Nan Ya Plastics Corp
TWSE:1303
Balance Sheet
Balance Sheet Decomposition
Nan Ya Plastics Corp
Nan Ya Plastics Corp
Balance Sheet
Nan Ya Plastics Corp
| 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 |
4 094
|
4 720
|
9 603
|
9 138
|
20 983
|
28 001
|
21 003
|
23 488
|
16 535
|
36 677
|
28 330
|
25 342
|
24 547
|
36 633
|
51 911
|
57 412
|
44 304
|
45 288
|
43 608
|
55 974
|
74 549
|
89 445
|
80 301
|
66 445
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 861
|
24 782
|
7 372
|
28 324
|
4 960
|
10 535
|
5 924
|
7 847
|
14 761
|
27 969
|
23 006
|
7 753
|
|
| Cash Equivalents |
4 094
|
4 720
|
9 603
|
9 138
|
20 983
|
28 001
|
21 003
|
23 488
|
16 535
|
36 677
|
28 330
|
25 342
|
8 686
|
11 850
|
44 539
|
29 088
|
39 344
|
34 754
|
37 684
|
48 127
|
59 788
|
61 475
|
57 295
|
58 693
|
|
| Short-Term Investments |
2 564
|
5 367
|
6 318
|
7 505
|
2 470
|
32 742
|
42 091
|
17 329
|
29 741
|
45 386
|
40 354
|
38 495
|
43 163
|
40 843
|
38 385
|
45 602
|
49 047
|
48 546
|
45 760
|
44 209
|
45 806
|
37 057
|
33 981
|
16 254
|
|
| Total Receivables |
26 593
|
34 693
|
34 064
|
44 460
|
61 986
|
57 326
|
85 955
|
63 635
|
71 912
|
74 552
|
91 686
|
85 999
|
110 259
|
80 985
|
66 550
|
74 542
|
72 637
|
63 310
|
52 226
|
63 111
|
72 079
|
57 781
|
45 130
|
44 680
|
|
| Accounts Receivables |
20 630
|
24 210
|
25 973
|
29 267
|
34 089
|
39 415
|
49 590
|
26 762
|
30 874
|
38 148
|
35 015
|
33 857
|
37 863
|
46 367
|
37 509
|
38 749
|
43 992
|
41 722
|
38 506
|
45 248
|
56 186
|
47 079
|
34 943
|
38 998
|
|
| Other Receivables |
5 963
|
10 483
|
8 091
|
15 193
|
27 897
|
17 911
|
36 365
|
36 873
|
41 038
|
36 404
|
56 671
|
52 142
|
72 396
|
34 618
|
29 040
|
35 793
|
28 645
|
21 588
|
13 720
|
17 862
|
15 894
|
10 702
|
10 187
|
5 682
|
|
| Inventory |
27 099
|
28 528
|
24 457
|
33 388
|
35 582
|
43 304
|
44 693
|
35 845
|
32 362
|
39 126
|
45 197
|
43 159
|
45 220
|
47 380
|
38 744
|
35 386
|
40 731
|
49 041
|
41 568
|
41 157
|
57 566
|
52 985
|
50 552
|
51 696
|
|
| Other Current Assets |
5 246
|
9 081
|
5 205
|
8 628
|
9 253
|
4 723
|
3 057
|
3 301
|
2 340
|
3 787
|
5 518
|
5 188
|
6 411
|
5 852
|
4 147
|
4 537
|
5 347
|
4 089
|
4 314
|
4 388
|
5 906
|
5 946
|
5 175
|
6 426
|
|
| Total Current Assets |
65 596
|
82 388
|
79 646
|
103 118
|
130 274
|
166 096
|
196 799
|
143 599
|
152 891
|
199 528
|
211 085
|
198 184
|
229 600
|
211 691
|
199 737
|
217 478
|
212 067
|
210 275
|
187 476
|
208 838
|
255 907
|
243 214
|
215 139
|
185 502
|
|
| PP&E Net |
161 552
|
155 059
|
104 681
|
99 476
|
133 696
|
148 873
|
155 779
|
158 573
|
154 763
|
147 261
|
147 830
|
146 291
|
150 229
|
147 385
|
139 096
|
141 793
|
135 231
|
143 618
|
160 762
|
177 598
|
189 449
|
217 223
|
220 998
|
222 054
|
|
| PP&E Gross |
161 552
|
155 059
|
104 681
|
99 476
|
133 696
|
148 873
|
155 779
|
158 573
|
154 763
|
147 261
|
147 830
|
146 291
|
150 229
|
147 385
|
139 096
|
141 793
|
135 231
|
143 618
|
160 762
|
177 598
|
189 449
|
217 223
|
220 998
|
222 054
|
|
| Accumulated Depreciation |
113 989
|
133 892
|
115 586
|
121 492
|
141 259
|
