Tianma Microelectronics Co Ltd
SZSE:000050
Balance Sheet
Balance Sheet Decomposition
Tianma Microelectronics Co Ltd
Tianma Microelectronics Co Ltd
Balance Sheet
Tianma Microelectronics 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-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
209
|
186
|
80
|
190
|
87
|
357
|
717
|
312
|
1 188
|
872
|
707
|
472
|
1 231
|
834
|
7 341
|
4 463
|
5 518
|
3 687
|
3 219
|
4 548
|
3 958
|
8 980
|
8 215
|
6 156
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 958
|
8 980
|
6 260
|
6 156
|
|
| Cash Equivalents |
209
|
186
|
80
|
190
|
87
|
357
|
717
|
312
|
1 188
|
872
|
707
|
472
|
1 231
|
834
|
7 341
|
4 463
|
5 518
|
3 687
|
3 219
|
4 548
|
0
|
0
|
1 955
|
0
|
|
| Short-Term Investments |
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
88
|
109
|
269
|
432
|
449
|
500
|
572
|
356
|
268
|
849
|
1 177
|
1 189
|
1 751
|
2 739
|
2 435
|
3 805
|
7 320
|
7 524
|
7 725
|
6 575
|
8 281
|
7 630
|
9 638
|
12 252
|
|
| Accounts Receivables |
75
|
92
|
228
|
405
|
357
|
384
|
444
|
243
|
251
|
745
|
1 029
|
944
|
1 448
|
2 397
|
2 049
|
1 967
|
5 113
|
5 968
|
5 833
|
5 117
|
6 706
|
6 094
|
7 807
|
10 394
|
|
| Other Receivables |
13
|
17
|
41
|
27
|
92
|
116
|
128
|
113
|
17
|
104
|
148
|
245
|
303
|
342
|
386
|
1 838
|
2 207
|
1 556
|
1 892
|
1 458
|
1 575
|
1 536
|
1 831
|
1 858
|
|
| Inventory |
169
|
177
|
139
|
244
|
207
|
202
|
317
|
335
|
278
|
497
|
442
|
512
|
1 110
|
1 508
|
1 387
|
1 082
|
2 586
|
3 125
|
3 339
|
3 469
|
4 144
|
4 853
|
3 666
|
4 058
|
|
| Other Current Assets |
3
|
13
|
3
|
0
|
1
|
8
|
81
|
9
|
156
|
114
|
116
|
18
|
109
|
56
|
55
|
37
|
46
|
204
|
113
|
129
|
1 361
|
650
|
217
|
130
|
|
| Total Current Assets |
615
|
487
|
492
|
866
|
743
|
1 067
|
1 687
|
1 012
|
1 889
|
2 332
|
2 441
|
2 191
|
4 202
|
5 143
|
11 219
|
9 387
|
15 469
|
14 539
|
14 397
|
14 720
|
17 744
|
22 113
|
21 736
|
22 596
|
|
| PP&E Net |
224
|
527
|
621
|
617
|
574
|
696
|
2 595
|
3 785
|
4 249
|
5 148
|
5 176
|
4 869
|
6 432
|
8 576
|
8 427
|
10 305
|
36 457
|
42 129
|
47 457
|
54 492
|
50 992
|
50 279
|
50 056
|
47 356
|
|
| PP&E Gross |
224
|
527
|
621
|
617
|
574
|
696
|
2 595
|
3 785
|
4 249
|
5 148
|
5 176
|
4 869
|
6 432
|
8 576
|
8 427
|
10 305
|
36 457
|
42 129
|
47 457
|
54 492
|
50 992
|
50 279
|
50 056
|
47 356
|
|
| Accumulated Depreciation |
117
|
130
|
150
|
189
|
238
|
278
|
330
|
422
|
716
|
1 015
|
1 466
|
1 841
|
3 762
|
4 767
|
5 996
|
6 965
|
10 697
|
13 790
|
17 110
|
20 437
|
24 058
|
27 308
