Clover Hitechnology Co Ltd
KOSDAQ:043590
Balance Sheet
Balance Sheet Decomposition
Clover Hitechnology Co Ltd
Clover Hitechnology Co Ltd
Balance Sheet
Clover Hitechnology Co Ltd
| 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 |
1 594
|
101
|
3 437
|
1 563
|
3 580
|
2 877
|
3 993
|
6 666
|
7 827
|
3 356
|
3 961
|
8 386
|
8 607
|
9 922
|
8 992
|
10 923
|
8 524
|
7 825
|
1 421
|
1 604
|
6 940
|
4 700
|
8 417
|
14 051
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
0
|
0
|
0
|
5
|
26
|
2
|
0
|
0
|
1
|
0
|
|
| Cash Equivalents |
1 594
|
101
|
3 437
|
1 563
|
3 580
|
2 877
|
3 993
|
6 666
|
7 827
|
3 356
|
3 961
|
8 386
|
8 595
|
9 911
|
8 992
|
10 923
|
8 524
|
7 820
|
1 395
|
1 602
|
6 940
|
4 699
|
8 416
|
14 051
|
|
| Short-Term Investments |
96
|
1 082
|
314
|
1 582
|
291
|
2 242
|
581
|
300
|
7 800
|
560
|
667
|
350
|
2 000
|
2 371
|
5 451
|
2 524
|
20
|
2 332
|
22
|
0
|
0
|
9 200
|
21 500
|
0
|
|
| Total Receivables |
4 225
|
6 169
|
8 446
|
10 756
|
9 739
|
7 695
|
13 376
|
10 830
|
14 969
|
13 416
|
16 316
|
10 724
|
10 481
|
9 629
|
9 340
|
9 759
|
8 919
|
9 267
|
5 084
|
4 094
|
6 144
|
4 478
|
3 464
|
6 012
|
|
| Accounts Receivables |
3 982
|
5 922
|
8 383
|
10 644
|
9 539
|
7 033
|
12 984
|
10 330
|
14 547
|
12 888
|
15 964
|
10 568
|
8 841
|
9 426
|
9 286
|
9 496
|
8 733
|
6 205
|
3 409
|
4 072
|
6 127
|
4 452
|
3 249
|
5 760
|
|
| Other Receivables |
243
|
247
|
63
|
112
|
200
|
662
|
392
|
500
|
422
|
528
|
352
|
156
|
1 640
|
203
|
54
|
263
|
186
|
3 062
|
1 675
|
22
|
17
|
27
|
214
|
252
|
|
| Inventory |
4 160
|
3 624
|
4 117
|
4 586
|
4 351
|
3 399
|
6 509
|
6 894
|
7 118
|
12 431
|
14 115
|
9 060
|
9 569
|
10 054
|
8 910
|
10 297
|
10 147
|
4 598
|
4 648
|
2 213
|
2 915
|
2 160
|
2 331
|
1 316
|
|
| Other Current Assets |
551
|
400
|
507
|
2 554
|
1 289
|
1 089
|
929
|
1 626
|
982
|
2 131
|
1 937
|
1 766
|
1 943
|
1 442
|
1 407
|
1 243
|
1 479
|
1 499
|
1 181
|
596
|
429
|
305
|
269
|
916
|
|
| Total Current Assets |
10 626
|
11 377
|
16 820
|
21 041
|
19 250
|
17 302
|
25 387
|
26 316
|
38 696
|
31 893
|
36 997
|
30 286
|
32 599
|
33 416
|
34 100
|
34 746
|
29 088
|
25 520
|
12 354
|
8 507
|
16 429
|
20 843
|
35 980
|
22 295
|
|
| PP&E Net |
2 202
|
4 059
|
8 392
|
16 157
|
15 659
|
17 896
|
20 200
|
24 359
|
18 235
|
44 797
|
41 902
|
44 528
|
39 213
|
34 803
|
31 748
|
28 797
|
28 115
|
25 972
|
13 438
|
8 036
|
8 233
|
6 651
|
6 097
|
24 244
|
|
| PP&E Gross |
2 202
|
4 059
|
8 392
|
16 157
|
15 659
|
17 896
|
20 200
|
24 359
|
18 235
|
44 797
|
41 902
|
44 528
|
39 213
|
34 803
|
31 748
|
28 797
|
28 115
|
25 972
|
13 438
|
8 036
