Lelon Electronics Corp
TWSE:2472
Balance Sheet
Balance Sheet Decomposition
Lelon Electronics Corp
Lelon Electronics Corp
Balance Sheet
Lelon Electronics 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 |
252
|
123
|
326
|
461
|
432
|
316
|
291
|
345
|
313
|
681
|
623
|
539
|
790
|
1 094
|
1 825
|
1 668
|
2 032
|
1 304
|
1 309
|
2 670
|
1 813
|
2 737
|
2 840
|
4 049
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
789
|
1 093
|
845
|
730
|
880
|
1 304
|
1 309
|
2 670
|
1 813
|
2 369
|
2 126
|
3 250
|
|
| Cash Equivalents |
252
|
123
|
326
|
461
|
432
|
316
|
291
|
345
|
313
|
681
|
623
|
539
|
1
|
1
|
980
|
938
|
1 152
|
0
|
0
|
0
|
0
|
369
|
713
|
800
|
|
| Short-Term Investments |
531
|
460
|
249
|
130
|
103
|
8
|
17
|
8
|
9
|
11
|
16
|
16
|
10
|
8
|
26
|
30
|
21
|
1 077
|
942
|
43
|
572
|
629
|
964
|
794
|
|
| Total Receivables |
685
|
758
|
911
|
641
|
1 368
|
1 299
|
1 440
|
1 177
|
1 451
|
1 555
|
1 706
|
1 894
|
2 055
|
2 167
|
1 962
|
2 184
|
2 720
|
2 690
|
2 237
|
2 516
|
3 048
|
2 809
|
2 886
|
3 572
|
|
| Accounts Receivables |
667
|
750
|
899
|
633
|
1 304
|
1 250
|
1 394
|
1 153
|
1 416
|
1 523
|
1 643
|
1 830
|
1 926
|
2 027
|
1 887
|
2 082
|
2 527
|
2 571
|
2 144
|
2 343
|
2 936
|
2 644
|
2 598
|
2 970
|
|
| Other Receivables |
18
|
8
|
12
|
8
|
64
|
49
|
46
|
24
|
35
|
32
|
63
|
64
|
129
|
140
|
74
|
101
|
194
|
118
|
93
|
173
|
112
|
165
|
288
|
601
|
|
| Inventory |
553
|
457
|
508
|
483
|
909
|
812
|
963
|
913
|
648
|
819
|
1 014
|
868
|
867
|
973
|
833
|
914
|
1 007
|
1 346
|
1 110
|
1 193
|
1 555
|
1 741
|
1 366
|
1 551
|
|
| Other Current Assets |
84
|
74
|
80
|
119
|
179
|
152
|
147
|
166
|
265
|
372
|
394
|
242
|
159
|
184
|
239
|
398
|
345
|
344
|
341
|
260
|
320
|
246
|
253
|
331
|
|
| Total Current Assets |
2 106
|
1 872
|
2 074
|
1 834
|
2 992
|
2 588
|
2 859
|
2 610
|
2 687
|
3 437
|
3 753
|
3 558
|
3 881
|
4 426
|
4 884
|
5 193
|
6 125
|
6 760
|
5 939
|
6 682
|
7 309
|
8 162
|
8 309
|
10 298
|
|
| PP&E Net |
1 696
|
1 544
|
1 623
|
1 819
|
2 739
|
2 558
|
2 638
|
2 183
|
1 931
|
2 057
|
2 603
|
2 809
|
2 827
|
2 873
|
2 785
|
2 751
|
2 971
|
3 668
|
4 076
|
4 514
|
5 334
|
6 025
|
6 210
|
6 230
|
|
| PP&E Gross |
1 696
|
1 544
|
1 623
|
1 819
|
2 739
|
2 558
|
2 638
|
2 183
|
1 931
|
2 057
|
2 603
|
2 809
|
2 827
|
2 873
|
2 785
|
2 751
|
2 971
|
3 668
|
4 076
|
4 514
|
5 334
|
6 025
|
6 210
|
6 230
|
|
| Accumulated Depreciation |
431
|
495
|
649
|
772
|
1 295
|
1 627
|
2 057
|
1 992
|
2 109
|
2 266
|
2 643
|
