Johnson Health Tech Co Ltd
TWSE:1736
Balance Sheet
Balance Sheet Decomposition
Johnson Health Tech Co Ltd
Johnson Health Tech Co Ltd
Balance Sheet
Johnson Health Tech 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 |
235
|
469
|
666
|
1 128
|
1 752
|
1 578
|
1 950
|
1 233
|
1 117
|
1 266
|
1 499
|
1 741
|
5 111
|
12
|
4 999
|
3 667
|
3 388
|
3 252
|
3 280
|
3 293
|
2 615
|
3 532
|
2 341
|
2 687
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
12
|
0
|
37
|
2 524
|
2 805
|
2 636
|
3 293
|
2 615
|
3 532
|
2 341
|
2 687
|
|
| Cash Equivalents |
235
|
469
|
666
|
1 128
|
1 752
|
1 578
|
1 950
|
1 233
|
1 117
|
1 266
|
1 499
|
1 741
|
5 085
|
0
|
4 999
|
3 630
|
864
|
447
|
644
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
10
|
0
|
0
|
0
|
0
|
0
|
59
|
22
|
5
|
20
|
3
|
0
|
152
|
204
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
11
|
|
| Total Receivables |
754
|
901
|
906
|
1 385
|
1 687
|
2 500
|
2 248
|
2 437
|
2 578
|
2 689
|
4 145
|
4 977
|
6 739
|
0
|
7 233
|
7 495
|
7 465
|
8 006
|
7 944
|
7 443
|
8 159
|
9 989
|
11 025
|
13 612
|
|
| Accounts Receivables |
753
|
898
|
903
|
1 380
|
1 673
|
2 490
|
2 226
|
2 428
|
2 572
|
2 683
|
4 134
|
4 918
|
6 418
|
0
|
6 963
|
7 133
|
7 176
|
7 490
|
7 486
|
7 013
|
7 589
|
8 736
|
10 509
|
13 133
|
|
| Other Receivables |
1
|
3
|
3
|
5
|
14
|
10
|
22
|
9
|
6
|
6
|
11
|
59
|
321
|
0
|
270
|
362
|
289
|
516
|
458
|
430
|
570
|
1 253
|
515
|
479
|
|
| Inventory |
718
|
1 019
|
1 306
|
1 244
|
1 328
|
2 520
|
2 570
|
2 068
|
2 103
|
2 285
|
2 996
|
3 161
|
3 703
|
0
|
4 739
|
5 547
|
4 871
|
5 511
|
6 545
|
7 946
|
11 674
|
11 808
|
9 039
|
11 800
|
|
| Other Current Assets |
109
|
281
|
334
|
252
|
364
|
514
|
585
|
755
|
744
|
523
|
520
|
575
|
451
|
0
|
509
|
672
|
783
|
643
|
592
|
893
|
1 014
|
1 091
|
1 188
|
2 198
|
|
| Total Current Assets |
1 826
|
2 670
|
3 213
|
4 009
|
5 131
|
7 112
|
7 413
|
6 515
|
6 548
|
6 784
|
9 164
|
10 454
|
16 194
|
0
|
17 480
|
17 386
|
16 507
|
17 413
|
18 361
|
19 574
|
23 462
|
26 419
|
23 610
|
30 308
|
|
| PP&E Net |
546
|
670
|
903
|
1 041
|
1 400
|
1 930
|
2 891
|
3 361
|
3 161
|
2 765
|
2 592
|
2 426
|
1 992
|
0
|
2 169
|
2 392
|
2 938
|
3 274
|
5 438
|
6 065
|
5 787
|
6 737
|
7 452
|
7 795
|
|
| PP&E Gross |
546
|
670
|
903
|
1 041
|
1 400
|
1 930
|
2 891
|
3 361
|
3 161
|
2 765
|
2 592
|
2 426
|
1 992
|
0
|
2 169
|
2 392
|
2 938
|
3 274
|
5 438
|
6 065
|
5 787
|
6 737
|
7 452
|
7 795
|
|
| Accumulated Depreciation |
187
|
254
|
360
|
476
|
629
|
875
|
1 191
|
1 575
|
1 857
|
2 153
|
2 406
|
2 696
|
3 434
|
0
|
2 922
|
2 991
|
3 209
|