|
8 233
|
6 651
|
6 097
|
24 244
|
|
| Accumulated Depreciation |
1 611
|
1 933
|
3 358
|
6 029
|
9 669
|
13 015
|
16 866
|
23 321
|
24 850
|
26 494
|
32 165
|
36 806
|
42 843
|
48 629
|
46 565
|
49 436
|
49 473
|
43 325
|
43 196
|
41 346
|
38 254
|
40 180
|
4 083
|
17 343
|
|
| Intangible Assets |
582
|
1 190
|
2 401
|
1 962
|
1 572
|
1 234
|
976
|
2 659
|
2 459
|
2 478
|
1 326
|
1 183
|
854
|
695
|
657
|
462
|
388
|
286
|
119
|
73
|
42
|
20
|
7
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 852
|
4 483
|
4 205
|
7 662
|
5 196
|
5 591
|
5 678
|
443
|
7 898
|
225
|
237
|
239
|
239
|
3
|
3
|
2
|
2
|
17 660
|
873
|
4 646
|
8 567
|
8 866
|
0
|
6 807
|
|
| Other Long-Term Assets |
332
|
700
|
412
|
502
|
760
|
500
|
640
|
1 316
|
951
|
145
|
186
|
495
|
120
|
294
|
187
|
395
|
134
|
220
|
227
|
199
|
84
|
49
|
3 998
|
4 448
|
|
| Total Assets |
17 594
N/A
|
21 807
+24%
|
32 229
+48%
|
47 323
+47%
|
42 438
-10%
|
42 524
+0%
|
52 881
+24%
|
55 092
+4%
|
68 239
+24%
|
79 538
+17%
|
80 647
+1%
|
76 730
-5%
|
73 024
-5%
|
69 211
-5%
|
66 694
-4%
|
64 402
-3%
|
57 727
-10%
|
69 658
+21%
|
27 010
-61%
|
21 460
-21%
|
33 354
+55%
|
36 430
+9%
|
46 083
+26%
|
57 797
+25%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 125
|
3 161
|
3 254
|
6 840
|
7 019
|
3 089
|
7 765
|
7 729
|
10 400
|
8 610
|
11 704
|
6 924
|
6 421
|
5 340
|
5 190
|
6 854
|
6 526
|
4 317
|
2 333
|
710
|
1 484
|
308
|
863
|
2 869
|
|
| Accrued Liabilities |
6
|
7
|
11
|
46
|
32
|
29
|
30
|
34
|
40
|
22
|
27
|
12
|
12
|
85
|
23
|
28
|
22
|
489
|
79
|
34
|
12
|
12
|
12
|
226
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 423
|
13 681
|
0
|
25
|
1 866
|
101
|
93
|
71
|
2 938
|
|
| Current Portion of Long-Term Debt |
2 487
|
6 949
|
9 570
|
12 412
|
6 242
|
12 595
|
17 497
|
19 484
|
18 786
|
23 706
|
23 971
|
21 548
|
20 160
|
20 667
|
22 750
|
0
|
0
|
23 178
|
25
|
148
|
94
|
72
|
68
|
2 089
|
|
| Other Current Liabilities |
349
|
427
|
1 034
|
2 554
|
1 457
|
942
|
1 223
|
2 827
|
1 811
|
3 915
|
3 866
|
3 200
|
2 260
|
1 994
|
2 177
|
4 332
|
2 772
|
15 202
|
7 785
|
3 188
|
2 321
|
2 075
|
2 401
|
2 370
|
|
| Total Current Liabilities |
4 967
|
10 544
|
13 869
|
21 852
|
14 749
|
16 654
|
26 515
|
30 074
|
31 037
|
36 252
|
39 569
|
31 684
|
28 852
|
28 087
|
30 140
|
30 637
|
23 000
|
43 185
|
10 247
|
5 945
|
4 012
|
2 560
|
3 414
|
10 492
|
|
| Long-Term Debt |
1 108
|
764
|
217
|
5 960
|
2 226
|
1 617
|
1 592
|
1 888
|
527
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
76
|
700
|
37
|
7
|
25
|
7 160
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
1 254
|
543
|
561
|