150 210
|
162 384
|
176 961
|
188 408
|
195 828
|
212 514
|
222 769
|
244 219
|
262 519
|
274 276
|
297 831
|
305 264
|
316 680
|
323 001
|
332 331
|
340 977
|
361 411
|
375 575
|
400 863
|
|
| Intangible Assets |
5 063
|
7 582
|
886
|
974
|
1 197
|
972
|
2 123
|
2 254
|
1 937
|
1 926
|
1 913
|
1 762
|
247
|
140
|
112
|
2 958
|
2 738
|
2 524
|
2 324
|
2 126
|
1 928
|
1 730
|
1 532
|
1 335
|
|
| Note Receivable |
9 776
|
8 699
|
2 841
|
11 654
|
6 937
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
63 003
|
69 982
|
97 565
|
115 314
|
98 501
|
111 221
|
117 335
|
91 168
|
107 745
|
106 853
|
102 892
|
96 299
|
128 058
|
154 695
|
158 951
|
159 011
|
178 471
|
198 930
|
188 596
|
181 661
|
207 858
|
188 015
|
196 384
|
192 089
|
|
| Other Long-Term Assets |
20 062
|
14 573
|
8 119
|
6 217
|
5 866
|
6 492
|
6 047
|
5 548
|
6 166
|
4 931
|
6 644
|
9 080
|
16 375
|
18 970
|
15 830
|
15 944
|
15 565
|
14 903
|
15 520
|
14 490
|
13 553
|
15 134
|
14 474
|
16 494
|
|
| Total Assets |
325 052
N/A
|
338 282
+4%
|
293 738
-13%
|
336 752
+15%
|
376 472
+12%
|
433 654
+15%
|
478 082
+10%
|
401 142
-16%
|
423 503
+6%
|
460 499
+9%
|
470 364
+2%
|
451 616
-4%
|
524 510
+16%
|
532 880
+2%
|
513 726
-4%
|
537 185
+5%
|
544 071
+1%
|
570 249
+5%
|
554 679
-3%
|
584 712
+5%
|
668 695
+14%
|
665 316
-1%
|
648 528
-3%
|
617 473
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 276
|
11 814
|
10 315
|
14 075
|
15 334
|
18 743
|
24 833
|
7 630
|
17 033
|
20 411
|
18 615
|
18 740
|
18 561
|
16 783
|
17 376
|
20 076
|
19 976
|
18 218
|
16 089
|
19 764
|
23 944
|
19 995
|
16 364
|
15 053
|
|
| Accrued Liabilities |
7 846
|
8 149
|
9 665
|
10 972
|
9 815
|
11 256
|
12 983
|
10 679
|
9 627
|
12 356
|
13 447
|
11 328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
17 551
|
4 985
|
2 960
|
1 273
|
13 642
|
15 065
|
18 890
|
12 380
|
6 243
|
5 682
|
12 491
|
9 354
|
18 837
|
9 201
|
12 478
|
26 226
|
17 294
|
30 151
|
39 405
|
73 418
|
40 433
|
74 224
|
68 107
|
65 826
|
|
| Current Portion of Long-Term Debt |
12 385
|
19 290
|
10 432
|
28 469
|
23 377
|
19 514
|
16 938
|
21 678
|
13 686
|
8 089
|
14 453
|
28 195
|
40 706
|
30 581
|
19 875
|
20 218
|
20 549
|
12 080
|
8 179
|
6 519
|
13 669
|
42 030
|
16 130
|
31 477
|
|
| Other Current Liabilities |
11 073
|
4 173
|
1 973
|
2 528
|
9 194
|
12 228
|
10 512
|
2 630
|
2 225
|
3 825
|
3 252
|
1 560
|
15 958
|
15 103
|
16 874
|
18 398
|
21 862
|
21 343
|
19 843
|
20 186
|
35 932
|
34 315
|
26 607
|
28 315
|
|
| Total Current Liabilities |
58 129
|
48 412
|
35 345
|
57 316
|
71 362
|
76 806
|
84 157
|
54 997
|
48 814
|
50 363
|
62 258
|
69 177
|
94 062
|
71 668
|
66 602
|
84 918
|
79 681
|
81 792
|
83 516
|
119 887
|
113 979
|
170 563
|
127 208
|
140 671
|
|
| Long-Term Debt |
108 166
|
114 453
|
96 156
|
85 639
|
86 582
|
75 263
|
71 017
|
90 567
|
94 083
|
95 676
|
109 488
|
104 761
|
102 819
|
93 584
|
74 582
|
65 223
|
63 525
|
65 819
|
79 470
|
68 068
|
86 324
|
58 528
|
106 553
|
83 336
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1 253
|
3 228
|
1 900
|
3 463
|
1 165
|
0
|
1 644