2 749
|
3 079
|
3 422
|
3 256
|
3 227
|
3 360
|
3 420
|
3 526
|
3 741
|
3 998
|
4 360
|
4 644
|
4 868
|
|
| Intangible Assets |
31
|
85
|
75
|
64
|
78
|
68
|
64
|
59
|
57
|
80
|
87
|
168
|
11
|
17
|
15
|
12
|
24
|
23
|
20
|
19
|
15
|
12
|
10
|
9
|
|
| Goodwill |
41
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Note Receivable |
56
|
19
|
8
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
236
|
467
|
559
|
599
|
258
|
238
|
245
|
235
|
150
|
51
|
52
|
80
|
136
|
103
|
235
|
67
|
57
|
54
|
53
|
56
|
55
|
55
|
53
|
53
|
|
| Other Long-Term Assets |
47
|
39
|
38
|
41
|
40
|
262
|
223
|
121
|
110
|
91
|
48
|
152
|
312
|
297
|
365
|
285
|
350
|
388
|
292
|
282
|
438
|
415
|
183
|
133
|
|
| Other Assets |
41
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Total Assets |
4 213
N/A
|
4 031
-4%
|
4 382
+9%
|
4 356
-1%
|
6 108
+40%
|
5 726
-6%
|
6 030
+5%
|
5 208
-14%
|
4 935
-5%
|
5 727
+16%
|
6 555
+14%
|
6 778
+3%
|
7 179
+6%
|
7 727
+8%
|
8 297
+7%
|
8 321
+0%
|
9 539
+15%
|
10 905
+14%
|
10 301
-6%
|
11 565
+12%
|
13 163
+14%
|
14 680
+12%
|
14 777
+1%
|
16 734
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
127
|
476
|
575
|
607
|
458
|
433
|
433
|
211
|
303
|
420
|
308
|
363
|
449
|
439
|
441
|
556
|
623
|
636
|
517
|
564
|
653
|
532
|
552
|
667
|
|
| Accrued Liabilities |
58
|
50
|
55
|
40
|
92
|
124
|
145
|
141
|
161
|
196
|
258
|
259
|
0
|
240
|
232
|
246
|
306
|
349
|
293
|
0
|
533
|
514
|
435
|
553
|
|
| Short-Term Debt |
871
|
728
|
906
|
1 033
|
1 640
|
1 092
|
1 313
|
1 095
|
995
|
1 147
|
1 351
|
1 495
|
1 526
|
1 567
|
1 860
|
1 961
|
2 754
|
3 339
|
2 209
|
1 535
|
1 454
|
1 851
|
2 133
|
2 165
|
|
| Current Portion of Long-Term Debt |
60
|
139
|
63
|
68
|
307
|
2
|
50
|
110
|
201
|
58
|
65
|
269
|
177
|
182
|
223
|
51
|
61
|
69
|
71
|
125
|
161
|
163
|
501
|
69
|
|
| Other Current Liabilities |
81
|
46
|
45
|
53
|
72
|
41
|
53
|
157
|
143
|
193
|
171
|
179
|
418
|
197
|
278
|
189
|
221
|
288
|
275
|
739
|
414
|
708
|
373
|
572
|
|
| Total Current Liabilities |
1 196
|
1 439
|
1 644
|
1 801
|
2 569
|
1 692
|
1 994
|
1 714
|
1 802
|
2 013
|
2 153
|
2 565
|
2 570
|
2 624
|
3 034
|
3 003
|
3 964
|
4 681
|
3 364
|
2 964
|
3 215
|
3 768
|
3 994
|
4 026
|
|
| Long-Term Debt |
343
|
74
|
180
|
268
|
405
|
965
|
930
|
450
|
200
|
551
|
571
|
421
|
418
|
504
|
302
|
416
|
224
|
490
|
1 239
|
1 059
|
858
|
546
|
54
|
211
|
|
| Deferred Income Tax |
23
|
25
|
20
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
67
|
75
|
61
|
59
|
