TPC Mechatronics Corp
KOSDAQ:048770
Balance Sheet
Balance Sheet Decomposition
TPC Mechatronics Corp
Current Assets | 56.6B |
Cash & Short-Term Investments | 11.7B |
Receivables | 21.7B |
Other Current Assets | 23.3B |
Non-Current Assets | 57.2B |
Long-Term Investments | 9.7B |
PP&E | 47B |
Intangibles | 439.2m |
Other Non-Current Assets | 69.7m |
Current Liabilities | 55.9B |
Accounts Payable | 18.7B |
Accrued Liabilities | 739.1m |
Short-Term Debt | 30.4B |
Other Current Liabilities | 6.1B |
Non-Current Liabilities | 13.5B |
Long-Term Debt | 504.3m |
Other Non-Current Liabilities | 13B |
Balance Sheet
TPC Mechatronics Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 080
|
5 309
|
7 835
|
3 161
|
16 795
|
7 188
|
3 449
|
3 681
|
2 055
|
2 970
|
|
Cash Equivalents |
2 080
|
5 309
|
7 835
|
3 161
|
16 795
|
7 188
|
3 449
|
3 681
|
2 055
|
2 970
|
|
Short-Term Investments |
3 471
|
1 405
|
1 909
|
1 281
|
5 227
|
13 076
|
14 694
|
18 723
|
8 235
|
9 211
|
|
Total Receivables |
23 441
|
21 974
|
28 941
|
26 410
|
28 611
|
26 156
|
22 351
|
21 963
|
25 328
|
21 236
|
|
Accounts Receivables |
22 156
|
20 624
|
28 608
|
25 978
|
28 200
|
25 671
|
20 875
|
20 992
|
24 503
|
20 443
|
|
Other Receivables |
1 285
|
1 350
|
333
|
432
|
411
|
485
|
1 476
|
971
|
825
|
793
|
|
Inventory |
20 671
|
27 766
|
16 379
|
18 641
|
18 849
|
19 420
|
20 541
|
24 830
|
28 157
|
21 939
|
|
Other Current Assets |
3 089
|
1 978
|
1 442
|
5 943
|
5 090
|
3 087
|
3 920
|
885
|
1 666
|
1 551
|
|
Total Current Assets |
52 753
|
58 432
|
56 506
|
55 436
|
74 572
|
68 927
|
64 955
|
70 082
|
65 441
|
56 907
|
|
PP&E Net |
28 112
|
27 354
|
25 744
|
33 464
|
32 085
|
31 312
|
31 548
|
32 193
|
33 665
|
47 052
|
|
PP&E Gross |
28 112
|
27 354
|
0
|
33 464
|
32 085
|
31 312
|
31 548
|
32 193
|
33 665
|
47 052
|
|
Accumulated Depreciation |
14 488
|
16 234
|
0
|
19 363
|
20 852
|
21 954
|
14 228
|
16 153
|
16 430
|
17 666
|
|
Intangible Assets |
1 782
|
1 490
|
1 958
|
1 629
|
1 589
|
1 603
|
412
|
597
|
495
|
321
|
|
Goodwill |
1 115
|
1 115
|
0
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
|
Note Receivable |
40
|
40
|
40
|
40
|
35
|
881
|
89
|
80
|
116
|
85
|
|
Long-Term Investments |
1 234
|
3 006
|
3 014
|
3 878
|
4 364
|
5 327
|
7 839
|
9 263
|
12 822
|
9 651
|
|
Other Long-Term Assets |
2 101
|
2 142
|
1 232
|
3
|
3
|
3
|
295
|
377
|
431
|
0
|
|
Other Assets |
1 115
|
1 115
|
0
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
|
Total Assets |
87 137
N/A
|
93 579
+7%
|
88 494
-5%
|
94 581
+7%
|
112 780
+19%
|
108 185
-4%
|
105 270
-3%
|
112 723
+7%
|
113 101
+0%
|
114 147
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
22 173
|
21 520
|
28 856
|
22 848
|
22 769
|
22 830
|
17 220
|
18 119
|
21 750
|
19 673
|
|
Accrued Liabilities |
537
|
344
|
519
|
588
|
691
|
504
|
629
|
1 041
|
712
|
744
|
|
Short-Term Debt |
18 723
|
23 456
|
23 584
|
21 848
|
21 784
|
20 185
|
21 247
|
30 891
|
30 582
|
29 878
|
|
Current Portion of Long-Term Debt |
0
|
1 507
|
1 041
|
4 297
|
5 021
|
11 203
|
15 779
|
11 251
|
1 654
|
1 537
|
|
Other Current Liabilities |
2 075
|
2 431
|
1 731
|
1 995
|
2 606
|
6 774
|
4 728
|
3 113
|
2 210
|
2 151
|
|
Total Current Liabilities |
43 507
|
49 258
|
55 732
|
51 576
|
52 872
|
61 497
|
59 604
|
64 414
|
56 907
|
53 983
|
|
Long-Term Debt |
6 196
|
5 224
|
9 228
|
6 986
|
16 628
|
8 913
|
5 202
|
388
|
4 357
|
2 804
|
|
Deferred Income Tax |
0
|
0
|
0
|
1 993
|
1 993
|
1 993
|
0
|
0
|
0
|
1 764
|
|
Minority Interest |
809
|
915
|
1 032
|
1 077
|
514
|
483
|
520
|
636
|
920
|
953
|
|
Other Liabilities |
5 674
|
5 420
|
6 532
|
6 036
|
11 232
|
8 036
|
8 372
|
9 027
|
9 097
|
9 918
|
|
Total Liabilities |
56 187
N/A
|
60 817
+8%
|
72 525
+19%
|
67 667
-7%
|
83 239
+23%
|
80 923
-3%
|
73 698
-9%
|
74 466
+1%
|
71 281
-4%
|
69 422
-3%
|
|
Equity | |||||||||||
Common Stock |
6 450
|
6 450
|
6 911
|
6 911
|
6 911
|
9 573
|
9 787
|
14 433
|
18 112
|
18 112
|
|
Retained Earnings |
24 564
|
25 908
|
9 242
|
13 946
|
16 884
|
11 764
|
15 696
|
17 075
|
16 932
|
9 475
|
|
Additional Paid In Capital |
0
|
166
|
0
|
302
|
836
|
569
|
256
|
611
|
584
|
619
|
|
Unrealized Security Profit/Loss |
12
|
13
|
0
|
6 971
|
7 223
|
6 910
|
6 920
|
6 904
|
6 900
|
17 238
|
|
Other Equity |
75
|
224
|
184
|
612
|
641
|
416
|
574
|
455
|
461
|
519
|
|
Total Equity |
30 950
N/A
|
32 762
+6%
|
15 969
-51%
|
26 913
+69%
|
29 541
+10%
|
27 262
-8%
|
31 573
+16%
|
38 257
+21%
|
41 820
+9%
|
44 725
+7%
|
|
Total Liabilities & Equity |
87 137
N/A
|
93 579
+7%
|
88 494
-5%
|
94 581
+7%
|
112 780
+19%
|
108 185
-4%
|
105 270
-3%
|
112 723
+7%
|
113 101
+0%
|
114 147
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
16
|
16
|