|
1 877
|
0
|
6 613
|
7 817
|
8 999
|
9 648
|
10 785
|
12 639
|
13 122
|
17 937
|
19 800
|
19 199
|
18 163
|
14 932
|
|
| Minority Interest |
16 390
|
22 136
|
955
|
1 008
|
5 103
|
15 633
|
14 616
|
13 151
|
13 091
|
11 983
|
12 616
|
11 178
|
12 896
|
14 651
|
13 667
|
12 580
|
11 600
|
11 233
|
10 999
|
11 970
|
14 671
|
18 997
|
16 940
|
16 020
|
|
| Other Liabilities |
13 440
|
14 715
|
12 102
|
13 134
|
14 822
|
16 088
|
16 321
|
16 055
|
16 919
|
17 755
|
19 506
|
19 934
|
25 669
|
26 780
|
25 592
|
26 362
|
22 861
|
23 095
|
23 000
|
22 234
|
19 851
|
22 925
|
19 520
|
15 931
|
|
| Total Liabilities |
196 125
N/A
|
199 716
+2%
|
144 559
-28%
|
158 350
+10%
|
181 097
+14%
|
185 688
+3%
|
189 574
+2%
|
175 934
-7%
|
172 907
-2%
|
177 421
+3%
|
205 745
+16%
|
205 050
0%
|
242 059
+18%
|
214 500
-11%
|
189 442
-12%
|
198 732
+5%
|
188 452
-5%
|
194 577
+3%
|
210 107
+8%
|
240 095
+14%
|
254 625
+6%
|
290 212
+14%
|
288 384
-1%
|
270 890
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
58 079
|
62 145
|
65 873
|
69 826
|
74 015
|
76 236
|
76 236
|
76 236
|
78 523
|
78 523
|
78 523
|
78 523
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
79 308
|
|
| Retained Earnings |
40 143
|
48 163
|
56 741
|
88 287
|
102 893
|
122 870
|
143 602
|
101 683
|
109 701
|
135 756
|
121 993
|
109 719
|
138 093
|
153 728
|
169 705
|
191 296
|
208 480
|
220 788
|
204 105
|
212 631
|
273 458
|
247 505
|
230 802
|
229 118
|
|
| Additional Paid In Capital |
25 522
|
23 237
|
22 227
|
18 764
|
14 751
|
24 549
|
25 940
|
26 009
|
27 296
|
28 084
|
27 532
|
26 786
|
21 918
|
22 927
|
23 642
|
23 156
|
26 158
|
26 672
|
26 618
|
26 524
|
26 659
|
27 693
|
27 734
|
27 043
|
|
| Unrealized Security Profit/Loss |
171
|
151
|
26
|
0
|
0
|
19 998
|
35 742
|
11 067
|
27 280
|
40 529
|
30 448
|
29 248
|
41 626
|
53 215
|
41 829
|
44 067
|
47 691
|
54 624
|
46 111
|
40 749
|
52 160
|
27 102
|
31 006
|
8 096
|
|
| Treasury Stock |
0
|
25
|
25
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
5 353
|
5 197
|
4 390
|
1 527
|
3 717
|
4 315
|
6 990
|
10 215
|
7 798
|
189
|
6 125
|
2 293
|
1 508
|
9 203
|
9 799
|
625
|
6 018
|
5 720
|
11 571
|
14 595
|
17 515
|
6 504
|
8 706
|
3 018
|
|
| Total Equity |
128 927
N/A
|
138 566
+7%
|
149 180
+8%
|
178 402
+20%
|
195 375
+10%
|
247 966
+27%
|
288 508
+16%
|
225 208
-22%
|
250 596
+11%
|
283 078
+13%
|
264 619
-7%
|
246 566
-7%
|
282 451
+15%
|
318 381
+13%
|
324 284
+2%
|
338 453
+4%
|
355 620
+5%
|
375 672
+6%
|
344 572
-8%
|
344 617
+0%
|
414 070
+20%
|
375 105
-9%
|
360 144
-4%
|
346 583
-4%
|
|
| Total Liabilities & Equity |
325 052
N/A
|
338 282
+4%
|
293 738
-13%
|
336 752
+15%
|
376 472
+12%
|
433 654
+15%
|
478 082
+10%
|
401 142
-16%
|
423 503
+6%
|
460 499
+9%
|
470 364
+2%
|
451 616
-4%
|
524 510
+16%
|
532 880
+2%
|
513 726
-4%
|
537 185
+5%
|
544 071
+1%
|
570 249
+5%
|
554 679
-3%
|
584 712
+5%
|
668 695
+14%
|
665 316
-1%
|
648 528
-3%
|
617 473
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7 931
|
7 929
|
7 929
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
7 931
|
|