52
|
57
|
50
|
50
|
50
|
51
|
51
|
75
|
|
| Minority Interest |
639
|
284
|
225
|
114
|
896
|
828
|
810
|
818
|
729
|
836
|
1 263
|
1 211
|
1 236
|
1 334
|
1 882
|
1 885
|
2 218
|
2 253
|
2 192
|
2 403
|
2 990
|
3 362
|
3 450
|
4 235
|
|
| Other Liabilities |
52
|
54
|
30
|
34
|
48
|
48
|
46
|
44
|
41
|
40
|
41
|
47
|
41
|
42
|
45
|
45
|
30
|
84
|
85
|
89
|
76
|
136
|
165
|
139
|
|
| Total Liabilities |
2 253
N/A
|
1 877
-17%
|
2 100
+12%
|
2 217
+6%
|
3 923
+77%
|
3 533
-10%
|
3 780
+7%
|
3 026
-20%
|
2 772
-8%
|
3 441
+24%
|
4 029
+17%
|
4 253
+6%
|
4 332
+2%
|
4 579
+6%
|
5 324
+16%
|
5 409
+2%
|
6 489
+20%
|
7 564
+17%
|
6 931
-8%
|
6 564
-5%
|
7 189
+10%
|
7 863
+9%
|
7 714
-2%
|
8 687
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
908
|
1 184
|
1 388
|
1 481
|
1 481
|
1 481
|
1 485
|
1 485
|
1 470
|
1 470
|
1 470
|
1 543
|
1 543
|
1 543
|
1 312
|
1 312
|
1 312
|
1 292
|
1 292
|
1 451
|
1 622
|
1 635
|
1 647
|
1 647
|
|
| Retained Earnings |
297
|
270
|
217
|
23
|
45
|
38
|
51
|
16
|
32
|
168
|
339
|
290
|
645
|
890
|
1 014
|
1 116
|
1 269
|
1 580
|
1 712
|
2 193
|
2 698
|
3 414
|
3 761
|
4 460
|
|
| Additional Paid In Capital |
734
|
669
|
655
|
656
|
656
|
658
|
662
|
666
|
666
|
608
|
621
|
621
|
619
|
616
|
634
|
634
|
635
|
693
|
719
|
1 612
|
1 959
|
1 994
|
2 013
|
2 054
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
26
|
27
|
27
|
27
|
28
|
|
| Treasury Stock |
7
|
0
|
0
|
16
|
16
|
16
|
8
|
41
|
18
|
0
|
0
|
2
|
0
|
0
|
47
|
47
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
29
|
31
|
22
|
4
|
19
|
33
|
60
|
88
|
76
|
41
|
96
|
73
|
39
|
99
|
60
|
104
|
119
|
196
|
325
|
228
|
277
|
200
|
332
|
86
|
|
| Total Equity |
1 961
N/A
|
2 154
+10%
|
2 282
+6%
|
2 139
-6%
|
2 185
+2%
|
2 193
+0%
|
2 251
+3%
|
2 182
-3%
|
2 163
-1%
|
2 286
+6%
|
2 526
+10%
|
2 525
0%
|
2 846
+13%
|
3 148
+11%
|
2 973
-6%
|
2 912
-2%
|
3 050
+5%
|
3 340
+10%
|
3 371
+1%
|
5 001
+48%
|
5 974
+19%
|
6 817
+14%
|
7 063
+4%
|
8 047
+14%
|
|
| Total Liabilities & Equity |
4 213
N/A
|
4 031
-4%
|
4 382
+9%
|
4 356
-1%
|
6 108
+40%
|
5 726
-6%
|
6 030
+5%
|
5 208
-14%
|
4 935
-5%
|
5 727
+16%
|
6 555
+14%
|
6 778
+3%
|
7 179
+6%
|
7 727
+8%
|
8 297
+7%
|
8 321
+0%
|
9 539
+15%
|
10 905
+14%
|
10 301
-6%
|
11 565
+12%
|
13 163
+14%
|
14 680
+12%
|
14 777
+1%
|
16 734
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
131
|
132
|
132
|
132
|
131
|
131
|
132
|
128
|
130
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
145
|
162
|
164
|
165
|
165
|
|