Human N Inc
KOSDAQ:032860
Balance Sheet
Balance Sheet Decomposition
Human N Inc
Human N Inc
Balance Sheet
Human N Inc
| 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 |
198
|
1 028
|
645
|
129
|
318
|
541
|
384
|
1 155
|
2 553
|
2 722
|
899
|
2 716
|
82
|
48
|
821
|
3 224
|
5 165
|
4 998
|
1 255
|
775
|
5 436
|
4 908
|
6 901
|
8 120
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 716
|
82
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
198
|
1 028
|
645
|
129
|
318
|
541
|
384
|
1 155
|
2 553
|
2 722
|
899
|
0
|
0
|
0
|
821
|
3 224
|
5 165
|
4 998
|
1 255
|
775
|
5 436
|
4 908
|
6 901
|
8 120
|
|
| Short-Term Investments |
334
|
79
|
83
|
16
|
371
|
50
|
286
|
536
|
908
|
869
|
1 121
|
490
|
55
|
790
|
1 650
|
1 059
|
655
|
1 902
|
100
|
110
|
1 004
|
740
|
7 095
|
7 037
|
|
| Total Receivables |
8 933
|
9 368
|
6 392
|
5 198
|
5 867
|
4 598
|
10 086
|
4 802
|
5 161
|
17 920
|
17 886
|
14 978
|
21 473
|
10 454
|
1 696
|
6 409
|
5 340
|
7 620
|
2 662
|
14 593
|
5 277
|
1 204
|
6 858
|
3 930
|
|
| Accounts Receivables |
8 921
|
9 366
|
4 680
|
4 258
|
4 899
|
4 171
|
9 325
|
3 720
|
2 433
|
17 573
|
13 811
|
10 171
|
18 450
|
7 038
|
1 694
|
6 398
|
5 246
|
7 514
|
2 215
|
291
|
176
|
26
|
6 385
|
3 593
|
|
| Other Receivables |
12
|
2
|
1 712
|
940
|
968
|
427
|
761
|
1 082
|
2 728
|
347
|
4 075
|
4 807
|
3 023
|
3 416
|
2
|
11
|
94
|
106
|
447
|
14 302
|
5 101
|
1 179
|
473
|
337
|
|
| Inventory |
5 169
|
9 145
|
11 125
|
10 406
|
9 567
|
10 466
|
12 696
|
13 115
|
10 023
|
23 874
|
42 117
|
27 831
|
12 028
|
9 093
|
2 103
|
6 961
|
7 847
|
1 948
|
811
|
0
|
6 061
|
2 530
|
7 945
|
6 666
|
|
| Other Current Assets |
1 903
|
2 898
|
498
|
57
|
714
|
775
|
3 850
|
563
|
685
|
2 870
|
3 582
|
4 578
|
12 738
|
5 149
|
24 768
|
16 916
|
11 693
|
9 544
|
23 623
|
8 639
|
1 993
|
1 684
|
1 215
|
216
|
|
| Total Current Assets |
16 538
|
22 518
|
18 743
|
15 806
|
16 839
|
16 431
|
27 302
|
20 172
|
19 331
|
48 255
|
65 606
|
50 594
|
46 376
|
25 534
|
31 038
|
34 570
|
30 700
|
26 010
|
28 451
|
24 116
|
19 771
|
11 066
|
30 013
|
25 970
|
|
| PP&E Net |
3 991
|
286
|
6 581
|
6 650
|
6 844
|
7 050
|
1 880
|
1 424
|
1 227
|
18 683
|
33 207
|
35 637
|
38 244
|
31 436
|
151
|
4 013
|
4 209
|
10 471
|
12 254
|
16 241
|
11 119
|
11 018
|
10 572
|
10 792
|
|
| PP&E Gross |
3 991
|
286
|
6 581
|
6 650
|
6 844
|
7 050
|
1 880
|
1 424
|
1 227
|
0
|
33 207
|
35 637
|
38 244
|
31 436
|
0
|
0
|
0
|
0
|
12 254
|
16 241
|
11 119
|
11 018
|
10 572
|
10 792
|
|
| Accumulated Depreciation |
2 087
|
2 157
|
2 340
|
2 542
|
2 815
|
3 009
|
876
|
1 619
|
2 187
|
0
|
5 873
|
3 587
|
5 200
|
6 438
|
0
|
0
|
0
|
0
|
2 840
|
2 147
|
5 033
|
5 215
|
8 780
|
8 776
|
|
