San Fang Chemical Industry Co Ltd
TWSE:1307
Balance Sheet
Balance Sheet Decomposition
San Fang Chemical Industry Co Ltd
San Fang Chemical Industry Co Ltd
Balance Sheet
San Fang Chemical Industry 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 |
141
|
191
|
1 121
|
477
|
707
|
619
|
773
|
1 723
|
2 180
|
1 633
|
2 102
|
2 749
|
2 866
|
3 798
|
4 524
|
5 185
|
3 705
|
3 084
|
3 761
|
5 204
|
3 689
|
4 830
|
4 765
|
3 697
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 749
|
2 260
|
2 999
|
3 486
|
4 686
|
3 266
|
2 785
|
2 541
|
3 726
|
2 733
|
3 285
|
2 401
|
2 482
|
|
| Cash Equivalents |
141
|
191
|
1 121
|
477
|
707
|
619
|
773
|
1 723
|
2 180
|
1 633
|
2 102
|
0
|
606
|
799
|
1 038
|
498
|
439
|
299
|
1 221
|
1 478
|
956
|
1 545
|
2 364
|
1 215
|
|
| Short-Term Investments |
30
|
27
|
37
|
38
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
0
|
571
|
737
|
875
|
899
|
714
|
630
|
432
|
1 224
|
2 301
|
|
| Total Receivables |
1 129
|
1 301
|
1 519
|
1 246
|
1 224
|
1 162
|
1 318
|
1 357
|
1 297
|
1 455
|
1 731
|
1 511
|
1 522
|
1 591
|
1 478
|
1 575
|
1 297
|
1 596
|
1 421
|
1 232
|
1 322
|
1 484
|
1 474
|
1 686
|
|
| Accounts Receivables |
593
|
731
|
907
|
761
|
944
|
877
|
1 095
|
1 100
|
1 075
|
1 209
|
1 526
|
1 340
|
1 397
|
1 476
|
1 400
|
1 424
|
1 185
|
1 518
|
1 372
|
1 156
|
1 264
|
1 363
|
1 296
|
1 478
|
|
| Other Receivables |
536
|
570
|
612
|
485
|
280
|
285
|
223
|
257
|
222
|
246
|
205
|
171
|
125
|
116
|
78
|
151
|
112
|
78
|
49
|
76
|
57
|
122
|
178
|
208
|
|
| Inventory |
937
|
795
|
1 027
|
1 282
|
970
|
1 406
|
1 339
|
1 087
|
984
|
1 443
|
1 790
|
1 810
|
2 068
|
1 762
|
1 618
|
1 402
|
1 782
|
2 055
|
2 055
|
1 599
|
2 469
|
2 103
|
1 615
|
1 706
|
|
| Other Current Assets |
64
|
112
|
149
|
139
|
42
|
58
|
135
|
86
|
149
|
318
|
249
|
259
|
209
|
205
|
143
|
165
|
152
|
177
|
200
|
211
|
264
|
232
|
189
|
171
|
|
| Total Current Assets |
2 300
|
2 427
|
3 853
|
3 181
|
3 181
|
3 244
|
3 566
|
4 252
|
4 610
|
4 848
|
5 872
|
6 329
|
6 696
|
7 357
|
7 763
|
8 896
|
7 674
|
7 786
|
8 337
|
8 959
|
8 373
|
9 082
|
9 267
|
9 561
|
|
| PP&E Net |
1 795
|
1 720
|
1 768
|
2 902
|
2 836
|
2 762
|
2 886
|
3 176
|
3 185
|
3 752
|
5 169
|
4 958
|
5 431
|
5 854
|
6 012
|
6 070
|
6 372
|
6 385
|
6 451
|
6 050
|
5 453
|
5 373
|
5 339
|
5 765
|
|
| PP&E Gross |
1 795
|
1 720
|
1 768
|
2 902
|
2 836
|
2 762
|
2 886
|
3 176
|
3 185
|
3 752
|
5 169
|
4 958
|
5 431
|
5 854
|
6 012
|
6 070
|
6 372
|
6 385
|
6 451
|
