Cheng Shin Rubber Ind. Co Ltd
TWSE:2105
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cheng Shin Rubber Ind. Co Ltd
TWSE:2105
|
TW |
|
O
|
Organization of Football Prognostics SA
ATHEX:ALWN
|
GR |
Balance Sheet
Balance Sheet Decomposition
Cheng Shin Rubber Ind. Co Ltd
Cheng Shin Rubber Ind. Co Ltd
Balance Sheet
Cheng Shin Rubber Ind. Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 261
|
3 752
|
5 810
|
5 503
|
4 124
|
5 850
|
9 172
|
11 870
|
15 708
|
18 604
|
15 612
|
19 815
|
21 166
|
22 381
|
28 894
|
30 924
|
27 809
|
25 501
|
19 113
|
25 928
|
23 038
|
23 576
|
26 609
|
22 399
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 755
|
15 568
|
17 886
|
19 890
|
19 426
|
20 532
|
21 091
|
17 700
|
22 024
|
16 040
|
19 277
|
12 755
|
11 601
|
|
| Cash Equivalents |
2 261
|
3 752
|
5 810
|
5 503
|
4 124
|
5 850
|
9 172
|
11 870
|
15 708
|
18 604
|
15 612
|
6 060
|
5 598
|
4 495
|
9 003
|
11 498
|
7 278
|
4 410
|
1 413
|
3 904
|
6 998
|
4 298
|
13 854
|
10 798
|
|
| Short-Term Investments |
629
|
1 770
|
780
|
417
|
466
|
445
|
496
|
264
|
582
|
1 057
|
294
|
142
|
137
|
167
|
141
|
69
|
23
|
26
|
30
|
23
|
909
|
2 093
|
4 591
|
16 366
|
|
| Total Receivables |
2 650
|
3 428
|
3 637
|
4 460
|
4 892
|
6 794
|
5 765
|
6 438
|
6 985
|
10 715
|
9 880
|
12 529
|
14 507
|
13 099
|
11 905
|
12 270
|
12 583
|
12 754
|
14 060
|
12 017
|
13 049
|
13 489
|
11 588
|
12 922
|
|
| Accounts Receivables |
2 505
|
3 093
|
3 307
|
4 233
|
4 606
|
6 220
|
5 372
|
5 908
|
6 293
|
8 633
|
8 125
|
10 102
|
11 358
|
10 856
|
10 460
|
9 972
|
9 910
|
8 993
|
9 516
|
9 138
|
9 612
|
9 342
|
9 065
|
8 296
|
|
| Other Receivables |
145
|
335
|
330
|
227
|
286
|
574
|
393
|
530
|
692
|
2 082
|
1 755
|
2 427
|
3 149
|
2 243
|
1 445
|
2 298
|
2 674
|
3 761
|
4 544
|
2 879
|
3 436
|
4 147
|
2 523
|
4 626
|
|
| Inventory |
3 873
|
4 775
|
6 095
|
7 481
|
7 487
|
9 823
|
12 190
|
10 720
|
15 212
|
20 528
|
20 122
|
16 504
|
16 573
|
13 213
|
13 850
|
19 184
|
19 362
|
17 950
|
17 563
|
20 357
|
20 984
|
17 043
|
18 695
|
16 468
|
|
| Other Current Assets |
640
|
446
|
615
|
439
|
617
|
1 349
|
1 441
|
1 510
|
1 724
|
2 371
|
2 780
|
3 170
|
2 793
|
3 487
|
3 364
|
4 216
|
3 245
|
2 699
|
2 137
|
1 491
|
1 191
|
955
|
1 536
|
1 927
|
|
| Total Current Assets |
10 053
|
14 172
|
16 938
|
18 300
|
17 587
|
24 262
|
29 065
|
30 803
|
40 211
|
53 274
|
48 688
|
52 160
|
55 176
|
52 347
|
58 154
|
66 664
|
63 023
|
58 930
|
52 903
|
59 816
|
59 474
|
57 155
|
63 020
|
70 083
|
|
| PP&E Net |
15 882
|
20 681
|
28 342
|
34 200
|
38 205
|
41 964
|
52 568
|
56 891
|
63 183
|
83 327
|
96 591
|
104 395
|
109 430
|
106 477
|
103 156
|
105 008
|
103 255
|
101 408
|
94 826
|
86 469
|
80 322
|
71 603
|
66 329
|
59 347
|
|
| PP&E Gross |
15 882
|
20 681
|
28 342
|
34 200
|
38 205
|
41 964
|
52 568
|
56 891
|