3 421
|
3 491
|
3 585
|
3 797
|
4 191
|
4 360
|
4 934
|
|
| Intangible Assets |
0
|
0
|
0
|
102
|
102
|
68
|
58
|
351
|
330
|
326
|
356
|
335
|
57
|
0
|
61
|
36
|
55
|
47
|
83
|
678
|
659
|
615
|
575
|
521
|
|
| Goodwill |
63
|
131
|
120
|
97
|
78
|
78
|
79
|
172
|
187
|
150
|
177
|
169
|
186
|
0
|
856
|
1 224
|
1 146
|
1 174
|
1 152
|
2 177
|
2 148
|
2 243
|
2 248
|
2 305
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
315
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
15
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
76
|
46
|
44
|
42
|
|
| Other Long-Term Assets |
59
|
115
|
270
|
338
|
325
|
442
|
590
|
509
|
227
|
341
|
594
|
738
|
1 642
|
0
|
1 482
|
1 615
|
1 620
|
1 835
|
1 901
|
2 633
|
3 130
|
2 806
|
2 493
|
2 645
|
|
| Other Assets |
63
|
131
|
120
|
97
|
78
|
78
|
79
|
172
|
187
|
150
|
177
|
169
|
186
|
0
|
856
|
1 224
|
1 146
|
1 174
|
1 152
|
2 177
|
2 148
|
2 243
|
2 248
|
2 305
|
|
| Total Assets |
2 509
N/A
|
3 587
+43%
|
4 506
+26%
|
5 587
+24%
|
7 036
+26%
|
9 629
+37%
|
11 030
+15%
|
10 908
-1%
|
10 452
-4%
|
10 366
-1%
|
12 882
+24%
|
14 122
+10%
|
20 071
+42%
|
0
N/A
|
22 364
N/A
|
22 653
+1%
|
22 267
-2%
|
23 743
+7%
|
26 935
+13%
|
31 187
+16%
|
35 263
+13%
|
38 866
+10%
|
36 422
-6%
|
43 615
+20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
538
|
785
|
898
|
1 264
|
1 108
|
2 383
|
2 085
|
1 007
|
1 780
|
1 585
|
2 654
|
2 607
|
2 961
|
0
|
2 548
|
3 309
|
2 620
|
3 867
|
3 752
|
4 772
|
4 579
|
4 758
|
4 333
|
6 028
|
|
| Accrued Liabilities |
129
|
224
|
265
|
391
|
444
|
576
|
640
|
789
|
862
|
990
|
1 217
|
1 238
|
423
|
0
|
477
|
666
|
653
|
474
|
565
|
590
|
653
|
693
|
853
|
2 805
|
|
| Short-Term Debt |
465
|
668
|
899
|
869
|
676
|
206
|
1 652
|
2 308
|
1 102
|
1 327
|
1 512
|
2 181
|
4 049
|
0
|
6 198
|
5 454
|
5 201
|
5 165
|
5 358
|
6 361
|
11 590
|
13 127
|
5 479
|
6 666
|
|
| Current Portion of Long-Term Debt |
3
|
16
|
85
|
18
|
17
|
80
|
72
|
0
|
18
|
142
|
289
|
184
|
276
|
0
|
287
|
324
|
309
|
494
|
620
|
520
|
408
|
1 631
|
2 811
|
1 142
|
|
| Other Current Liabilities |
197
|
201
|
284
|
346
|
452
|
557
|
569
|
589
|
604
|
535
|
647
|
774
|
2 321
|
0
|
2 643
|
2 787
|
2 425
|
2 956
|
2 856
|
3 533
|
3 843
|
4 590
|
4 648
|
4 148
|
|
| Total Current Liabilities |
1 332
|
1 895
|
2 431
|
2 888
|
2 697
|
3 802
|
5 018
|
4 692
|
4 365
|
4 579
|
6 319
|
6 985
|
10 031
|
0
|
12 153
|
12 541
|
11 210
|
12 957
|
13 151
|
15 777
|
21 072
|
24 800
|
18 124
|
20 789
|
|
| Long-Term Debt |
81
|
139
|
52
|
95
|
500
|
420
|
490
|
853
|
1 186
|
1 006
|
820
|
1 045
|
558
|
0
|
616
|
866
|
2 291
