Leenos Corp
KOSDAQ:039980
Balance Sheet
Balance Sheet Decomposition
Leenos Corp
Leenos Corp
Balance Sheet
Leenos 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 |
2 882
|
1 027
|
237
|
1 043
|
1 061
|
11 868
|
9 960
|
21 220
|
5 473
|
6 725
|
11 517
|
19 775
|
3 984
|
8 664
|
11 155
|
19 186
|
9 864
|
7 088
|
23 658
|
14 754
|
28 173
|
20 749
|
17 338
|
5 365
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2 882
|
1 027
|
237
|
1 043
|
1 061
|
11 868
|
9 960
|
21 220
|
5 473
|
6 725
|
11 517
|
19 775
|
3 981
|
8 655
|
11 152
|
19 186
|
9 864
|
7 088
|
23 658
|
14 754
|
28 173
|
20 749
|
17 338
|
5 365
|
|
| Short-Term Investments |
0
|
1 441
|
440
|
452
|
4 327
|
13 921
|
30 915
|
10 120
|
7 486
|
14 365
|
12 990
|
13 705
|
8 823
|
5 699
|
23 168
|
9 661
|
22 380
|
26 032
|
24 484
|
9 575
|
8 337
|
25 344
|
34 118
|
53 088
|
|
| Total Receivables |
3 900
|
9 143
|
6 250
|
5 099
|
11 021
|
9 882
|
13 324
|
28 011
|
8 077
|
8 005
|
4 535
|
7 780
|
8 735
|
15 892
|
7 860
|
8 558
|
9 224
|
4 620
|
4 346
|
2 845
|
3 794
|
5 753
|
4 085
|
6 783
|
|
| Accounts Receivables |
3 877
|
9 129
|
6 117
|
5 081
|
10 934
|
9 097
|
13 053
|
21 981
|
7 990
|
7 572
|
4 278
|
6 849
|
7 758
|
14 102
|
7 329
|
7 711
|
7 699
|
4 058
|
3 860
|
2 738
|
3 634
|
5 674
|
3 386
|
2 606
|
|
| Other Receivables |
23
|
14
|
133
|
18
|
87
|
785
|
271
|
6 030
|
87
|
433
|
257
|
931
|
977
|
1 790
|
531
|
847
|
1 525
|
562
|
486
|
107
|
160
|
79
|
698
|
4 177
|
|
| Inventory |
2 224
|
1 378
|
4 741
|
5 606
|
171
|
6 915
|
10 213
|
11 968
|
14 936
|
12 775
|
15 536
|
19 029
|
25 519
|
27 907
|
34 078
|
43 148
|
42 454
|
44 663
|
46 501
|
39 576
|
38 497
|
27 346
|
20 319
|
16 971
|
|
| Other Current Assets |
145
|
82
|
9
|
47
|
484
|
2 995
|
669
|
1 014
|
1 427
|
71
|
39
|
754
|
231
|
528
|
314
|
1 032
|
125
|
644
|
1 788
|
8 870
|
742
|
1 089
|
348
|
109
|
|
| Total Current Assets |
9 151
|
13 071
|
11 678
|
12 247
|
17 065
|
45 582
|
65 081
|
72 333
|
37 399
|
41 942
|
44 616
|
61 042
|
47 292
|
58 690
|
76 575
|
81 587
|
84 049
|
83 047
|
100 778
|
75 619
|
79 543
|
80 281
|
76 207
|
82 315
|
|
| PP&E Net |
219
|
395
|
1 466
|
1 398
|
257
|
6 724
|
7 070
|
23 004
|
8 434
|
444
|
481
|
1 209
|
1 837
|
3 337
|
3 034
|
2 762
|
2 235
|
1 772
|
2 304
|
1 873
|
2 453
|
2 290
|
2 572
|
2 813
|
|
| PP&E Gross |
219
|
395
|
1 466
|
1 398
|
257
|
6 724
|
7 070
|
23 004
|
8 434
|
444
|
481
|
1 209
|
1 837
|
3 337
|
3 034
|
2 762
|
2 235
|
1 772
|
2 304
|
1 873
|
2 453
|
2 290
|
2 572
|
2 813
|
|
| Accumulated Depreciation |
375
|
666
|
1 592
|
2 530
|
710
|
4 080
|
5 136
|
7 684
|
4 105
|
2 132
|
1 999
|
2 249
|
2 697
|
5 564
|
3 899
|
4 444
|
5 512
|
6 160
|
7 349
|
4 939
|
5 191
|
5 125
|
8 911
|
4 593
|
|
| Intangible Assets |
354
|
324
|
636
|
774
|
15
|
70
|
507
|
590
|
451
|
1 480
|
1 361
|
2 345
|