6 050
|
5 453
|
5 373
|
5 339
|
5 765
|
|
| Accumulated Depreciation |
2 440
|
2 582
|
2 742
|
2 884
|
3 186
|
3 190
|
3 422
|
3 818
|
3 712
|
3 971
|
4 505
|
4 949
|
5 538
|
5 996
|
6 712
|
7 258
|
7 525
|
8 034
|
8 158
|
8 554
|
8 973
|
9 427
|
9 976
|
10 766
|
|
| Intangible Assets |
0
|
0
|
0
|
130
|
123
|
119
|
136
|
114
|
109
|
97
|
98
|
92
|
7
|
5
|
3
|
3
|
3
|
3
|
33
|
28
|
28
|
18
|
29
|
20
|
|
| Goodwill |
0
|
0
|
82
|
63
|
39
|
38
|
38
|
39
|
38
|
34
|
36
|
34
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
|
| Long-Term Investments |
414
|
656
|
583
|
342
|
180
|
175
|
156
|
93
|
121
|
149
|
115
|
121
|
100
|
85
|
65
|
51
|
60
|
51
|
174
|
168
|
722
|
335
|
229
|
1 209
|
|
| Other Long-Term Assets |
117
|
121
|
66
|
117
|
142
|
137
|
135
|
197
|
160
|
97
|
76
|
63
|
204
|
194
|
189
|
168
|
256
|
261
|
106
|
99
|
129
|
556
|
731
|
776
|
|
| Other Assets |
0
|
0
|
82
|
63
|
39
|
38
|
38
|
39
|
38
|
34
|
36
|
34
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
|
| Total Assets |
4 626
N/A
|
4 924
+6%
|
6 352
+29%
|
6 735
+6%
|
6 501
-3%
|
6 475
0%
|
6 917
+7%
|
7 872
+14%
|
8 222
+4%
|
8 977
+9%
|
11 367
+27%
|
11 598
+2%
|
12 474
+8%
|
13 529
+8%
|
14 068
+4%
|
15 224
+8%
|
14 400
-5%
|
14 522
+1%
|
15 136
+4%
|
15 341
+1%
|
14 740
-4%
|
15 400
+4%
|
15 631
+1%
|
17 367
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
283
|
533
|
247
|
189
|
225
|
305
|
490
|
389
|
536
|
759
|
646
|
670
|
738
|
641
|
718
|
883
|
685
|
678
|
600
|
601
|
548
|
493
|
377
|
520
|
|
| Accrued Liabilities |
186
|
260
|
236
|
272
|
245
|
304
|
358
|
446
|
544
|
589
|
505
|
542
|
0
|
412
|
495
|
522
|
675
|
487
|
518
|
473
|
460
|
498
|
568
|
721
|
|
| Short-Term Debt |
410
|
220
|
523
|
475
|
383
|
394
|
495
|
1 335
|
735
|
1 048
|
1 120
|
1 050
|
850
|
1 040
|
1 070
|
1 350
|
1 250
|
1 960
|
1 800
|
1 500
|
1 430
|
1 540
|
1 540
|
1 555
|
|
| Current Portion of Long-Term Debt |
6
|
31
|
83
|
96
|
401
|
193
|
903
|
131
|
217
|
677
|
198
|
323
|
420
|
352
|
636
|
645
|
303
|
249
|
561
|
751
|
746
|
934
|
755
|
539
|
|
| Other Current Liabilities |
132
|
109
|
110
|
341
|
51
|
75
|
135
|
145
|
51
|
133
|
111
|
170
|
815
|
391
|
519
|
570
|
428
|
338
|
367
|
441
|
337
|
404
|
556
|
634
|
|
| Total Current Liabilities |
1 017
|
1 152
|
1 199
|
1 372
|
1 306
|
1 271
|
2 382
|
2 446
|
2 082
|
3 205
|
2 580
|
2 754
|
2 823
|
2 837
|
3 438
|
3 970
|
3 342
|
3 712
|
3 846
|
3 766
|
3 521
|
3 869
|
3 796
|
3 969
|
|
| Long-Term Debt |
603
|
560
|