| Intangible Assets |
2
|
3
|
3
|
2
|
2
|
2
|
2
|
143
|
116
|
2 791
|
2 612
|
566
|
162
|
87
|
4
|
2
|
1
|
1 034
|
18
|
9
|
116
|
83
|
1 945
|
122
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
19 412
|
15 390
|
6 912
|
584
|
584
|
0
|
0
|
0
|
0
|
0
|
0
|
4 477
|
0
|
0
|
0
|
0
|
16 191
|
16 191
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
0
|
1 872
|
620
|
89
|
89
|
993
|
128
|
162
|
247
|
594
|
0
|
0
|
466
|
483
|
0
|
0
|
|
| Long-Term Investments |
19
|
38
|
969
|
218
|
14
|
73
|
1 315
|
423
|
1 650
|
6 357
|
5 747
|
9 075
|
21 909
|
16 868
|
0
|
463
|
616
|
1 023
|
453
|
434
|
11 967
|
5 684
|
6 424
|
8 165
|
|
| Other Long-Term Assets |
852
|
539
|
730
|
689
|
217
|
332
|
2 075
|
3 948
|
5 641
|
7 068
|
7 950
|
10 141
|
10 020
|
4 222
|
0
|
0
|
0
|
0
|
67
|
129
|
0
|
0
|
531
|
590
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
19 412
|
15 390
|
6 912
|
584
|
584
|
0
|
0
|
0
|
0
|
0
|
0
|
4 477
|
0
|
0
|
0
|
0
|
16 191
|
16 191
|
|
| Total Assets |
21 402
N/A
|
23 384
+9%
|
27 025
+16%
|
23 366
-14%
|
23 915
+2%
|
23 888
0%
|
52 050
+118%
|
41 499
-20%
|
34 877
-16%
|
85 610
+145%
|
116 327
+36%
|
106 102
-9%
|
116 800
+10%
|
79 141
-32%
|
31 321
-60%
|
39 209
+25%
|
35 773
-9%
|
43 609
+22%
|
41 243
-5%
|
40 930
-1%
|
43 440
+6%
|
28 334
-35%
|
65 676
+132%
|
61 829
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 404
|
5 735
|
6 270
|
4 599
|
5 928
|
5 848
|
13 563
|
7 452
|
5 454
|
26 087
|
26 719
|
13 619
|
20 746
|
9 256
|
2 633
|
1 099
|
1 781
|
3 188
|
766
|
202
|
0
|
0
|
6 178
|
1 395
|
|
| Accrued Liabilities |
247
|
182
|
11
|
41
|
44
|
26
|
258
|
219
|
202
|
335
|
222
|
119
|
149
|
112
|
0
|
0
|
0
|
0
|
45
|
69
|
94
|
78
|
848
|
1 180
|
|
| Short-Term Debt |
7 850
|
882
|
10 895
|
8 890
|
6 178
|
5 160
|
8 934
|
12 121
|
9 527
|
25 289
|
31 282
|
41 391
|
52 527
|
49 204
|
0
|
9 495
|
5 820
|
5 315
|
5 100
|
6 196
|
2 024
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
738
|
1 847
|
5 654
|
3 588
|
3 279
|
0
|
0
|
0
|
6 954
|
7 886
|
8 458
|
7 379
|
2 194
|
2 553
|
174
|
|
| Other Current Liabilities |
850
|
2 035
|
1 209
|
986
|
1 208
|
1 334
|
2 353
|
2 292
|
1 734
|
9 216
|
9 336
|
3 131
|
6 957
|
8 941
|
28 610
|
576
|
98
|
5 821
|
5 617
|
21 666
|
2 865
|
569
|
3 673
|
1 691
|
|
| Total Current Liabilities |
13 470
|
8 834
|
18 384
|
14 516
|
13 358
|
12 367
|
25 108
|
22 084
|
16 917
|
61 666
|
69 406
|
63 914
|
83 965
|
70 791
|
31 243
|
11 170
|
7 700
|
21 278
|
19 414
|
36 591
|
12 362
|
2 841
|
13 252
|
4 440
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
9 397
|
15 345
|
456
|
9 159
|
21 699
|
17 469
|
11 919
|
9 904
|
16 316
|
3 918
|
0
|
3 580
|
0
|
93
|
15
|
7
|
92
|
435
|
|
| Deferred Income Tax |
