U-Ming Marine Transport Corp
TWSE:2606
Balance Sheet
Balance Sheet Decomposition
U-Ming Marine Transport Corp
U-Ming Marine Transport Corp
Balance Sheet
U-Ming Marine Transport 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 |
726
|
1 786
|
2 923
|
5 277
|
6 897
|
9 590
|
17 183
|
21 914
|
22 234
|
20 225
|
15 207
|
15 373
|
13 001
|
19 054
|
16 376
|
13 541
|
10 529
|
16 685
|
15 879
|
13 353
|
13 928
|
14 559
|
13 500
|
17 859
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
336
|
396
|
187
|
144
|
224
|
76
|
473
|
583
|
647
|
395
|
328
|
496
|
|
| Cash Equivalents |
726
|
1 786
|
2 923
|
5 277
|
6 897
|
9 590
|
17 183
|
21 914
|
22 234
|
20 225
|
15 207
|
15 373
|
12 665
|
18 658
|
16 189
|
13 397
|
10 304
|
16 609
|
15 406
|
12 770
|
13 280
|
14 164
|
13 171
|
17 363
|
|
| Short-Term Investments |
686
|
470
|
647
|
922
|
1 622
|
4 748
|
5 088
|
3 240
|
7 262
|
8 820
|
8 768
|
9 336
|
12 489
|
10 742
|
9 707
|
8 488
|
6 630
|
8 557
|
9 065
|
8 638
|
8 730
|
9 247
|
9 399
|
8 310
|
|
| Total Receivables |
275
|
239
|
428
|
552
|
308
|
705
|
947
|
468
|
695
|
466
|
783
|
751
|
762
|
793
|
553
|
557
|
1 204
|
812
|
765
|
703
|
911
|
1 500
|
1 616
|
1 533
|
|
| Accounts Receivables |
275
|
239
|
428
|
552
|
308
|
393
|
741
|
296
|
557
|
344
|
636
|
548
|
651
|
601
|
432
|
386
|
552
|
626
|
528
|
595
|
823
|
1 120
|
1 290
|
1 203
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
312
|
206
|
172
|
138
|
122
|
147
|
203
|
111
|
192
|
121
|
171
|
652
|
186
|
237
|
108
|
88
|
380
|
326
|
330
|
|
| Inventory |
132
|
103
|
147
|
121
|
166
|
175
|
223
|
244
|
281
|
177
|
205
|
345
|
381
|
423
|
351
|
262
|
422
|
410
|
562
|
399
|
669
|
525
|
607
|
801
|
|
| Other Current Assets |
343
|
435
|
456
|
773
|
836
|
576
|
66
|
95
|
128
|
91
|
99
|
138
|
185
|
255
|
249
|
184
|
166
|
233
|
218
|
161
|
140
|
255
|
305
|
313
|
|
| Total Current Assets |
2 163
|
3 033
|
4 600
|
7 646
|
9 829
|
15 794
|
23 507
|
25 961
|
30 600
|
29 780
|
25 063
|
25 943
|
26 819
|
31 267
|
27 236
|
23 032
|
18 951
|
26 697
|
26 489
|
23 254
|
24 378
|
26 085
|
25 427
|
28 816
|
|
| PP&E Net |
14 876
|
13 485
|
12 059
|
11 445
|
10 937
|
9 234
|
9 110
|
10 646
|
11 845
|
13 274
|
13 498
|
16 221
|
22 250
|
29 105
|
32 512
|
30 707
|
30 560
|
30 687
|
29 198
|
30 101
|
30 304
|
41 518
|
45 670
|
49 611
|
|
| PP&E Gross |
14 876
|
13 485
|
12 059
|
11 445
|
10 937
|
9 234
|
9 110
|
10 646
|
11 845
|
13 274
|
13 498
|
16 221
|
22 250
|
29 105
|
32 512
|
30 707
|
30 560
|
30 687
|
29 198
|
30 101
|
30 304
|
41 518
|
45 670
|
49 611
|
|
| Accumulated Depreciation |
9 801
|
