Gold Circuit Electronics Ltd
TWSE:2368
Balance Sheet
Balance Sheet Decomposition
Gold Circuit Electronics Ltd
Gold Circuit Electronics Ltd
Balance Sheet
Gold Circuit Electronics 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 |
635
|
1 107
|
699
|
982
|
1 347
|
1 530
|
3 073
|
1 537
|
1 777
|
2 051
|
3 245
|
3 553
|
3 077
|
3 128
|
3 853
|
4 094
|
3 803
|
3 508
|
3 783
|
4 385
|
3 817
|
5 974
|
7 741
|
9 185
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 245
|
3 553
|
2 797
|
2 667
|
3 394
|
3 542
|
2 826
|
2 608
|
3 465
|
3 943
|
3 138
|
4 667
|
7 291
|
7 529
|
|
| Cash Equivalents |
635
|
1 107
|
699
|
982
|
1 347
|
1 530
|
3 073
|
1 537
|
1 777
|
2 051
|
0
|
0
|
280
|
461
|
460
|
551
|
976
|
900
|
318
|
442
|
679
|
1 307
|
450
|
1 655
|
|
| Short-Term Investments |
104
|
73
|
102
|
147
|
164
|
132
|
153
|
68
|
114
|
48
|
11
|
8
|
2
|
5
|
8
|
13
|
33
|
12
|
12
|
2
|
4
|
3
|
2
|
2
|
|
| Total Receivables |
1 791
|
1 550
|
2 878
|
4 624
|
4 764
|
5 844
|
7 898
|
5 573
|
5 154
|
4 942
|
5 606
|
4 754
|
5 850
|
7 471
|
6 048
|
6 568
|
6 029
|
6 220
|
6 918
|
6 968
|
9 214
|
10 825
|
10 844
|
13 912
|
|
| Accounts Receivables |
1 755
|
1 529
|
2 817
|
4 471
|
4 699
|
5 758
|
7 814
|
5 470
|
5 108
|
4 838
|
5 512
|
4 598
|
5 570
|
7 066
|
5 834
|
6 379
|
5 667
|
6 087
|
6 807
|
6 710
|
9 106
|
10 727
|
10 728
|
13 395
|
|
| Other Receivables |
36
|
21
|
61
|
153
|
65
|
86
|
84
|
103
|
46
|
104
|
94
|
156
|
280
|
404
|
214
|
189
|
362
|
133
|
110
|
258
|
109
|
98
|
116
|
517
|
|
| Inventory |
842
|
486
|
657
|
695
|
905
|
1 469
|
2 145
|
1 623
|
1 456
|
1 980
|
2 219
|
2 116
|
2 422
|
2 751
|
2 392
|
2 550
|
3 040
|
3 407
|
2 744
|
3 079
|
4 822
|
5 616
|
5 970
|
7 900
|
|
| Other Current Assets |
154
|
455
|
338
|
344
|
306
|
212
|
217
|
329
|
290
|
445
|
673
|
741
|
530
|
502
|
434
|
308
|
362
|
384
|
318
|
292
|
304
|
308
|
355
|
475
|
|
| Total Current Assets |
3 527
|
3 671
|
4 674
|
6 791
|
7 487
|
9 187
|
13 485
|
9 129
|
8 791
|
9 466
|
11 755
|
11 172
|
11 881
|
13 858
|
12 736
|
13 533
|
13 267
|
13 531
|
13 775
|
14 726
|
18 162
|
22 726
|
24 913
|
31 474
|
|
| PP&E Net |
7 186
|
7 374
|
7 696
|
7 243
|
7 409
|
9 545
|
11 293
|
12 077
|
10 634
|
10 645
|
11 354
|
9 709
|
9 641
|
8 993
|
8 133
|
6 842
|
6 596
|
6 191
|
5 848
|
5 799
|
5 868
|
6 463
|
7 175
|
11 846
|
|
| PP&E Gross |
7 186
|
7 374
|
7 696
|
7 243
|
7 409
|
9 545
|
11 293
|
12 077
|
10 634
|
10 645
|
11 354
|
9 709
|
9 641
|
8 993
|
8 133
|
6 842
|
6 596
|
6 191
|
5 848
|
5 799
|
5 868
|
6 463
|
7 175
|
11 846
|
|
| Accumulated Depreciation |
3 059
|
