Wah Lee Industrial Corp
TWSE:3010
Balance Sheet
Balance Sheet Decomposition
Wah Lee Industrial Corp
Wah Lee Industrial Corp
Balance Sheet
Wah Lee Industrial 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 |
518
|
515
|
305
|
526
|
1 685
|
1 390
|
960
|
1 544
|
2 087
|
1 552
|
2 112
|
3 257
|
2 985
|
2 487
|
2 100
|
2 466
|
2 450
|
2 542
|
2 349
|
3 053
|
3 275
|
6 715
|
6 457
|
4 666
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 195
|
1 230
|
1 534
|
2 136
|
2 387
|
2 445
|
2 157
|
2 885
|
2 958
|
3 916
|
5 333
|
4 156
|
|
| Cash Equivalents |
518
|
515
|
305
|
526
|
1 685
|
1 390
|
960
|
1 544
|
2 087
|
1 552
|
2 112
|
3 257
|
1 790
|
1 257
|
566
|
330
|
63
|
97
|
192
|
168
|
317
|
2 799
|
1 123
|
510
|
|
| Short-Term Investments |
255
|
480
|
683
|
192
|
162
|
0
|
0
|
0
|
450
|
487
|
359
|
163
|
1 287
|
1 548
|
1 175
|
369
|
173
|
276
|
1 099
|
1 163
|
3 031
|
2 307
|
2 927
|
951
|
|
| Total Receivables |
2 593
|
3 141
|
3 172
|
3 387
|
5 863
|
4 924
|
6 363
|
4 945
|
5 630
|
7 343
|
7 910
|
8 596
|
9 515
|
11 182
|
11 080
|
11 001
|
12 655
|
15 216
|
15 724
|
17 824
|
18 885
|
17 052
|
18 605
|
21 715
|
|
| Accounts Receivables |
2 138
|
2 625
|
2 646
|
2 997
|
5 214
|
4 290
|
5 683
|
4 464
|
5 156
|
6 897
|
7 176
|
7 788
|
8 463
|
9 679
|
9 268
|
9 690
|
10 815
|
13 332
|
13 587
|
15 225
|
16 871
|
14 596
|
15 648
|
18 423
|
|
| Other Receivables |
455
|
516
|
526
|
390
|
649
|
634
|
680
|
481
|
474
|
446
|
734
|
808
|
1 052
|
1 503
|
1 812
|
1 310
|
1 839
|
1 884
|
2 137
|
2 599
|
2 013
|
2 457
|
2 957
|
3 291
|
|
| Inventory |
1 002
|
1 360
|
1 168
|
1 807
|
2 619
|
2 546
|
3 642
|
3 546
|
2 456
|
3 425
|
3 229
|
2 650
|
3 081
|
3 567
|
4 041
|
3 173
|
3 812
|
5 012
|
3 936
|
4 287
|
5 194
|
6 428
|
4 695
|
5 718
|
|
| Other Current Assets |
113
|
420
|
194
|
293
|
212
|
181
|
276
|
273
|
336
|
459
|
478
|
337
|
206
|
0
|
461
|
408
|
754
|
1 164
|
1 315
|
1 614
|
2 461
|
1 840
|
2 048
|
2 876
|
|
| Total Current Assets |
4 482
|
5 917
|
5 523
|
6 204
|
10 541
|
9 042
|
11 241
|
10 307
|
10 958
|
13 266
|
14 088
|
15 002
|
17 074
|
19 207
|
18 857
|
17 416
|
19 843
|
24 210
|
24 423
|
27 941
|
32 846
|
34 342
|
34 732
|
35 926
|
|
| PP&E Net |
359
|
527
|
516
|
594
|
1 687
|
725
|
1 093
|
1 112
|
1 037
|
938
|
928
|
977
|
1 473
|
1 912
|
2 508
|
2 323
|
1 999
|
2 015
|
3 950
|
4 430
|
5 429
|
6 931
|
6 546
|
6 922
|
|
| PP&E Gross |
359
|
527
|
516
|
594
|
1 687
|
725
|
1 093
|
1 112
|
1 037
|
938
|
928
|
977
|
1 473
|
1 912
|
2 508
|
2 323
|
1 999
|
2 015
|
3 950
|
4 430
|
5 429
|
6 931
|
6 546
|
6 922
|
|
| Accumulated Depreciation |
72
|
80
|
88
|
117
|
381
|
163
|
212
|
282
|
321
|
366
|
415
|
454
|
524
|
592
|
626
|
696
|
718
|
822
|
1 038
|
1 174
