Founder Securities Co Ltd
SSE:601901
Balance Sheet
Balance Sheet Decomposition
Founder Securities Co Ltd
Founder Securities Co Ltd
Balance Sheet
Founder Securities Co Ltd
| 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 |
14 440
|
23 306
|
17 009
|
16 891
|
12 180
|
12 025
|
22 547
|
47 772
|
31 653
|
27 717
|
27 453
|
32 775
|
35 429
|
49 396
|
46 262
|
52 032
|
59 729
|
|
| Cash |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49 396
|
46 262
|
52 032
|
59 729
|
|
| Cash Equivalents |
14 440
|
23 306
|
17 009
|
16 891
|
12 179
|
12 024
|
22 547
|
47 772
|
31 653
|
27 717
|
27 453
|
32 775
|
35 429
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
0
|
1
|
26
|
276
|
459
|
1 023
|
3 243
|
4 035
|
4 447
|
6 853
|
2 117
|
1 864
|
3 493
|
4 015
|
1 180
|
1 135
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
87
|
103
|
206
|
375
|
1 254
|
1 136
|
3 631
|
575
|
469
|
3 168
|
3 743
|
897
|
838
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
189
|
356
|
817
|
2 868
|
2 781
|
3 311
|
3 222
|
1 542
|
1 395
|
325
|
272
|
283
|
297
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
48
|
31
|
28
|
34
|
42
|
62
|
130
|
77
|
150
|
97
|
171
|
146
|
72
|
|
| Total Current Assets |
14 441
|
23 306
|
17 010
|
16 917
|
12 504
|
12 515
|
23 599
|
51 049
|
35 730
|
32 226
|
34 437
|
34 969
|
37 443
|
52 986
|
50 448
|
53 358
|
60 935
|
|
| PP&E Net |
416
|
418
|
398
|
466
|
355
|
250
|
270
|
484
|
498
|
510
|
531
|
524
|
530
|
1 215
|
1 066
|
890
|
825
|
|
| PP&E Gross |
0
|
418
|
398
|
466
|
355
|
250
|
270
|
484
|
498
|
510
|
531
|
524
|
530
|
1 215
|
1 066
|
890
|
825
|
|
| Accumulated Depreciation |
0
|
390
|
397
|
444
|
440
|
462
|
493
|
801
|
885
|
893
|
910
|
933
|
949
|
1 189
|
1 419
|
1 574
|
1 584
|
|
| Intangible Assets |
19
|
27
|
39
|
55
|
59
|
67
|
81
|
155
|
161
|
166
|
215
|
262
|
284
|
306
|
403
|
427
|
424
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
225
|
225
|
4 523
|
4 523
|
4 523
|
4 523
|
4 523
|
4 523
|
4 340
|
4 340
|
4 340
|
4 340
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
275
|
1 009
|
3 759
|
5 059
|
12 349
|
20 444
|
52 978
|
79 942
|
97 957
|
98 102
|
98 360
|
83 754
|
66 581
|
101 045
|
110 688
|
146 376
|
166 826
|
|
| Other Long-Term Assets |
380
|
926
|
940
|
863
|
1 306
|
1 736
|
3 494
|
2 911
|
3 056
|
3 691
|
3 588
|
5 622
|
7 785
|
6 509
|
7 729
|
10 124
|
10 099
|
|
| Other Assets |
1 653
|
3 348
|
5 877
|
2 780
|
1 412
|
1 994
|
6 503
|
19 884
|
14 936
|
13 640
|
11 089
|
11 465
|
10 633
|
10 553
|
11 278
|
11 266
|
16 519
|
|
| Total Assets |
17 185
N/A
|
29 034
+69%
|
28 024
-3%
|
26 142
-7%
|
27 985
+7%
|
37 005
+32%
|
86 924
+135%
|
154 425
+78%
|
152 339
-1%
|
148 336
-3%
|
148 222
0%
|
136 595
-8%
|
123 256
-10%
|
172 613
+40%
|
181 612
+5%
|
222 442
+22%
|
255 628
+15%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1 652
|
3 729
|
6 506
|
5 320
|
7 357
|
8 451
|
8 122
|
8 561
|