2 577
|
2 967
|
2 120
|
3 180
|
1 860
|
1 144
|
1 120
|
1 227
|
2 114
|
2 068
|
2 827
|
2 552
|
|
| Goodwill |
0
|
0
|
1 001
|
794
|
282
|
8 868
|
7 447
|
14 291
|
4 936
|
0
|
0
|
0
|
0
|
7 301
|
0
|
1 153
|
1 153
|
0
|
0
|
0
|
0
|
0
|
1 622
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 986
|
1 986
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 504
|
|
| Long-Term Investments |
747
|
925
|
519
|
536
|
908
|
2 373
|
2 433
|
5 913
|
3 697
|
9 181
|
9 111
|
9 541
|
9 934
|
9 695
|
12 084
|
11 900
|
3 540
|
4 798
|
4 313
|
5 842
|
5 711
|
11 129
|
9 630
|
24 902
|
|
| Other Long-Term Assets |
629
|
788
|
841
|
1 189
|
987
|
2 651
|
2 279
|
8 288
|
2 341
|
2 463
|
2 155
|
2 190
|
2 359
|
3 928
|
2 976
|
2 518
|
3 668
|
3 503
|
3 398
|
2 337
|
2 247
|
2 572
|
2 684
|
1 874
|
|
| Other Assets |
0
|
0
|
1 001
|
794
|
282
|
8 868
|
7 447
|
14 291
|
4 936
|
0
|
0
|
0
|
0
|
7 301
|
0
|
1 153
|
1 153
|
0
|
0
|
0
|
0
|
0
|
1 622
|
0
|
|
| Total Assets |
11 100
N/A
|
15 503
+40%
|
16 142
+4%
|
16 940
+5%
|
19 513
+15%
|
48 532
+149%
|
84 816
+75%
|
124 420
+47%
|
47 386
-62%
|
55 509
+17%
|
57 724
+4%
|
76 326
+32%
|
63 998
-16%
|
85 917
+34%
|
98 775
+15%
|
105 086
+6%
|
96 505
-8%
|
94 264
-2%
|
111 913
+19%
|
86 899
-22%
|
92 069
+6%
|
98 340
+7%
|
95 542
-3%
|
115 960
+21%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 984
|
4 434
|
3 527
|
2 064
|
827
|
6 224
|
11 126
|
14 097
|
12 631
|
10 180
|
10 055
|
26 322
|
7 162
|
2 360
|
4 566
|
11 214
|
9 196
|
9 405
|
12 351
|
1 943
|
2 510
|
4 919
|
6 620
|
7 482
|
|
| Accrued Liabilities |
527
|
40
|
334
|
184
|
465
|
2 299
|
1 447
|
1 058
|
17
|
255
|
404
|
190
|
625
|
1 953
|
1 153
|
1 095
|
993
|
694
|
1 857
|
313
|
894
|
884
|
2 104
|
492
|
|
| Short-Term Debt |
0
|
0
|
273
|
3 500
|
11 077
|
17 101
|
7 471
|
4 210
|
3 180
|
6 859
|
1 657
|
0
|
8 513
|
16 681
|
18 699
|
20 003
|
8 157
|
6 153
|
10 991
|
5 170
|
8 865
|
13 323
|
5 367
|
7 678
|
|
| Current Portion of Long-Term Debt |
51
|
0
|
28
|
305
|
9
|
366
|
12 056
|
42 665
|
6 015
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
405
|
251
|
283
|
4 290
|
2 028
|
493
|
|
| Other Current Liabilities |
536
|
207
|
3 498
|
435
|
1 512
|
1 959
|
3 999
|
5 564
|
4 564
|
4 083
|
5 792
|
3 570
|
2 149
|
7 328
|
6 564
|
2 655
|
4 494
|
2 255
|
10 412
|
8 470
|
2 014
|
3 915
|
2 809
|
2 319
|
|
| Total Current Liabilities |
3 097
|
4 681
|
7 660
|
6 488
|
13 890
|
27 950
|
36 099
|
67 593
|
26 405
|
21 377
|
17 908
|
30 081
|
18 449
|
28 322
|
30 981
|
34 966
|
22 839
|
18 507
|
36 016
|
16 147
|
14 566
|
27 332
|
18 927
|
18 464
|
|
| Long-Term Debt |
0
|
110
|
1 154
|
1 802
|
0
|
3 863
|
5 451
|
3 310
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
0
|
0
|
225
|
569
|
4 928
|
1 159
|
2 585
|
1 458
|
|
| Deferred Income Tax |
21
|
2
|
0
|
0
|
0
|
0
|
155