|
1 352
|
1 612
|
1 795
|
2 097
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
19
|
9
|
3
|
9
|
85
|
231
|
205
|
208
|
227
|
162
|
134
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
31
|
30
|
35
|
34
|
31
|
32
|
31
|
32
|
33
|
97
|
59
|
57
|
32
|
113
|
112
|
111
|
177
|
177
|
178
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
|
| Long-Term Investments |
777
|
1 127
|
1 285
|
1 437
|
1 433
|
2 291
|
2 323
|
2 367
|
2 739
|
2 957
|
3 486
|
3 813
|
4 253
|
4 837
|
4 926
|
4 771
|
5 044
|
5 087
|
5 208
|
5 667
|
6 910
|
7 032
|
8 172
|
8 615
|
|
| Other Long-Term Assets |
110
|
112
|
84
|
78
|
120
|
115
|
167
|
274
|
257
|
298
|
356
|
299
|
266
|
311
|
333
|
348
|
382
|
406
|
487
|
399
|
382
|
460
|
392
|
582
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
31
|
30
|
35
|
34
|
31
|
32
|
31
|
32
|
33
|
97
|
59
|
57
|
32
|
113
|
112
|
111
|
177
|
177
|
178
|
|
| Total Assets |
5 727
N/A
|
7 682
+34%
|
7 409
-4%
|
8 313
+12%
|
13 820
+66%
|
12 203
-12%
|
14 854
+22%
|
14 094
-5%
|
15 026
+7%
|
17 491
+16%
|
18 890
+8%
|
20 123
+7%
|
23 127
+15%
|
26 318
+14%
|
26 731
+2%
|
24 918
-7%
|
27 332
+10%
|
31 836
+16%
|
34 411
+8%
|
38 755
+13%
|
45 887
+18%
|
49 169
+7%
|
50 181
+2%
|
52 376
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 625
|
2 182
|
2 086
|
2 044
|
3 739
|
2 821
|
3 987
|
2 281
|
3 511
|
4 513
|
4 334
|
4 931
|
5 695
|
5 881
|
6 316
|
6 335
|
6 324
|
6 678
|
6 223
|
7 548
|
9 004
|
8 450
|
8 798
|
10 226
|
|
| Accrued Liabilities |
97
|
113
|
92
|
136
|
309
|
204
|
256
|
353
|
461
|
582
|
506
|
491
|
0
|
621
|
604
|
752
|
864
|
842
|
889
|
1 030
|
1 058
|
1 086
|
1 052
|
1 074
|
|
| Short-Term Debt |
709
|
935
|
841
|
1 290
|
2 125
|
2 391
|
3 052
|
4 110
|
2 144
|
2 733
|
3 404
|
3 632
|
4 143
|
5 436
|
3 702
|
2 134
|
3 701
|
6 999
|
6 790
|
7 461
|
8 347
|
9 797
|
9 296
|
7 816
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
449
|
71
|
5
|
14
|
40
|
9
|
9
|
9
|
9
|
14
|
19
|
51
|
1 044
|
32
|
258
|
283
|
603
|
472
|
292
|
2 261
|
262
|
|
| Other Current Liabilities |
154
|
246
|
97
|
183
|
368
|
342
|
454
|
219
|
250
|
269
|
316
|
187
|
941
|
547
|
623
|
549
|
759
|
620
|
928
|
1 017
|
1 526
|
1 397
|
1 532
|
1 444
|
|
| Total Current Liabilities |
2 585
|
3 477
|
3 116
|
4 103
|
6 611
|
5 764
|
7 763
|
7 004
|
6 376
|
8 106
|
8 568
|
9 249
|
10 793
|
12 505
|
11 295
|
10 815
|
11 680
|
15 397
|
15 114
|
17 659
|
20 407
|
21 022
|
22 939
|
20 821
|
|
| Long-Term Debt |
381
|
422
|
456
|
0
|
181
|
18
|
205
|
166
|
1 049
|
1 041
|
1 569
|
1 561
|
1 800
|
2 290
|
3 552
|
2 073
|
2 556
|
2 616
|
4 620
|
4 674
|
6 131
|
7 925
|
5 161
|
5 342
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
213
|
114
|
195
|
258
|
253
|