|
1 865
|
3 994
|
4 421
|
4 029
|
3 692
|
7 868
|
9 508
|
|
| Deferred Income Tax |
47
|
0
|
0
|
11
|
76
|
185
|
216
|
212
|
0
|
0
|
0
|
0
|
259
|
0
|
259
|
259
|
285
|
137
|
213
|
179
|
202
|
167
|
148
|
144
|
|
| Minority Interest |
46
|
71
|
99
|
102
|
109
|
122
|
54
|
21
|
26
|
10
|
10
|
10
|
3
|
0
|
5
|
5
|
5
|
6
|
7
|
936
|
901
|
7
|
7
|
7
|
|
| Other Liabilities |
44
|
88
|
59
|
76
|
58
|
67
|
67
|
116
|
77
|
88
|
134
|
202
|
123
|
0
|
425
|
380
|
314
|
354
|
441
|
529
|
577
|
725
|
633
|
1 130
|
|
| Total Liabilities |
1 550
N/A
|
2 194
+42%
|
2 640
+20%
|
3 173
+20%
|
3 440
+8%
|
4 597
+34%
|
5 846
+27%
|
5 894
+1%
|
5 655
-4%
|
5 683
+0%
|
7 282
+28%
|
8 242
+13%
|
10 974
+33%
|
0
N/A
|
13 458
N/A
|
14 052
+4%
|
14 105
+0%
|
15 318
+9%
|
17 806
+16%
|
21 841
+23%
|
26 783
+23%
|
29 391
+10%
|
26 779
-9%
|
31 578
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
515
|
700
|
840
|
1 050
|
1 265
|
1 551
|
1 865
|
1 906
|
1 944
|
1 944
|
1 993
|
2 004
|
3 024
|
0
|
3 040
|
3 040
|
3 040
|
3 040
|
3 036
|
3 036
|
3 036
|
3 036
|
3 036
|
3 034
|
|
| Retained Earnings |
392
|
648
|
996
|
1 445
|
2 297
|
3 419
|
3 186
|
2 891
|
2 724
|
2 916
|
3 541
|
4 000
|
5 834
|
0
|
5 917
|
6 327
|
6 104
|
6 395
|
7 457
|
7 713
|
7 400
|
7 681
|
8 208
|
10 323
|
|
| Additional Paid In Capital |
29
|
26
|
38
|
26
|
25
|
25
|
28
|
27
|
25
|
31
|
35
|
39
|
50
|
0
|
55
|
55
|
55
|
55
|
55
|
56
|
60
|
431
|
431
|
436
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
64
|
64
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
48
|
74
|
74
|
54
|
54
|
6
|
|
| Other Equity |
22
|
19
|
8
|
106
|
8
|
36
|
105
|
189
|
104
|
271
|
33
|
227
|
189
|
0
|
107
|
772
|
987
|
1 017
|
1 371
|
1 385
|
1 942
|
1 620
|
1 979
|
1 751
|
|
| Total Equity |
959
N/A
|
1 394
+45%
|
1 866
+34%
|
2 415
+29%
|
3 596
+49%
|
5 032
+40%
|
5 185
+3%
|
5 014
-3%
|
4 798
-4%
|
4 683
-2%
|
5 600
+20%
|
5 879
+5%
|
9 097
+55%
|
0
N/A
|
8 905
N/A
|
8 601
-3%
|
8 162
-5%
|
8 425
+3%
|
9 130
+8%
|
9 346
+2%
|
8 480
-9%
|
9 475
+12%
|
9 643
+2%
|
12 037
+25%
|
|
| Total Liabilities & Equity |
2 509
N/A
|
3 587
+43%
|
4 506
+26%
|
5 587
+24%
|
7 036
+26%
|
9 629
+37%
|
11 030
+15%
|
10 908
-1%
|
10 452
-4%
|
10 366
-1%
|
12 882
+24%
|
14 122
+10%
|
20 071
+42%
|
0
N/A
|
22 364
N/A
|
22 653
+1%
|
22 267
-2%
|
23 743
+7%
|
26 935
+13%
|
31 187
+16%
|
35 263
+13%
|
38 866
+10%
|
36 422
-6%
|
43 615
+20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
221
|
301
|
301
|
301
|
302
|
302
|
303
|
303
|
303
|
303
|
303
|
302
|
304
|
0
|
304
|
303
|
303
|
303
|
303
|
303
|
303
|
303
|
303
|
303
|
|