63 183
|
83 327
|
96 591
|
104 395
|
109 430
|
106 477
|
103 156
|
105 008
|
103 255
|
101 408
|
94 826
|
86 469
|
80 322
|
71 603
|
66 329
|
59 347
|
|
| Accumulated Depreciation |
12 072
|
11 821
|
12 799
|
14 102
|
16 572
|
19 208
|
23 714
|
27 596
|
30 948
|
38 162
|
43 660
|
53 181
|
64 409
|
72 695
|
77 069
|
87 186
|
96 738
|
107 088
|
117 774
|
124 507
|
133 361
|
138 922
|
149 121
|
155 289
|
|
| Intangible Assets |
686
|
746
|
684
|
705
|
880
|
973
|
1 179
|
1 093
|
2 427
|
4 338
|
4 121
|
0
|
0
|
0
|
0
|
110
|
237
|
247
|
182
|
223
|
233
|
202
|
186
|
172
|
|
| Long-Term Investments |
2 085
|
2 527
|
1 260
|
710
|
713
|
707
|
777
|
368
|
500
|
752
|
605
|
555
|
563
|
568
|
527
|
842
|
795
|
766
|
762
|
745
|
3 688
|
10 072
|
14 729
|
11 241
|
|
| Other Long-Term Assets |
806
|
915
|
439
|
897
|
1 219
|
949
|
1 062
|
1 087
|
1 080
|
1 094
|
1 086
|
5 119
|
4 701
|
6 566
|
6 327
|
6 461
|
7 453
|
2 690
|
2 652
|
2 470
|
2 167
|
2 553
|
1 991
|
2 039
|
|
| Total Assets |
29 512
N/A
|
39 042
+32%
|
47 664
+22%
|
54 812
+15%
|
58 603
+7%
|
68 855
+17%
|
84 650
+23%
|
90 242
+7%
|
107 401
+19%
|
142 786
+33%
|
151 091
+6%
|
162 228
+7%
|
169 870
+5%
|
165 958
-2%
|
168 165
+1%
|
179 084
+6%
|
174 763
-2%
|
164 040
-6%
|
151 325
-8%
|
149 722
-1%
|
145 884
-3%
|
141 586
-3%
|
146 254
+3%
|
142 882
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 196
|
2 577
|
2 551
|
4 117
|
4 180
|
6 441
|
5 030
|
5 928
|
7 430
|
8 785
|
8 541
|
8 518
|
8 297
|
6 952
|
8 744
|
9 333
|
9 577
|
8 916
|
8 600
|
7 857
|
7 333
|
7 333
|
7 643
|
6 570
|
|
| Accrued Liabilities |
1 107
|
711
|
991
|
1 060
|
1 058
|
1 375
|
1 586
|
2 414
|
2 937
|
3 310
|
4 035
|
0
|
0
|
4 247
|
4 396
|
3 798
|
3 589
|
3 620
|
3 587
|
1 967
|
1 829
|
1 899
|
1 984
|
1 886
|
|
| Short-Term Debt |
4 202
|
5 938
|
7 557
|
5 749
|
5 167
|
4 425
|
9 872
|
4 464
|
6 596
|
14 081
|
14 049
|
12 102
|
14 436
|
16 206
|
12 656
|
18 508
|
15 569
|
16 843
|
7 222
|
9 365
|
6 195
|
3 311
|
3 468
|
2 737
|
|
| Current Portion of Long-Term Debt |
966
|
423
|
273
|
2 206
|
1 968
|
5 503
|
4 894
|
3 792
|
4 986
|
6 023
|
7 559
|
9 854
|
7 960
|
5 097
|
8 639
|
4 902
|
11 360
|
10 040
|
9 945
|
10 285
|
8 105
|
1 966
|
8 110
|
6 492
|
|
| Other Current Liabilities |
794
|
1 315
|
1 385
|
1 178
|
1 623
|
2 606
|
2 836
|
4 317
|
5 698
|
5 120
|
5 280
|
10 007
|
9 893
|
4 888
|
5 351
|
5 537
|
4 392
|
3 985
|
5 040
|
5 868
|
5 509
|
5 271
|
4 232
|
4 279
|
|
| Total Current Liabilities |
9 264
|
10 962
|
12 756
|
14 311
|
13 996
|
20 349
|
24 219
|
20 915
|
27 647
|
37 319
|
39 464
|
40 480
|
40 585
|
37 390
|
39 787
|
42 078
|
44 487
|
43 404
|
34 395
|
35 341
|
28 971
|
19 780
|
25 437
|
21 965
|
|
| Long-Term Debt |
1 363
|
6 663
|
13 067
|
18 007
|
20 119
|
17 762
|
25 896
|
26 501
|
32 747
|
50 453
|
44 642
|
36 755
|
33 628