1 742
|
1 639
|
1 337
|
1 171
|
411
|
791
|
756
|
218
|
1 524
|
1 316
|
1 599
|
1 768
|
937
|
1 040
|
1 357
|
1 410
|
1 766
|
2 445
|
2 404
|
1 922
|
1 695
|
1 821
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
180
|
723
|
824
|
1 014
|
1 123
|
1 140
|
1 057
|
1 116
|
1 131
|
1 025
|
1 024
|
1 098
|
1 196
|
|
| Minority Interest |
42
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
266
|
299
|
303
|
355
|
333
|
328
|
327
|
328
|
340
|
361
|
771
|
708
|
348
|
293
|
212
|
189
|
180
|
126
|
144
|
126
|
139
|
102
|
100
|
87
|
|
| Total Liabilities |
1 927
N/A
|
2 070
+7%
|
3 244
+57%
|
3 366
+4%
|
2 976
-12%
|
2 769
-7%
|
3 119
+13%
|
3 565
+14%
|
3 179
-11%
|
3 784
+19%
|
4 908
+30%
|
4 959
+1%
|
5 494
+11%
|
5 722
+4%
|
5 601
-2%
|
6 321
+13%
|
6 019
-5%
|
6 306
+5%
|
6 872
+9%
|
7 468
+9%
|
7 089
-5%
|
6 918
-2%
|
6 688
-3%
|
7 073
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 069
|
2 069
|
2 276
|
2 504
|
2 504
|
2 504
|
2 504
|
2 629
|
2 971
|
3 120
|
3 432
|
3 535
|
3 641
|
3 750
|
3 862
|
3 978
|
3 978
|
3 978
|
3 978
|
3 978
|
3 978
|
3 978
|
3 978
|
3 978
|
|
| Retained Earnings |
402
|
557
|
637
|
718
|
876
|
1 039
|
1 147
|
1 469
|
1 935
|
2 321
|
2 308
|
2 500
|
3 225
|
3 599
|
3 994
|
4 461
|
4 482
|
4 131
|
4 356
|
4 266
|
4 179
|
4 458
|
4 900
|
5 802
|
|
| Additional Paid In Capital |
224
|
224
|
224
|
224
|
224
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
139
|
140
|
141
|
142
|
142
|
145
|
145
|
149
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
17
|
48
|
14
|
98
|
89
|
75
|
108
|
136
|
936
|
945
|
0
|
0
|
11
|
1
|
11
|
5
|
15
|
11
|
28
|
29
|
74
|
60
|
|
| Other Equity |
4
|
4
|
12
|
28
|
64
|
73
|
79
|
4
|
110
|
521
|
355
|
479
|
23
|
321
|
461
|
327
|
230
|
37
|
227
|
525
|
677
|
129
|
154
|
304
|
|
| Total Equity |
2 699
N/A
|
2 854
+6%
|
3 109
+9%
|
3 370
+8%
|
3 525
+5%
|
3 705
+5%
|
3 798
+3%
|
4 307
+13%
|
5 043
+17%
|
5 193
+3%
|
6 458
+24%
|
6 639
+3%
|
6 980
+5%
|
7 807
+12%
|
8 467
+8%
|
8 903
+5%
|
8 381
-6%
|
8 217
-2%
|
8 264
+1%
|
7 873
-5%
|
7 651
-3%
|
8 482
+11%
|
8 943
+5%
|
10 294
+15%
|
|
| Total Liabilities & Equity |
4 626
N/A
|
4 924
+6%
|
6 352
+29%
|
6 735
+6%
|
6 501
-3%
|
6 475
0%
|
6 917
+7%
|
7 872
+14%
|
8 222
+4%
|
8 977
+9%
|
11 367
+27%
|
11 598
+2%
|
12 474
+8%
|
13 529
+8%
|
14 068
+4%
|
15 224
+8%
|
14 400
-5%
|
14 522
+1%
|
15 136
+4%
|
15 341
+1%
|
14 740
-4%
|
15 400
+4%
|
15 631
+1%
|
17 367
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
398
|
|