Hiwin Mikrosystem Corp
TWSE:4576
Balance Sheet
Balance Sheet Decomposition
Hiwin Mikrosystem Corp
Hiwin Mikrosystem Corp
Balance Sheet
Hiwin Mikrosystem Corp
| 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 |
292
|
385
|
384
|
421
|
294
|
489
|
730
|
747
|
405
|
682
|
837
|
|
| Cash |
292
|
385
|
366
|
421
|
294
|
489
|
730
|
732
|
405
|
682
|
656
|
|
| Cash Equivalents |
0
|
0
|
18
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
181
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
92
|
0
|
0
|
0
|
241
|
280
|
291
|
|
| Total Receivables |
397
|
326
|
582
|
487
|
410
|
444
|
589
|
520
|
487
|
464
|
589
|
|
| Accounts Receivables |
386
|
307
|
529
|
474
|
381
|
431
|
564
|
495
|
440
|
449
|
567
|
|
| Other Receivables |
12
|
19
|
53
|
13
|
29
|
13
|
26
|
25
|
46
|
15
|
23
|
|
| Inventory |
534
|
491
|
595
|
1 111
|
949
|
909
|
1 063
|
1 149
|
1 056
|
878
|
1 031
|
|
| Other Current Assets |
62
|
58
|
22
|
49
|
61
|
58
|
34
|
32
|
50
|
63
|
70
|
|
| Total Current Assets |
1 286
|
1 260
|
1 583
|
2 069
|
1 806
|
1 901
|
2 417
|
2 448
|
2 240
|
2 367
|
2 819
|
|
| PP&E Net |
1 898
|
2 454
|
2 395
|
2 526
|
3 501
|
3 435
|
3 346
|
3 248
|
3 575
|
3 872
|
3 759
|
|
| PP&E Gross |
1 898
|
2 454
|
2 395
|
2 526
|
3 501
|
3 435
|
3 346
|
3 248
|
3 575
|
3 872
|
3 759
|
|
| Accumulated Depreciation |
297
|
407
|
546
|
688
|
822
|
969
|
1 132
|
1 254
|
1 407
|
1 558
|
1 706
|
|
| Intangible Assets |
22
|
22
|
27
|
25
|
19
|
22
|
27
|
26
|
19
|
19
|
20
|
|
| Goodwill |
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Long-Term Investments |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
28
|
189
|
227
|
269
|
|
| Other Long-Term Assets |
24
|
54
|
64
|
70
|
33
|
45
|
56
|
66
|
87
|
91
|
94
|
|
| Other Assets |
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Total Assets |
3 281
N/A
|
3 839
+17%
|
4 120
+7%
|
4 739
+15%
|
5 410
+14%
|
5 453
+1%
|
5 895
+8%
|
5 864
-1%
|
6 159
+5%
|
6 625
+8%
|
7 009
+6%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
328
|
301
|
472
|
486
|
439
|
330
|
567
|
368
|
299
|
348
|
512
|
|
| Accrued Liabilities |
161
|
165
|
210
|
272
|
201
|
253
|
343
|
444
|
416
|
391
|
415
|
|
| Short-Term Debt |
270
|
150
|
220
|
150
|
180
|
150
|
0
|
80
|
100
|
80
|
60
|
|
| Current Portion of Long-Term Debt |
62
|
119
|
46
|
46
|
101
|
106
|
107
|
88
|
143
|
128
|
116
|
|
| Other Current Liabilities |
61
|
74
|
68
|
88
|
58
|
83
|
98
|
47
|
244
|
199
|
239
|
|
| Total Current Liabilities |
882
|
809
|
1 015
|
1 041
|
979
|
922
|
1 116
|
1 027
|
1 202
|
1 146
|
1 343
|
|
| Long-Term Debt |
532
|
1 140
|
1 080
|
1 034
|
986
|
924
|
869
|
650
|
849
|
1 232
|
1 122
|
|
| Deferred Income Tax |
10
|
14
|
15
|
24
|
26
|
33
|
41
|
61
|
69
|
82
|
100
|
|
| Minority Interest |
51
|
61
|
74
|
88
|
98
|
119
|
150
|
211
|
239
|
285
|
333
|
|
| Other Liabilities |
7
|
7
|
17
|
14
|
13
|
14
|
15
|
15
|
14
|
11
|
9
|
|
| Total Liabilities |
1 482
N/A
|
2 032
+37%
|
2 201
+8%
|
2 200
0%
|
2 102
-4%
|
2 012
-4%
|
2 191
+9%
|
1 965
-10%
|
2 373
+21%
|
2 757
+16%
|
2 907
+5%
|
|
| Equity | ||||||||||||
| Common Stock |
907
|
922
|
928
|
1 064
|
1 179
|
1 186
|
1 198
|
1 198
|
1 198
|
1 198
|
1 198
|
|
| Retained Earnings |
298
|
291
|
392
|
598
|
548
|
671
|
920
|
1 127
|
1 013
|
1 063
|
1 282
|
|
| Additional Paid In Capital |
594
|
595
|
596
|
880
|
1 578
|
1 578
|
1 578
|
1 578
|
1 578
|
1 578
|
1 578
|
|
| Other Equity |
0
|
0
|
2
|
3
|
3
|
7
|
8
|
4
|
4
|
29
|
44
|
|
| Total Equity |
1 799
N/A
|
1 807
+0%
|
1 918
+6%
|
2 539
+32%
|
3 308
+30%
|
3 442
+4%
|
3 704
+8%
|
3 899
+5%
|
3 786
-3%
|
3 868
+2%
|
4 103
+6%
|
|
| Total Liabilities & Equity |
3 281
N/A
|
3 839
+17%
|
4 120
+7%
|
4 739
+15%
|
5 410
+14%
|
5 453
+1%
|
5 895
+8%
|
5 864
-1%
|
6 159
+5%
|
6 625
+8%
|
7 009
+6%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
96
|
97
|
97
|
108
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
|