|
178
|
208
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37 014
|
0
|
0
|
0
|
0
|
0
|
3 052
|
0
|
367
|
481
|
0
|
0
|
0
|
0
|
0
|
437
|
0
|
|
| Other Liabilities |
70
|
79
|
187
|
218
|
895
|
1 105
|
1 154
|
894
|
273
|
550
|
624
|
647
|
532
|
699
|
425
|
1 004
|
668
|
710
|
716
|
704
|
773
|
87
|
628
|
379
|
|
| Total Liabilities |
3 188
N/A
|
4 872
+53%
|
9 001
+85%
|
8 509
-5%
|
14 786
+74%
|
32 918
+123%
|
42 859
+30%
|
108 989
+154%
|
27 125
-75%
|
21 927
-19%
|
18 532
-15%
|
30 729
+66%
|
18 981
-38%
|
32 072
+69%
|
31 406
-2%
|
36 403
+16%
|
23 988
-34%
|
19 217
-20%
|
36 957
+92%
|
17 420
-53%
|
20 267
+16%
|
28 578
+41%
|
21 703
-24%
|
20 301
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 940
|
2 525
|
2 946
|
2 946
|
1 383
|
13 958
|
15 844
|
15 844
|
15 844
|
17 998
|
17 998
|
17 998
|
17 998
|
17 998
|
17 998
|
17 998
|
17 998
|
18 877
|
19 801
|
20 770
|
21 788
|
22 857
|
24 881
|
36 149
|
|
| Retained Earnings |
1 339
|
1 548
|
2 145
|
1 290
|
2 912
|
8 191
|
10 151
|
23 029
|
13 296
|
2 399
|
10 483
|
16 867
|
16 272
|
21 471
|
34 983
|
36 106
|
39 912
|
41 846
|
40 480
|
33 761
|
33 740
|
29 816
|
30 709
|
32 122
|
|
| Additional Paid In Capital |
4 633
|
7 254
|
7 895
|
5 751
|
417
|
517
|
18 570
|
28 118
|
23 210
|
22 184
|
14 911
|
14 911
|
14 911
|
14 911
|
14 911
|
16 547
|
14 157
|
15 081
|
15 437
|
15 712
|
14 911
|
14 911
|
16 685
|
27 612
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
16
|
40
|
63
|
233
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
421
|
450
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
696
|
1 556
|
1 556
|
0
|
1 510
|
2 671
|
5 630
|
5 630
|
5 310
|
5 310
|
5 310
|
5 310
|
2 267
|
2 267
|
2 389
|
0
|
2 271
|
2 276
|
2 278
|
2 282
|
2 286
|
2 286
|
2 286
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5 582
|
0
|
105
|
0
|
1 108
|
1 111
|
1 131
|
1 146
|
1 732
|
1 744
|
0
|
0
|
1 513
|
1 513
|
1 513
|
3 646
|
4 464
|
3 849
|
2 062
|
|
| Total Equity |
7 912
N/A
|
10 631
+34%
|
7 140
-33%
|
8 431
+18%
|
4 727
-44%
|
15 614
+230%
|
41 957
+169%
|
15 431
-63%
|
20 261
+31%
|
33 582
+66%
|
39 192
+17%
|
45 598
+16%
|
45 017
-1%
|
53 845
+20%
|
67 369
+25%
|
68 683
+2%
|
72 517
+6%
|
75 047
+3%
|
74 956
0%
|
69 479
-7%
|
71 802
+3%
|
69 762
-3%
|
73 839
+6%
|
95 658
+30%
|
|
| Total Liabilities & Equity |
11 100
N/A
|
15 503
+40%
|
16 142
+4%
|
16 940
+5%
|
19 513
+15%
|
48 532
+149%
|
84 816
+75%
|
124 420
+47%
|
47 386
-62%
|
55 509
+17%
|
57 724
+4%
|
76 326
+32%
|
63 998
-16%
|
85 917
+34%
|
98 775
+15%
|
105 086
+6%
|
96 505
-8%
|
94 264
-2%
|
111 913
+19%
|
86 899
-22%
|
92 069
+6%
|
98 340
+7%
|
95 542
-3%
|
115 960
+21%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
10
|
11
|
10
|
3
|
33
|
38
|
36
|
36
|
41
|
41
|
41
|
41
|
43
|
43
|
43
|
43
|
43
|
43
|
41
|
45
|
45
|
49
|
71
|
|