|
31 380
|
36 397
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
132
|
156
|
164
|
191
|
212
|
210
|
206
|
415
|
594
|
958
|
1 045
|
1 670
|
2 112
|
2 071
|
2 208
|
1 814
|
2 584
|
2 844
|
2 752
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
268
|
268
|
269
|
269
|
319
|
270
|
270
|
269
|
269
|
268
|
267
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
39
|
42
|
29
|
28
|
27
|
26
|
24
|
205
|
46
|
28
|
18
|
|
| Long-Term Investments |
6
|
6
|
5
|
25
|
12
|
104
|
223
|
15
|
44
|
198
|
187
|
201
|
224
|
348
|
336
|
364
|
346
|
62
|
61
|
570
|
2 557
|
3 671
|
5 140
|
6 342
|
|
| Other Long-Term Assets |
5
|
3
|
2
|
1
|
0
|
20
|
17
|
47
|
103
|
81
|
305
|
336
|
479
|
725
|
378
|
280
|
511
|
847
|
1 170
|
1 274
|
2 101
|
2 027
|
1 904
|
1 905
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
268
|
268
|
269
|
269
|
319
|
270
|
270
|
269
|
269
|
268
|
267
|
|
| Total Assets |
849
N/A
|
1 023
+20%
|
1 121
+10%
|
1 510
+35%
|
1 331
-12%
|
2 019
+52%
|
4 677
+132%
|
5 023
+7%
|
6 476
+29%
|
7 972
+23%
|
8 319
+4%
|
7 803
-6%
|
11 799
+51%
|
15 692
+33%
|
21 629
+38%
|
21 679
+0%
|
54 751
+153%
|
60 037
+10%
|
65 451
+9%
|
73 558
+12%
|
75 682
+3%
|
80 989
+7%
|
81 976
+1%
|
81 235
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18
|
73
|
121
|
240
|
176
|
226
|
309
|
291
|
360
|
783
|
744
|
753
|
1 827
|
2 257
|
2 857
|
2 671
|
4 772
|
5 408
|
5 726
|
5 676
|
6 077
|
8 045
|
9 000
|
11 441
|
|
| Accrued Liabilities |
13
|
4
|
6
|
15
|
24
|
34
|
92
|
365
|
363
|
513
|
82
|
89
|
232
|
269
|
275
|
334
|
755
|
970
|
1 103
|
1 431
|
1 727
|
1 424
|
925
|
1 126
|
|
| Short-Term Debt |
106
|
285
|
322
|
389
|
167
|
387
|
102
|
264
|
745
|
663
|
559
|
812
|
980
|
914
|
1 992
|
1 412
|
8 075
|
6 536
|
8 598
|
2 542
|
4 102
|
379
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
100
|
30
|
150
|
0
|
330
|
368
|
669
|
668
|
862
|
934
|
486
|
269
|
1 242
|
2 735
|
1 577
|
5 150
|
6 071
|
8 170
|
6 629
|
9 289
|
|
| Other Current Liabilities |
22
|
0
|
8
|
10
|
1
|
2
|
8
|
17
|
124
|
149
|
400
|
214
|
541
|
402
|
516
|
719
|
3 171
|
3 326
|
3 404
|
2 513
|
3 030
|
3 280
|
4 067
|
3 886
|
|
| Total Current Liabilities |
160
|
362
|
458
|
653
|
469
|
675
|
662
|
904
|
1 673
|
2 178
|
2 454
|
2 537
|
4 443
|
4 775
|
6 125
|
5 404
|
18 016
|
18 975
|
20 409
|
17 313
|
21 007
|
21 297
|
20 621
|
25 742
|
|
| Long-Term Debt |
0
|
0
|
0
|
100
|
70
|
10
|
1 695
|
2 063
|
2 483
|
2 860
|
2 469
|
1 799
|
1 445
|
1 106
|
900
|
1 490
|
9 208
|
13 703
|
17 419
|