316
|
402
|
442
|
594
|
713
|
796
|
831
|
896
|
1 059
|
1 057
|
1 155
|
1 282
|
1 346
|
1 341
|
1 466
|
|
| Minority Interest |
284
|
376
|
0
|
83
|
1 476
|
217
|
284
|
336
|
356
|
400
|
501
|
575
|
710
|
822
|
935
|
952
|
1 055
|
1 343
|
1 840
|
2 030
|
2 019
|
1 785
|
1 849
|
1 978
|
|
| Other Liabilities |
64
|
77
|
65
|
68
|
85
|
36
|
39
|
55
|
105
|
213
|
242
|
255
|
284
|
345
|
363
|
361
|
359
|
354
|
336
|
358
|
350
|
336
|
317
|
231
|
|
| Total Liabilities |
3 314
N/A
|
4 352
+31%
|
3 637
-16%
|
4 253
+17%
|
8 567
+101%
|
6 150
-28%
|
8 486
+38%
|
7 819
-8%
|
8 140
+4%
|
10 076
+24%
|
11 282
+12%
|
12 083
+7%
|
14 181
+17%
|
16 674
+18%
|
16 942
+2%
|
15 032
-11%
|
16 546
+10%
|
20 770
+26%
|
22 966
+11%
|
25 877
+13%
|
30 189
+17%
|
32 413
+7%
|
31 606
-2%
|
29 838
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 161
|
1 465
|
1 647
|
1 738
|
1 965
|
2 094
|
2 196
|
2 301
|
2 344
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 314
|
2 360
|
2 360
|
2 360
|
2 594
|
|
| Retained Earnings |
813
|
1 001
|
1 263
|
1 534
|
2 031
|
2 466
|
2 899
|
2 636
|
3 059
|
3 780
|
3 922
|
4 371
|
5 029
|
5 559
|
5 905
|
6 318
|
7 110
|
8 099
|
8 793
|
9 869
|
11 832
|
12 807
|
13 485
|
14 725
|
|
| Additional Paid In Capital |
422
|
847
|
847
|
825
|
1 235
|
1 268
|
1 300
|
1 282
|
1 300
|
1 319
|
1 268
|
1 304
|
1 260
|
1 326
|
1 332
|
1 379
|
1 441
|
1 332
|
1 318
|
1 332
|
1 690
|
2 037
|
2 092
|
3 905
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
9
|
188
|
51
|
0
|
229
|
110
|
25
|
73
|
0
|
0
|
45
|
22
|
206
|
323
|
373
|
53
|
494
|
105
|
1 197
|
1 266
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
203
|
203
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
17
|
17
|
15
|
38
|
13
|
37
|
125
|
258
|
156
|
108
|
130
|
21
|
343
|
444
|
284
|
147
|
284
|
356
|
608
|
584
|
679
|
344
|
559
|
47
|
|
| Total Equity |
2 413
N/A
|
3 330
+38%
|
3 771
+13%
|
4 059
+8%
|
5 253
+29%
|
6 053
+15%
|
6 368
+5%
|
6 275
-1%
|
6 886
+10%
|
7 415
+8%
|
7 608
+3%
|
8 040
+6%
|
8 946
+11%
|
9 644
+8%
|
9 789
+2%
|
9 886
+1%
|
10 786
+9%
|
11 066
+3%
|
11 445
+3%
|
12 878
+13%
|
15 698
+22%
|
16 756
+7%
|
18 575
+11%
|
22 538
+21%
|
|
| Total Liabilities & Equity |
5 727
N/A
|
7 682
+34%
|
7 409
-4%
|
8 313
+12%
|
13 820
+66%
|
12 203
-12%
|
14 854
+22%
|
14 094
-5%
|
15 026
+7%
|
17 491
+16%
|
18 890
+8%
|
20 123
+7%
|
23 127
+15%
|
26 318
+14%
|
26 731
+2%
|
24 918
-7%
|
27 332
+10%
|
31 836
+16%
|
34 411
+8%
|
38 755
+13%
|
45 887
+18%
|
49 169
+7%
|
50 181
+2%
|
52 376
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
183
|
201
|
205
|
204
|
220
|
226
|
226
|
231
|
231
|
231
|
231
|
231
|
231
|
231
|
231
|
236
|
236
|
236
|
236
|
236
|
236
|
236
|
236
|
259
|
|