|
173
|
217
|
147
|
131
|
277
|
232
|
455
|
588
|
535
|
501
|
465
|
348
|
383
|
751
|
542
|
550
|
395
|
342
|
434
|
446
|
483
|
472
|
|
| PP&E Net |
991
|
953
|
902
|
861
|
886
|
843
|
887
|
894
|
979
|
921
|
787
|
1 153
|
1 244
|
1 117
|
1 232
|
1 326
|
1 522
|
1 548
|
1 195
|
1 208
|
1 494
|
1 486
|
1 655
|
1 592
|
|
| PP&E Gross |
991
|
953
|
902
|
861
|
886
|
843
|
887
|
894
|
979
|
921
|
787
|
1 153
|
1 244
|
1 117
|
1 232
|
1 326
|
1 522
|
1 548
|
1 195
|
1 208
|
1 494
|
1 486
|
1 655
|
1 592
|
|
| Accumulated Depreciation |
158
|
221
|
284
|
342
|
401
|
468
|
535
|
599
|
677
|
803
|
856
|
962
|
1 079
|
1 264
|
1 391
|
1 518
|
1 693
|
1 844
|
1 490
|
1 492
|
1 595
|
1 706
|
1 830
|
1 953
|
|
| Intangible Assets |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Long-Term Investments |
0
|
16
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
0
|
0
|
48
|
48
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
|
| Other Long-Term Assets |
28
|
17
|
16
|
19
|
41
|
41
|
44
|
82
|
58
|
56
|
67
|
88
|
101
|
85
|
74
|
87
|
92
|
83
|
166
|
194
|
194
|
188
|
90
|
85
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Total Assets |
1 082
N/A
|
1 122
+4%
|
1 101
-2%
|
1 107
+1%
|
1 076
-3%
|
1 017
-6%
|
1 210
+19%
|
1 210
+0%
|
1 495
+23%
|
1 627
+9%
|
1 452
-11%
|
1 744
+20%
|
1 813
+4%
|
1 600
-12%
|
1 739
+9%
|
2 214
+27%
|
2 158
-3%
|
2 183
+1%
|
1 759
-19%
|
1 746
-1%
|
2 124
+22%
|
2 122
0%
|
2 237
+5%
|
2 157
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
27
|
69
|
49
|
74
|
51
|
51
|
58
|
58
|
105
|
107
|
83
|
104
|
92
|
99
|
94
|
98
|
93
|
92
|
87
|
81
|
108
|
122
|
125
|
127
|
|
| Accrued Liabilities |
38
|
37
|
33
|
40
|
52
|
45
|
45
|
51
|
75
|
105
|
74
|
50
|
57
|
55
|
58
|
63
|
61
|
59
|
53
|
44
|
55
|
87
|
90
|
95
|
|
| Short-Term Debt |
0
|
0
|
0
|
40
|
0
|
20
|
0
|
40
|
0
|
0
|
0
|
148
|
303
|
197
|
0
|
107
|
70
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
20
|
42
|
67
|
76
|
55
|
50
|
65
|
40
|
0
|
4
|
0
|
100
|
100
|
0
|
0
|
74
|
97
|
199
|
92
|
102
|
140
|
123
|
99
|
99
|
|
| Other Current Liabilities |
36
|
36
|
32
|
51
|
52
|
52
|
57
|
103
|
199
|
275
|
144
|
221
|
257
|
222
|
181
|
192
|
268
|
217
|
169
|
179
|
241
|
245
|
224
|
203
|
|
| Total Current Liabilities |
120
|
184
|
181
|
281
|
210
|
218
|
226
|
291
|
379
|
491
|
300
|
624
|
809
|
574
|
334
|
534
|
589
|
578
|
401
|
405
|
544
|
577
|
538
|
523
|
|
| Long-Term Debt |
370
|
330
|
288
|
147
|
195
|
105
|
40
|
0
|
70
|
36
|
100
|
180
|
150
|
190
|
560
|
621
|
504
|
721
|
571
|
678
|
881
|
729
|
825
|
735
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
108
|
73
|
65
|
53
|
29
|
10
|
7
|
248
|
293
|
131
|
89
|
84
|
84
|
95
|
103
|
96
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
23
|
27
|
28
|
30
|
20
|
20
|
15
|
13
|
15
|
16
|
44
|
38
|
|
| Total Liabilities |
490
N/A
|
514
+5%
|
469
-9%
|
428
-9%
|
405
-5%
|
323
-20%
|
266
-18%
|
327
+23%
|
557
+71%
|
602
+8%
|
465
-23%
|
880
+89%
|
1 011
+15%
|
801
-21%
|
928
+16%
|
1 432
+54%
|
1 406
-2%
|
1 450
+3%
|
1 076
-26%
|
1 180
+10%
|
1 525
+29%
|
1 417
-7%
|
1 513
+7%
|
1 395
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
369
|
391
|
411
|
431
|
453
|
471
|
615
|
639
|
665
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
675
|
|
| Retained Earnings |
100
|
93
|
98
|
129
|
108
|
131
|
144
|
84
|
142
|
225
|
187
|
49
|
26
|
23
|
8
|
19
|
47
|
65
|
120
|
237
|
203
|
97
|
78
|
40
|
|
| Additional Paid In Capital |
124
|
124
|
124
|
120
|
111
|
93
|
188
|
164
|
138
|
128
|
128
|
128
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
1
|
2
|
12
|
26
|
19
|
1
|
2
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
592
N/A
|
608
+3%
|
632
+4%
|
680
+7%
|
671
-1%
|
694
+3%
|
944
+36%
|
884
-6%
|
937
+6%
|
1 026
+9%
|
986
-4%
|
864
-12%
|
802
-7%
|
799
0%
|
811
+2%
|
781
-4%
|
752
-4%
|
733
-3%
|
683
-7%
|
566
-17%
|
599
+6%
|
705
+18%
|
725
+3%
|
762
+5%
|
|
| Total Liabilities & Equity |
1 082
N/A
|
1 122
+4%
|
1 101
-2%
|
1 107
+1%
|
1 076
-3%
|
1 017
-6%
|
1 210
+19%
|
1 210
+0%
|
1 495
+23%
|
1 627
+9%
|
1 452
-11%
|
1 744
+20%
|
1 813
+4%
|
1 600
-12%
|
1 739
+9%
|
2 214
+27%
|
2 158
-3%
|
2 183
+1%
|
1 759
-19%
|
1 746
-1%
|
2 124
+22%
|
2 122
0%
|
2 237
+5%
|
2 157
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
61
|
61
|
61
|
61
|
61
|
61
|
68
|
68
|
68
|
68
|
68
|
68
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
|