2 559
|
3 550
|
4 022
|
4 785
|
5 685
|
6 749
|
8 040
|
9 285
|
10 193
|
11 928
|
12 306
|
14 316
|
15 688
|
16 445
|
15 675
|
16 076
|
16 091
|
15 679
|
15 371
|
15 274
|
15 742
|
15 946
|
16 903
|
|
| Intangible Assets |
0
|
88
|
84
|
77
|
80
|
98
|
122
|
129
|
122
|
192
|
201
|
202
|
14
|
11
|
11
|
17
|
31
|
29
|
20
|
19
|
27
|
43
|
58
|
46
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
121
|
104
|
78
|
50
|
26
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
603
|
70
|
39
|
18
|
9
|
1 032
|
9
|
29
|
29
|
14
|
9
|
7
|
2
|
620
|
544
|
544
|
548
|
596
|
598
|
600
|
610
|
621
|
652
|
799
|
|
| Other Long-Term Assets |
392
|
914
|
560
|
676
|
1 624
|
649
|
544
|
587
|
611
|
620
|
631
|
649
|
652
|
650
|
685
|
748
|
786
|
844
|
667
|
505
|
314
|
187
|
303
|
420
|
|
| Total Assets |
11 708
N/A
|
12 117
+3%
|
13 054
+8%
|
14 805
+13%
|
16 608
+12%
|
20 511
+24%
|
25 454
+24%
|
21 952
-14%
|
20 188
-8%
|
20 936
+4%
|
23 951
+14%
|
21 876
-9%
|
22 312
+2%
|
24 236
+9%
|
22 187
-8%
|
21 733
-2%
|
21 256
-2%
|
21 196
0%
|
20 908
-1%
|
21 649
+4%
|
24 980
+15%
|
30 041
+20%
|
33 101
+10%
|
44 584
+35%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
610
|
721
|
1 216
|
1 396
|
1 973
|
3 585
|
4 640
|
2 276
|
2 781
|
2 484
|
3 374
|
3 237
|
3 924
|
4 465
|
3 479
|
3 836
|
4 207
|
4 005
|
4 386
|
3 841
|
5 502
|
5 661
|
6 021
|
8 268
|
|
| Accrued Liabilities |
0
|
0
|
0
|
767
|
915
|
1 255
|
1 478
|
790
|
915
|
990
|
992
|
1 236
|
0
|
1 347
|
848
|
1 067
|
1 066
|
1 000
|
912
|
1 022
|
1 009
|
1 402
|
1 450
|
1 855
|
|
| Short-Term Debt |
1 417
|
1 758
|
1 769
|
2 091
|
1 265
|
1 045
|
3 367
|
2 088
|
1 510
|
2 288
|
3 192
|
3 410
|
3 906
|
4 650
|
4 179
|
3 858
|
3 446
|
4 171
|
3 745
|
2 205
|
1 341
|
2 188
|
217
|
1 282
|
|
| Current Portion of Long-Term Debt |
314
|
292
|
346
|
681
|
1 689
|
219
|
719
|
1 929
|
1 170
|
1 186
|
2 761
|
1 728
|
2 255
|
1 796
|
2 619
|
821
|
877
|
1 233
|
1 053
|
708
|
270
|
12
|
10
|
1 448
|
|
| Other Current Liabilities |
796
|
1 081
|
1 132
|
329
|
319
|
1 090
|
1 552
|
806
|
281
|
633
|
412
|
306
|
1 755
|
714
|
876
|
798
|
992
|
1 013
|
776
|
1 358
|
2 152
|
2 593
|
2 776
|
4 117
|
|
| Total Current Liabilities |
3 137
|
3 852
|
4 463
|
5 264
|
6 161
|
7 194
|
11 756
|
7 890
|
6 656
|
7 581
|
10 732
|
9 916
|
11 841
|
12 973
|
12 001
|
10 379
|
10 588
|
11 422
|
10 871
|
9 134
|
10 274
|
11 857
|
10 475
|
16 969
|
|
| Long-Term Debt |
1 232
|
3 291
|
3 608
|
3 282
|
2 954
|
4 879
|
4 455
|
4 425
|
4 140
|
4 058
|
4 024
|
4 693
|
3 966
|
3 616
|
2 592
|
3 865
|
3 464
|
2 358
|
2 508
|
2 821
|
