Vitzro Tech Co Ltd
KOSDAQ:042370
Balance Sheet
Balance Sheet Decomposition
Vitzro Tech Co Ltd
Vitzro Tech Co Ltd
Balance Sheet
Vitzro Tech Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
18 564
|
27 499
|
57 279
|
35 578
|
97 238
|
|
| Cash |
98
|
43
|
43
|
40
|
72
|
|
| Cash Equivalents |
18 466
|
27 456
|
57 235
|
35 538
|
97 166
|
|
| Short-Term Investments |
389
|
12 436
|
24 905
|
65 447
|
29 065
|
|
| Total Receivables |
61 430
|
68 291
|
75 697
|
88 419
|
90 717
|
|
| Accounts Receivables |
59 493
|
62 451
|
70 985
|
85 448
|
87 370
|
|
| Other Receivables |
1 937
|
5 840
|
4 712
|
2 971
|
3 347
|
|
| Inventory |
41 936
|
40 283
|
41 374
|
49 249
|
66 893
|
|
| Other Current Assets |
11 957
|
10 830
|
6 365
|
7 703
|
11 498
|
|
| Total Current Assets |
134 275
|
159 338
|
205 619
|
246 395
|
295 412
|
|
| PP&E Net |
145 964
|
150 729
|
146 574
|
153 345
|
151 891
|
|
| PP&E Gross |
145 964
|
150 729
|
146 574
|
153 345
|
151 891
|
|
| Accumulated Depreciation |
38 777
|
51 084
|
63 927
|
78 083
|
92 122
|
|
| Intangible Assets |
11 274
|
9 788
|
8 645
|
7 159
|
7 436
|
|
| Goodwill |
38 084
|
38 084
|
38 084
|
38 084
|
38 084
|
|
| Note Receivable |
74
|
66
|
22
|
22
|
72
|
|
| Long-Term Investments |
2 215
|
2 245
|
3 070
|
3 191
|
14 419
|
|
| Other Long-Term Assets |
5 848
|
7 295
|
7 750
|
7 183
|
6 804
|
|
| Other Assets |
38 084
|
38 084
|
38 084
|
38 084
|
38 084
|
|
| Total Assets |
337 734
N/A
|
367 544
+9%
|
409 764
+11%
|
455 378
+11%
|
514 117
+13%
|
|
| Liabilities | ||||||
| Accounts Payable |
20 527
|
20 457
|
16 548
|
18 059
|
22 191
|
|
| Accrued Liabilities |
10 543
|
11 840
|
12 675
|
12 934
|
17 506
|
|
| Short-Term Debt |
4 783
|
14 582
|
18 434
|
15 530
|
16 289
|
|
| Current Portion of Long-Term Debt |
1 101
|
21 057
|
16 701
|
19 311
|
19 285
|
|
| Other Current Liabilities |
45 142
|
30 539
|
25 608
|
30 939
|
60 486
|
|
| Total Current Liabilities |
82 096
|
98 475
|
89 965
|
96 772
|
135 758
|
|
| Long-Term Debt |
20 261
|
1 681
|
18 413
|
17 041
|
19 979
|
|
| Deferred Income Tax |
1 182
|
750
|
272
|
1 753
|
4 956
|
|
| Minority Interest |
78 169
|
92 078
|
101 490
|
108 584
|
118 933
|
|
| Other Liabilities |
17 483
|
19 604
|
22 000
|
23 454
|
19 723
|
|
| Total Liabilities |
199 190
N/A
|
212 587
+7%
|
232 140
+9%
|
247 604
+7%
|
299 349
+21%
|
|
| Equity | ||||||
| Common Stock |
11 177
|
11 177
|
11 658
|
13 100
|
13 100
|
|
| Retained Earnings |
77 114
|
91 002
|
107 786
|
120 836
|
128 397
|
|
| Additional Paid In Capital |
48 998
|
50 833
|
56 249
|
73 135
|
73 135
|
|
| Unrealized Security Profit/Loss |
1 646
|
1 646
|
1 646
|
1 646
|
1 652
|
|
| Treasury Stock |
393
|
6
|
6
|
1 248
|
1 809
|
|
| Other Equity |
1
|
294
|
279
|
305
|
294
|
|
| Total Equity |
138 544
N/A
|
154 957
+12%
|
177 624
+15%
|
207 774
+17%
|
214 768
+3%
|
|
| Total Liabilities & Equity |
337 734
N/A
|
367 544
+9%
|
409 764
+11%
|
455 378
+11%
|
514 117
+13%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
22
|
22
|
23
|
26
|
26
|
|