Gordon Auto Body Parts Co., Ltd.
Gordon Auto Body Parts Co., Ltd. manufactures and sells automotive sheet metal replacement crash parts worldwide. It offers side panels, wheel flares, tailgates, engine under covers, radiators, mirrors, hoods, handles, fenders, steel and front bumpers, i…
Auto - Parts
TW, Taoyuan City [HQ]
Balance Sheet
15 Sheets · Starting from 2009In Million TWD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 5,888.00 | 5,547.00 | 5,654.00 | 5,322.00 | 5,163.00 | 4,868.00 | 4,631.00 | 4,853.00 | 5,024.00 | 4,967.00 | 5,115.00 | 5,033.00 | 5,403.00 | 5,431.00 | 5,332.00 | |
|
Current
|
1,774.00 | 1,434.00 | 1,523.00 | 1,407.00 | 1,461.00 | 1,343.00 | 1,235.00 | 1,552.00 | 1,637.00 | 1,486.00 | 1,542.00 | 1,416.00 | 1,850.00 | 2,020.00 | 1,951.00 | |
| Cash And Equivalents | 490.00 | 129.00 | 145.00 | 219.00 | 328.00 | 185.00 | 301.00 | 539.00 | 612.00 | 444.00 | 576.00 | 445.00 | 600.00 | 699.00 | 699.00 | |
| Assets | 5,888.00 | 5,547.00 | 5,654.00 | 5,322.00 | 5,163.00 | 4,868.00 | 4,631.00 | 4,853.00 | 5,024.00 | 4,967.00 | 5,115.00 | 5,033.00 | 5,403.00 | 5,431.00 | 5,332.00 | |
| Accounts Receivables (AR) | - - | - - | - - | 77.00 | 44.00 | -9.00 | 49.00 | -56.00 | 38.00 | 39.00 | -7.00 | 71.00 | -84.00 | -37.00 | -80.00 | |
| Inventory | 506.00 | 570.00 | 612.00 | 518.00 | 487.00 | 479.00 | 402.00 | 425.00 | 485.00 | 558.00 | 475.00 | 556.00 | 743.00 | 784.00 | 715.00 | |
| Short Term Investments | 7.00 | 3.00 | 5.00 | 12.00 | 100.00 | 116.00 | 22.00 | 30.00 | 13.00 | 3.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | |
| Other Current Assets | 769.00 | 730.00 | 759.00 | 657.00 | 545.00 | 563.00 | 508.00 | - - | 526.00 | 479.00 | 95.00 | - - | 9.00 | 531.00 | 11.00 | |
|
Non Current
|
4,114.00 | 4,113.00 | 4,131.00 | 3,915.00 | 3,702.00 | 3,524.00 | 3,396.00 | 3,300.00 | 3,386.00 | 3,481.00 | 3,572.00 | 3,616.00 | 3,552.00 | 3,411.00 | 3,380.00 | |
| Property, Plant, Equipment (Net) | 4,016.00 | 4,017.00 | 4,061.00 | 3,803.00 | 3,406.00 | 3,234.00 | 3,097.00 | 2,949.00 | 3,090.00 | 3,230.00 | 3,294.00 | 3,330.00 | 3,409.00 | 3,282.00 | 3,262.00 | |
|
Intangible Assets
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Goodwill | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Long Term Investments | 85.00 | 87.00 | 60.00 | 53.00 | -27.00 | -42.00 | 57.00 | 56.00 | 58.00 | 64.00 | 70.00 | 111.00 | 124.00 | 116.00 | 107.00 | |
| Other Non Current Assets | 11.00 | 8.00 | 9.00 | 57.00 | 259.00 | 270.00 | 142.00 | 237.00 | 217.00 | 176.00 | 194.00 | 159.00 | 4.00 | 5.00 | - - | |
| Liabilities | 3,796.00 | 3,494.00 | 3,596.00 | 3,381.00 | 3,114.00 | 2,802.00 | 2,750.00 | 2,747.00 | 2,865.00 | 2,699.00 | 2,770.00 | 2,829.00 | 3,155.00 | 2,905.00 | 2,634.00 | |
|
Current
|
2,568.00 | 1,622.00 | 1,581.00 | 1,120.00 | 1,377.00 | 1,272.00 | 1,961.00 | 1,229.00 | 1,530.00 | 1,371.00 | 1,592.00 | 1,421.00 | 1,144.00 | 1,213.00 | 1,083.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | -34.00 | 98.00 | -27.00 | -54.00 | -57.00 | 18.00 | 24.00 | -17.00 | 133.00 | |