|
32 059
|
34 589
|
49 459
|
45 966
|
38 372
|
31 976
|
29 150
|
29 048
|
31 997
|
26 465
|
28 794
|
|
| Deferred Income Tax |
312
|
315
|
248
|
356
|
487
|
827
|
946
|
1 430
|
779
|
1 144
|
1 065
|
2 409
|
2 778
|
2 416
|
1 836
|
1 349
|
1 342
|
1 314
|
1 077
|
996
|
868
|
1 409
|
1 790
|
2 229
|
|
| Minority Interest |
0
|
0
|
0
|
1 965
|
2 136
|
2 823
|
3 270
|
362
|
380
|
436
|
547
|
585
|
794
|
791
|
776
|
686
|
624
|
575
|
538
|
559
|
576
|
563
|
571
|
554
|
|
| Other Liabilities |
2 415
|
3 074
|
2 975
|
953
|
904
|
1 247
|
1 248
|
934
|
1 047
|
1 608
|
2 493
|
3 185
|
4 322
|
4 141
|
3 684
|
3 307
|
3 150
|
2 980
|
2 903
|
2 757
|
2 610
|
2 405
|
2 185
|
2 359
|
|
| Total Liabilities |
13 354
N/A
|
21 015
+57%
|
29 045
+38%
|
35 593
+23%
|
37 641
+6%
|
43 009
+14%
|
55 579
+29%
|
50 143
-10%
|
62 600
+25%
|
90 960
+45%
|
88 211
-3%
|
83 414
-5%
|
82 107
-2%
|
76 797
-6%
|
80 671
+5%
|
96 879
+20%
|
95 569
-1%
|
86 645
-9%
|
70 888
-18%
|
68 804
-3%
|
62 072
-10%
|
56 153
-10%
|
56 449
+1%
|
55 900
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 862
|
9 571
|
10 489
|
11 381
|
12 178
|
13 030
|
14 985
|
16 483
|
20 604
|
24 725
|
28 186
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
32 414
|
|
| Retained Earnings |
5 227
|
6 594
|
6 935
|
6 344
|
6 600
|
10 349
|
10 234
|
20 668
|
23 566
|
23 861
|
32 832
|
45 580
|
51 850
|
54 875
|
58 334
|
54 169
|
51 927
|
51 833
|
54 581
|
56 025
|
57 200
|
59 870
|
61 469
|
58 559
|
|
| Additional Paid In Capital |
718
|
726
|
1 004
|
97
|
101
|
92
|
92
|
92
|
92
|
128
|
92
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
68
|
68
|
70
|
104
|
116
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
863
|
877
|
856
|
822
|
844
|
864
|
841
|
853
|
0
|
0
|
75
|
50
|
42
|
14
|
17
|
21
|
14
|
9
|
14
|
25
|
27
|
|
| Treasury Stock |
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 353
|
1 139
|
194
|
537
|
1 207
|
1 518
|
2 938
|
2 011
|
326
|
2 270
|
916
|
767
|
3 447
|
1 744
|
3 358
|
4 472
|
5 215
|
6 922
|
6 632
|
7 603
|
5 880
|
6 936
|
4 207
|
4 135
|
|
| Total Equity |
16 158
N/A
|
18 027
+12%
|
18 619
+3%
|
19 219
+3%
|
20 962
+9%
|
25 846
+23%
|
29 071
+12%
|
40 099
+38%
|
44 801
+12%
|
51 825
+16%
|
62 880
+21%
|
78 814
+25%
|
87 763
+11%
|
89 161
+2%
|
87 493
-2%
|
82 205
-6%
|
79 194
-4%
|
77 396
-2%
|
80 437
+4%
|
80 918
+1%
|
83 811
+4%
|
85 433
+2%
|
89 806
+5%
|
86 981
-3%
|
|
| Total Liabilities & Equity |
29 512
N/A
|
39 042
+32%
|
47 664
+22%
|
54 812
+15%
|
58 603
+7%
|
68 855
+17%
|
84 650
+23%
|
90 242
+7%
|
107 401
+19%
|
142 786
+33%
|
151 091
+6%
|
162 228
+7%
|
169 870
+5%
|
165 958
-2%
|
168 165
+1%
|
179 084
+6%
|
174 763
-2%
|
164 040
-6%
|
151 325
-8%
|
149 722
-1%
|
145 884
-3%
|
141 586
-3%
|
146 254
+3%
|
142 882
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
3 241
|
|