10 133
|
11 270
|
12 189
|
13 571
|
14 205
|
15 316
|
16 522
|
17 642
|
15 365
|
16 897
|
15 515
|
14 866
|
14 288
|
15 789
|
10 779
|
12 243
|
12 972
|
13 837
|
15 105
|
13 629
|
15 885
|
18 348
|
22 283
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
35
|
59
|
47
|
74
|
60
|
39
|
34
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
771
|
509
|
504
|
455
|
545
|
649
|
695
|
794
|
884
|
894
|
820
|
810
|
726
|
743
|
588
|
388
|
395
|
302
|
|
| Long-Term Investments |
1 269
|
1 563
|
1 799
|
1 857
|
3 115
|
1 513
|
1 623
|
2 910
|
2 472
|
2 450
|
4 596
|
3 363
|
1 489
|
2 066
|
2 871
|
3 341
|
3 397
|
4 851
|
5 650
|
6 425
|
6 870
|
8 311
|
9 001
|
9 248
|
|
| Other Long-Term Assets |
246
|
209
|
252
|
779
|
1 117
|
1 082
|
1 122
|
819
|
872
|
618
|
3 179
|
704
|
166
|
262
|
215
|
135
|
167
|
130
|
137
|
73
|
65
|
64
|
101
|
100
|
|
| Total Assets |
18 553
N/A
|
18 289
-1%
|
18 710
+2%
|
21 727
+16%
|
24 998
+15%
|
27 623
+11%
|
36 132
+31%
|
40 844
+13%
|
46 294
+13%
|
46 578
+1%
|
46 881
+1%
|
46 879
0%
|
51 419
+10%
|
63 494
+23%
|
63 718
+0%
|
58 109
-9%
|
53 896
-7%
|
63 209
+17%
|
62 259
-2%
|
60 642
-3%
|
62 279
+3%
|
76 426
+23%
|
80 634
+6%
|
88 111
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
497
|
453
|
391
|
425
|
462
|
306
|
432
|
446
|
588
|
534
|
472
|
582
|
90
|
116
|
95
|
199
|
132
|
105
|
189
|
149
|
185
|
243
|
246
|
265
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
223
|
218
|
222
|
0
|
534
|
486
|
441
|
628
|
962
|
802
|
568
|
932
|
767
|
779
|
929
|
|
| Short-Term Debt |
158
|
149
|
124
|
167
|
1 247
|
2 146
|
3 124
|
2 960
|
4 277
|
6 812
|
6 787
|
6 431
|
7 771
|
8 512
|
9 525
|
5 457
|
8 584
|
11 363
|
9 705
|
13 040
|
10 634
|
11 187
|
12 131
|
5 630
|
|
| Current Portion of Long-Term Debt |
789
|
1 475
|
1 234
|
1 204
|
510
|
652
|
798
|
1 985
|
2 365
|
2 834
|
1 612
|
1 033
|
852
|
4 130
|
4 582
|
5 132
|
3 370
|
6 331
|
3 388
|
3 821
|
5 596
|
3 715
|
3 660
|
6 262
|
|
| Other Current Liabilities |
207
|
79
|
488
|
892
|
339
|
895
|
822
|
660
|
749
|
486
|
301
|
239
|
1 379
|
1 145
|
931
|
598
|
749
|
608
|
694
|
813
|
591
|
627
|
860
|
1 007
|
|
| Total Current Liabilities |
1 650
|
2 156
|
2 237
|
2 688
|
2 558
|
3 999
|
5 177
|
6 051
|
8 177
|
10 890
|
9 390
|
8 508
|
10 092
|
14 437
|
15 618
|
11 828
|
13 462
|
19 369
|
14 778
|
18 390
|
17 938
|
16 539
|
17 676
|
14 093
|
|
| Long-Term Debt |
7 990
|
7 387
|
5 651
|
3 321
|
2 994
|
2 895
|
5 511
|
7 073
|
8 439
|
6 533
|
9 133
|
12 585
|
14 570
|
19 015
|
19 440
|
20 840
|
18 022
|
17 674
|
20 152
|
18 649
|
18 180
|
26 686
|
29 032
|
33 469