| Short Term Debt | 2,022.00 | 1,081.00 | 1,108.00 | 642.00 | 934.00 | 850.00 | 1,564.00 | 669.00 | 976.00 | 858.00 | 1,161.00 | 1,035.00 | 728.00 | 687.00 | 398.00 | |
| Deferred Revenue | 47.00 | 39.00 | 49.00 | 51.00 | 62.00 | 52.00 | 41.00 | 57.00 | 189.00 | 41.00 | 181.00 | 117.00 | 124.00 | - - | 88.00 | |
| Tax Payable | - - | - - | - - | - - | - - | - - | - - | - - | 8.00 | 41.00 | 22.00 | 10.00 | 19.00 | 75.00 | 88.00 | |
| Other Current Liabilities | 6.00 | 6.00 | 8.00 | 5.00 | 4.00 | 3.00 | 6.00 | 5.00 | 14.00 | 176.00 | 9.00 | 11.00 | 9.00 | 261.00 | 199.00 | |
|
Non Current
|
1,227.00 | 1,872.00 | 2,014.00 | 2,260.00 | 1,736.00 | 1,530.00 | 789.00 | 1,518.00 | 1,334.00 | 1,327.00 | 1,178.00 | 1,407.00 | 2,011.00 | 1,692.00 | 1,551.00 | |
| Long Term Debt | 1,124.00 | 1,767.00 | 1,609.00 | 2,149.00 | 1,620.00 | 1,416.00 | 677.00 | 1,402.00 | 1,218.00 | 1,213.00 | 1,074.00 | 1,295.00 | 1,912.00 | 1,596.00 | 1,449.00 | |
| Leasing Obligations | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 8.00 | 11.00 | 7.00 | 5.00 | 14.00 | |
| Deferred Non Current Tax Liabilities | - - | - - | - - | - - | 75.00 | 76.00 | 74.00 | 76.00 | 74.00 | 74.00 | 76.00 | 74.00 | 75.00 | 78.00 | 74.00 | |
| Other Non Current Liabilities | 102.00 | 104.00 | 405.00 | 110.00 | 40.00 | 37.00 | 36.00 | 39.00 | 41.00 | 39.00 | 27.00 | 37.00 | 23.00 | 17.00 | 12.00 | |
| Equity | 2,091.00 | 2,053.00 | 2,058.00 | 1,941.00 | 2,049.00 | 2,065.00 | 1,881.00 | 2,105.00 | 2,159.00 | 2,268.00 | 2,344.00 | 2,203.00 | 2,247.00 | 2,526.00 | 2,697.00 | |
| Stockholders' Equity | 2,091.00 | 2,053.00 | 2,058.00 | 1,941.00 | 2,049.00 | 2,065.00 | 1,881.00 | 2,105.00 | 2,159.00 | 2,268.00 | 2,344.00 | 2,203.00 | 2,247.00 | 2,526.00 | 2,697.00 | |
| Retained Earnings | 8.00 | -28.00 | -22.00 | -143.00 | -85.00 | 100.00 | -190.00 | 192.00 | 241.00 | 337.00 | 386.00 | 334.00 | 359.00 | 640.00 | 792.00 | |
| Common Stock | 1,624.00 | 1,624.00 | 1,624.00 | 1,624.00 | 1,786.00 | 1,796.00 | 1,796.00 | 1,796.00 | 1,796.00 | 1,796.00 | 1,796.00 | 1,653.00 | 1,653.00 | 1,653.00 | 1,653.00 | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Profit | -29.00 | -36.00 | 6.00 | -121.00 | -49.00 | 6.00 | -190.00 | 220.00 | 164.00 | 195.00 | 151.00 | 36.00 | 62.00 | 336.00 | 351.00 | |
| Dividends | -15.00 | - - | - - | - - | - - | - - | - - | - - | -89.00 | -80.00 | -89.00 | -71.00 | -34.00 | -49.00 | -165.00 | |
| Minority Interest | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Stockholders' Equity | 459.00 | 457.00 | 456.00 | 461.00 | 343.00 | 164.00 | 158.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| Loss Other Compr. Income | - - | - - | - - | - - | 4.00 | 4.00 | 116.00 | 116.00 | 121.00 | 134.00 | 161.00 | 216.00 | 234.00 | 232.00 | 252.00 |