0
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
0
|
416
|
20
|
|
| Other Liabilities |
1 083
|
858
|
1 350
|
1 402
|
1 688
|
2 203
|
2 304
|
2 425
|
1 720
|
3 829
|
810
|
4 087
|
901
|
1 070
|
539
|
727
|
764
|
1 216
|
916
|
924
|
162
|
174
|
188
|
294
|
|
| Total Liabilities |
14 553
N/A
|
9 801
-33%
|
19 734
+101%
|
15 917
-19%
|
15 045
-5%
|
14 570
-3%
|
36 809
+153%
|
39 855
+8%
|
19 093
-52%
|
74 654
+291%
|
91 915
+23%
|
85 470
-7%
|
96 785
+13%
|
81 766
-16%
|
48 098
-41%
|
15 816
-67%
|
8 463
-46%
|
26 287
+211%
|
20 329
-23%
|
37 608
+85%
|
12 539
-67%
|
3 023
-76%
|
13 949
+361%
|
5 189
-63%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 928
|
3 016
|
3 400
|
3 400
|
4 600
|
4 600
|
14 752
|
17 584
|
19 611
|
7 017
|
10 721
|
12 412
|
31 389
|
37 574
|
8 535
|
29 979
|
33 779
|
33 779
|
36 779
|
4 755
|
8 968
|
8 968
|
19 682
|
20 198
|
|
| Retained Earnings |
2 454
|
9 099
|
2 811
|
2 968
|
2 480
|
2 928
|
4 130
|
18 814
|
17 595
|
5 688
|
5 619
|
8 385
|
36 653
|
70 240
|
55 325
|
32 659
|
32 409
|
42 568
|
46 025
|
80 870
|
65 456
|
71 068
|
74 425
|
72 032
|
|
| Additional Paid In Capital |
1 468
|
1 468
|
1 083
|
1 083
|
1 792
|
1 792
|
21 376
|
19 536
|
15 504
|
5 236
|
13 489
|
21 571
|
30 244
|
35 006
|
34 296
|
30 309
|
30 479
|
30 479
|
32 084
|
78 222
|
87 197
|
87 197
|
106 413
|
108 434
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
22
|
1 651
|
166
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 160
|
3 159
|
2 136
|
2 158
|
2 158
|
2 141
|
|
| Treasury Stock |
0
|
0
|
2
|
2
|
2
|
2
|
16 756
|
17 556
|
1 756
|
5 334
|
4 796
|
3 041
|
3 041
|
3 041
|
0
|
0
|
0
|
0
|
13
|
19
|
19
|
19
|
177
|
177
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
919
|
0
|
0
|
455
|
1 924
|
1 924
|
1 924
|
4 283
|
4 236
|
4 540
|
4 369
|
5 071
|
1 924
|
1 924
|
1 924
|
1 924
|
1 924
|
|
| Total Equity |
6 850
N/A
|
13 583
+98%
|
7 291
-46%
|
7 449
+2%
|
8 870
+19%
|
9 318
+5%
|
15 242
+64%
|
1 645
-89%
|
15 784
+860%
|
10 956
-31%
|
24 412
+123%
|
20 632
-15%
|
20 015
-3%
|
2 624
N/A
|
16 777
-539%
|
23 394
N/A
|
27 310
+17%
|
17 322
-37%
|
20 914
+21%
|
3 322
-84%
|
30 901
+830%
|
25 312
-18%
|
51 727
+104%
|
56 640
+9%
|
|
| Total Liabilities & Equity |
21 402
N/A
|
23 384
+9%
|
27 025
+16%
|
23 366
-14%
|
23 915
+2%
|
23 888
0%
|
52 050
+118%
|
41 500
-20%
|
34 877
-16%
|
85 610
+145%
|
116 327
+36%
|
106 102
-9%
|
116 800
+10%
|
79 141
-32%
|
31 321
-60%
|
39 209
+25%
|
35 773
-9%
|
43 609
+22%
|
41 243
-5%
|
40 930
-1%
|
43 440
+6%
|
28 334
-35%
|
65 676
+132%
|
61 829
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
6
|
7
|
7
|
7
|
9
|
18
|
18
|
39
|
40
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|