21 509
|
23 372
|
27 450
|
31 340
|
25 369
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
12
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
40
|
39
|
38
|
66
|
78
|
48
|
43
|
40
|
39
|
38
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
7
|
368
|
719
|
646
|
953
|
1 276
|
1 600
|
1 683
|
1 800
|
414
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
1 034
|
1 922
|
|
| Other Liabilities |
0
|
1
|
3
|
4
|
4
|
7
|
13
|
60
|
221
|
443
|
476
|
412
|
1 572
|
1 209
|
1 315
|
987
|
3 003
|
1 289
|
838
|
1 120
|
1 138
|
1 940
|
982
|
914
|
|
| Total Liabilities |
160
N/A
|
363
+127%
|
461
+27%
|
756
+64%
|
550
-27%
|
1 073
+95%
|
3 119
+191%
|
3 672
+18%
|
5 331
+45%
|
6 756
+27%
|
7 000
+4%
|
6 430
-8%
|
9 259
+44%
|
7 545
-19%
|
8 380
+11%
|
7 920
-5%
|
30 265
+282%
|
34 032
+12%
|
38 744
+14%
|
39 989
+3%
|
45 560
+14%
|
50 925
+12%
|
54 017
+6%
|
53 984
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
133
|
133
|
133
|
266
|
266
|
332
|
383
|
574
|
574
|
574
|
574
|
574
|
574
|
1 132
|
1 401
|
1 401
|
1 401
|
2 048
|
2 048
|
2 458
|
2 458
|
2 458
|
2 458
|
2 458
|
|
| Retained Earnings |
61
|
32
|
31
|
124
|
153
|
249
|
273
|
244
|
38
|
109
|
210
|
264
|
384
|
171
|
613
|
1 098
|
3 032
|
2 928
|
3 614
|
4 924
|
1 545
|
1 474
|
623
|
1 292
|
|
| Additional Paid In Capital |
495
|
495
|
497
|
364
|
364
|
365
|
903
|
536
|
536
|
536
|
540
|
539
|
2 415
|
6 968
|
11 338
|
11 338
|
20 138
|
21 082
|
21 082
|
26 235
|
26 235
|
26 235
|
26 235
|
26 235
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
4
|
3
|
4
|
5
|
5
|
65
|
123
|
103
|
78
|
85
|
53
|
37
|
49
|
115
|
105
|
111
|
150
|
|
| Total Equity |
689
N/A
|
660
-4%
|
660
N/A
|
753
+14%
|
782
+4%
|
946
+21%
|
1 558
+65%
|
1 351
-13%
|
1 145
-15%
|
1 215
+6%
|
1 319
+9%
|
1 373
+4%
|
2 540
+85%
|
8 147
+221%
|
13 248
+63%
|
13 759
+4%
|
24 486
+78%
|
26 005
+6%
|
26 707
+3%
|
33 568
+26%
|
30 123
-10%
|
30 064
0%
|
27 960
-7%
|
27 251
-3%
|
|
| Total Liabilities & Equity |
849
N/A
|
1 023
+20%
|
1 121
+10%
|
1 510
+35%
|
1 331
-12%
|
2 019
+52%
|
4 677
+132%
|
5 023
+7%
|
6 476
+29%
|
7 972
+23%
|
8 319
+4%
|
7 803
-6%
|
11 799
+51%
|
15 692
+33%
|
21 629
+38%
|
21 679
+0%
|
54 751
+153%
|
60 037
+10%
|
65 451
+9%
|
73 558
+12%
|
75 682
+3%
|
80 989
+7%
|
81 976
+1%
|
81 235
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
498
|
498
|
498
|
498
|
498
|
498
|
574
|
574
|
574
|
574
|
574
|
574
|
574
|
1 132
|
1 401
|
1 401
|
1 401
|
2 048
|
2 048
|
2 458
|
2 458
|
2 458
|
2 458
|
2 458
|
|