419
|
706
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 666
|
|
| Other Liabilities |
332
|
455
|
1 059
|
929
|
846
|
1 095
|
1 580
|
2 013
|
2 114
|
5 291
|
4 825
|
4 342
|
3 452
|
3 227
|
3 122
|
0
|
2 835
|
2 362
|
648
|
680
|
718
|
448
|
0
|
378
|
|
| Total Liabilities |
6 407
N/A
|
11 762
+84%
|
15 145
+29%
|
28 741
+90%
|
17 822
-38%
|
19 366
+9%
|
29 687
+53%
|
33 975
+14%
|
33 701
-1%
|
42 992
+28%
|
44 936
+5%
|
36 588
-19%
|
32 723
-11%
|
32 019
-2%
|
33 262
+4%
|
30 637
-8%
|
25 836
-16%
|
45 647
+77%
|
10 972
-76%
|
7 325
-33%
|
4 766
-35%
|
3 015
-37%
|
3 438
+14%
|
19 696
+473%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 500
|
3 500
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
6 500
|
6 500
|
6 500
|
6 500
|
6 500
|
6 500
|
6 500
|
6 500
|
6 500
|
11 650
|
11 650
|
12 383
|
15 378
|
17 878
|
13 561
|
13 568
|
|
| Retained Earnings |
4 734
|
4 954
|
1 514
|
3 935
|
7 845
|
7 553
|
7 683
|
5 111
|
10 199
|
13 705
|
13 447
|
17 979
|
15 834
|
12 437
|
8 937
|
8 678
|
7 794
|
25 507
|
32 985
|
38 322
|
32 016
|
32 756
|
23 633
|
1 787
|
|
| Additional Paid In Capital |
2 413
|
2 413
|
10 556
|
10 544
|
11 691
|
11 689
|
11 689
|
11 724
|
16 876
|
16 876
|
16 876
|
16 876
|
17 920
|
17 920
|
17 920
|
17 920
|
17 920
|
39 299
|
39 299
|
41 512
|
46 015
|
48 515
|
52 855
|
21 190
|
|
| Unrealized Security Profit/Loss |
540
|
12
|
18
|
76
|
85
|
395
|
255
|
519
|
963
|
578
|
311
|
269
|
63
|
367
|
458
|
1 667
|
598
|
508
|
0
|
56
|
41
|
19
|
0
|
5 340
|
|
| Treasury Stock |
0
|
835
|
5
|
821
|
5
|
688
|
923
|
999
|
0
|
0
|
543
|
867
|
0
|
0
|
353
|
978
|
978
|
2 169
|
2 461
|
1 969
|
1 477
|
1 477
|
1 111
|
1 111
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
799
|
0
|
42
|
257
|
76
|
17
|
33
|
31
|
22
|
57
|
229
|
536
|
475
|
728
|
1 234
|
972
|
901
|
|
| Total Equity |
11 187
N/A
|
10 044
-10%
|
17 084
+70%
|
18 582
+9%
|
24 616
+32%
|
23 158
-6%
|
23 194
+0%
|
21 117
-9%
|
34 538
+64%
|
36 546
+6%
|
35 711
-2%
|
40 142
+12%
|
40 301
+0%
|
37 192
-8%
|
33 432
-10%
|
33 765
+1%
|
31 892
-6%
|
24 010
-25%
|
16 038
-33%
|
14 134
-12%
|
28 588
+102%
|
33 414
+17%
|
42 644
+28%
|
38 101
-11%
|
|
| Total Liabilities & Equity |
17 594
N/A
|
21 807
+24%
|
32 229
+48%
|
47 323
+47%
|
42 438
-10%
|
42 524
+0%
|
52 881
+24%
|
55 092
+4%
|
68 239
+24%
|
79 538
+17%
|
80 647
+1%
|
76 730
-5%
|
73 024
-5%
|
69 211
-5%
|
66 694
-4%
|
64 402
-3%
|
57 727
-10%
|
69 658
+21%
|
27 010
-61%
|
21 460
-21%
|
33 354
+55%
|
36 430
+9%
|
46 083
+26%
|
57 797
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
13
|
13
|
11
|
23
|
26
|
20
|
27
|
|