2 889
|
3 343
|
4 933
|
4 597
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
138
|
116
|
120
|
115
|
88
|
90
|
85
|
136
|
339
|
655
|
1 523
|
|
| Other Liabilities |
63
|
86
|
99
|
117
|
127
|
138
|
187
|
204
|
231
|
267
|
306
|
307
|
272
|
271
|
276
|
279
|
288
|
275
|
274
|
345
|
279
|
178
|
207
|
182
|
|
| Total Liabilities |
4 431
N/A
|
7 229
+63%
|
8 170
+13%
|
8 663
+6%
|
9 242
+7%
|
12 211
+32%
|
16 398
+34%
|
12 520
-24%
|
11 027
-12%
|
11 906
+8%
|
15 062
+27%
|
14 917
-1%
|
16 109
+8%
|
16 998
+6%
|
14 984
-12%
|
14 644
-2%
|
14 455
-1%
|
14 143
-2%
|
13 742
-3%
|
12 384
-10%
|
13 578
+10%
|
15 717
+16%
|
16 270
+4%
|
23 272
+43%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 909
|
4 104
|
4 104
|
4 439
|
4 889
|
5 118
|
5 118
|
5 528
|
5 692
|
5 692
|
5 649
|
5 649
|
5 649
|
5 649
|
5 649
|
5 522
|
5 522
|
5 465
|
5 465
|
5 465
|
5 465
|
4 918
|
4 918
|
4 918
|
|
| Retained Earnings |
454
|
1 858
|
661
|
607
|
1 195
|
1 768
|
2 361
|
2 131
|
1 787
|
1 914
|
1 408
|
364
|
737
|
119
|
44
|
53
|
238
|
17
|
98
|
2 155
|
4 571
|
8 002
|
9 777
|
13 707
|
|
| Additional Paid In Capital |
2 893
|
2 658
|
1 499
|
1 243
|
1 324
|
1 403
|
1 410
|
1 411
|
1 411
|
1 413
|
1 418
|
1 418
|
1 419
|
1 425
|
1 445
|
1 466
|
1 468
|
1 471
|
1 471
|
1 471
|
1 207
|
1 219
|
2 118
|
2 136
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
296
|
295
|
295
|
285
|
285
|
285
|
285
|
285
|
|
| Treasury Stock |
0
|
32
|
61
|
95
|
66
|
66
|
61
|
110
|
110
|
100
|
61
|
76
|
114
|
106
|
193
|
193
|
169
|
98
|
98
|
98
|
98
|
93
|
93
|
93
|
|
| Other Equity |
20
|
16
|
3
|
51
|
24
|
77
|
228
|
473
|
381
|
111
|
476
|
332
|
15
|
389
|
346
|
241
|
79
|
64
|
65
|
13
|
27
|
8
|
174
|
358
|
|
| Total Equity |
7 276
N/A
|
4 888
-33%
|
4 884
0%
|
6 142
+26%
|
7 366
+20%
|
8 300
+13%
|
9 056
+9%
|
9 432
+4%
|
9 161
-3%
|
9 030
-1%
|
8 889
-2%
|
6 959
-22%
|
6 202
-11%
|
7 238
+17%
|
7 203
0%
|
7 089
-2%
|
6 800
-4%
|
7 052
+4%
|
7 166
+2%
|
9 266
+29%
|
11 402
+23%
|
14 324
+26%
|
16 831
+18%
|
21 312
+27%
|
|
| Total Liabilities & Equity |
11 708
N/A
|
12 117
+3%
|
13 054
+8%
|
14 805
+13%
|
16 608
+12%
|
20 511
+24%
|
25 454
+24%
|
21 952
-14%
|
20 188
-8%
|
20 936
+4%
|
23 951
+14%
|
21 876
-9%
|
22 312
+2%
|
24 236
+9%
|
22 187
-8%
|
21 733
-2%
|
21 256
-2%
|
21 196
0%
|
20 908
-1%
|
21 649
+4%
|
24 980
+15%
|
30 041
+20%
|
33 101
+10%
|
44 584
+35%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
488
|
482
|
482
|
509
|
538
|
563
|
564
|
558
|
558
|
559
|
559
|
557
|
557
|
558
|
549
|
483
|
485
|
487
|
487
|
487
|
487
|
487
|
487
|
487
|
|