11 076
|
17 266
|
22 248
|
21 828
|
16 401
|
|
| Accrued Liabilities |
170
|
476
|
243
|
177
|
239
|
423
|
1 008
|
3 888
|
2 689
|
1 963
|
2 331
|
1 455
|
1 798
|
1 967
|
2 123
|
2 330
|
2 571
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
979
|
7 137
|
22 407
|
27 686
|
30 500
|
30 218
|
25 199
|
29 225
|
29 386
|
67 802
|
63 606
|
84 377
|
87 312
|
|
| Other Current Liabilities |
363
|
300
|
219
|
110
|
186
|
352
|
362
|
552
|
655
|
251
|
393
|
473
|
856
|
34 405
|
35 326
|
36 050
|
55 087
|
|
| Total Current Liabilities |
533
|
776
|
462
|
287
|
3 056
|
11 641
|
30 283
|
37 446
|
41 201
|
40 883
|
36 045
|
39 714
|
43 116
|
121 440
|
123 304
|
144 585
|
161 371
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
31 961
|
33 500
|
26 470
|
35 959
|
19 940
|
6 854
|
7 804
|
12 649
|
28 914
|
35 843
|
|
| Deferred Income Tax |
25
|
29
|
103
|
0
|
0
|
0
|
20
|
162
|
8
|
11
|
1
|
6
|
17
|
55
|
42
|
108
|
11
|
|
| Minority Interest |
297
|
303
|
327
|
388
|
386
|
464
|
469
|
567
|
768
|
767
|
913
|
929
|
737
|
786
|
839
|
852
|
798
|
|
| Other Liabilities |
10 369
|
20 572
|
18 495
|
11 278
|
10 111
|
9 443
|
22 817
|
49 331
|
41 433
|
42 776
|
37 550
|
37 455
|
32 912
|
1 171
|
1 741
|
2 743
|
9 425
|
|
| Total Liabilities |
11 224
N/A
|
21 679
+93%
|
19 388
-11%
|
11 953
-38%
|
13 553
+13%
|
21 549
+59%
|
56 588
+163%
|
119 467
+111%
|
116 910
-2%
|
110 908
-5%
|
110 469
0%
|
98 043
-11%
|
83 636
-15%
|
131 255
+57%
|
138 574
+6%
|
177 202
+28%
|
207 448
+17%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
1 654
|
1 654
|
4 600
|
6 100
|
6 100
|
6 100
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
|
| Retained Earnings |
1 472
|
2 857
|
2 108
|
2 365
|
2 500
|
3 380
|
5 176
|
9 241
|
11 069
|
12 522
|
13 101
|
13 669
|
14 765
|
16 563
|
18 425
|
20 480
|
22 121
|
|
| Additional Paid In Capital |
2 835
|
2 844
|
1 929
|
5 724
|
5 832
|
6 026
|
16 635
|
16 426
|
16 426
|
16 376
|
16 376
|
16 376
|
16 397
|
16 397
|
16 397
|
16 397
|
16 397
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
87
|
1 386
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
58
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
49
|
292
|
1 059
|
298
|
299
|
94
|
333
|
226
|
166
|
36
|
43
|
43
|
|
| Total Equity |
5 961
N/A
|
7 355
+23%
|
8 636
+17%
|
14 189
+64%
|
14 432
+2%
|
15 457
+7%
|
30 335
+96%
|
34 958
+15%
|
35 429
+1%
|
37 429
+6%
|
37 753
+1%
|
38 552
+2%
|
39 621
+3%
|
41 358
+4%
|
43 038
+4%
|
45 239
+5%
|
48 180
+6%
|
|
| Total Liabilities & Equity |
17 185
N/A
|
29 034
+69%
|
28 024
-3%
|
26 142
-7%
|
27 985
+7%
|
37 005
+32%
|
86 924
+135%
|
154 425
+78%
|
152 339
-1%
|
148 336
-3%
|
148 222
0%
|
136 595
-8%
|
123 256
-10%
|
172 613
+40%
|
181 612
+5%
|
222 442
+22%
|
255 628
+15%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
6 100
|
6 100
|
6 100
|
6 100
|
6 100
|
6 100
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
8 232
|
|