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
61
|
380
|
660
|
732
|
738
|
805
|
643
|
513
|
554
|
471
|
402
|
179
|
171
|
174
|
172
|
187
|
217
|
14
|
15
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
125
|
0
|
|
| Other Liabilities |
70
|
66
|
62
|
163
|
237
|
247
|
260
|
270
|
763
|
717
|
704
|
705
|
742
|
1 202
|
601
|
490
|
393
|
369
|
311
|
256
|
115
|
84
|
89
|
73
|
|
| Total Liabilities |
9 710
N/A
|
9 609
-1%
|
7 950
-17%
|
6 172
-22%
|
5 789
-6%
|
7 201
+24%
|
11 328
+57%
|
14 054
+24%
|
18 111
+29%
|
18 877
+4%
|
20 032
+6%
|
22 441
+12%
|
25 917
+15%
|
35 208
+36%
|
36 131
+3%
|
33 559
-7%
|
32 056
-4%
|
37 583
+17%
|
35 414
-6%
|
37 467
+6%
|
36 420
-3%
|
43 721
+20%
|
46 936
+7%
|
47 651
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 352
|
6 218
|
6 218
|
7 150
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 580
|
8 451
|
8 451
|
8 451
|
8 451
|
8 451
|
8 451
|
8 451
|
8 451
|
8 451
|
|
| Retained Earnings |
1 933
|
1 882
|
3 864
|
8 485
|
10 124
|
10 583
|
15 257
|
18 251
|
18 767
|
21 150
|
19 588
|
18 819
|
17 555
|
17 947
|
16 888
|
14 917
|
15 275
|
16 054
|
16 363
|
15 633
|
19 521
|
21 413
|
21 615
|
25 418
|
|
| Additional Paid In Capital |
380
|
254
|
255
|
255
|
255
|
255
|
255
|
256
|
256
|
256
|
256
|
256
|
225
|
225
|
225
|
115
|
115
|
115
|
115
|
115
|
115
|
119
|
119
|
116
|
|
| Unrealized Security Profit/Loss |
330
|
238
|
0
|
0
|
0
|
860
|
786
|
929
|
1 043
|
2 320
|
1 271
|
1 582
|
0
|
0
|
0
|
0
|
692
|
2 319
|
4 246
|
3 338
|
3 281
|
3 432
|
4 204
|
3 629
|
|
| Treasury Stock |
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
605
|
566
|
424
|
336
|
249
|
144
|
74
|
633
|
463
|
4 606
|
2 846
|
4 798
|
858
|
1 534
|
2 370
|
1 067
|
2 693
|
1 313
|
2 331
|
4 360
|
5 509
|
710
|
691
|
2 846
|
|
| Total Equity |
8 843
N/A
|
8 680
-2%
|
10 760
+24%
|
15 555
+45%
|
19 209
+23%
|
20 422
+6%
|
24 804
+21%
|
26 791
+8%
|
28 183
+5%
|
27 700
-2%
|
26 849
-3%
|
24 439
-9%
|
25 502
+4%
|
28 286
+11%
|
27 587
-2%
|
24 550
-11%
|
21 840
-11%
|
25 626
+17%
|
26 845
+5%
|
23 175
-14%
|
25 859
+12%
|
32 705
+26%
|
33 698
+3%
|
40 461
+20%
|
|
| Total Liabilities & Equity |
18 553
N/A
|
18 289
-1%
|
18 710
+2%
|
21 727
+16%
|
24 998
+15%
|
27 623
+11%
|
36 132
+31%
|
40 844
+13%
|
46 294
+13%
|
46 578
+1%
|
46 881
+1%
|
46 879
0%
|
51 419
+10%
|
63 494
+23%
|
63 718
+0%
|
58 109
-9%
|
53 896
-7%
|
63 209
+17%
|
62 259
-2%
|
60 642
-3%
|
62 279
+3%
|
76 426
+23%
|
80 634
+6%
|
88 111
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
858
|
845
|
845
|
845
|
845
|
845
|
845
|
845
|
845
|
845
|
845
|
|