TPC Mechatronics Corp
KOSDAQ:048770
Balance Sheet
Balance Sheet Decomposition
TPC Mechatronics Corp
TPC Mechatronics Corp
Balance Sheet
TPC Mechatronics Corp
| 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 |
1 946
|
2 080
|
5 309
|
7 835
|
3 161
|
16 795
|
7 188
|
3 449
|
3 681
|
2 055
|
2 970
|
1 270
|
|
| Cash Equivalents |
1 946
|
2 080
|
5 309
|
7 835
|
3 161
|
16 795
|
7 188
|
3 449
|
3 681
|
2 055
|
2 970
|
1 270
|
|
| Short-Term Investments |
8 857
|
3 471
|
1 405
|
1 909
|
1 281
|
5 227
|
13 076
|
14 694
|
18 723
|
8 235
|
9 211
|
10 373
|
|
| Total Receivables |
22 531
|
23 441
|
21 974
|
28 941
|
26 410
|
28 611
|
26 156
|
22 351
|
21 963
|
25 328
|
21 236
|
22 981
|
|
| Accounts Receivables |
22 064
|
22 156
|
20 624
|
28 608
|
25 978
|
28 200
|
25 671
|
20 875
|
20 992
|
24 503
|
20 443
|
21 441
|
|
| Other Receivables |
467
|
1 285
|
1 350
|
333
|
432
|
411
|
485
|
1 476
|
971
|
825
|
793
|
1 540
|
|
| Inventory |
17 415
|
20 671
|
27 766
|
16 379
|
18 641
|
18 849
|
19 420
|
20 541
|
24 830
|
28 157
|
21 939
|
21 499
|
|
| Other Current Assets |
1 012
|
3 089
|
1 978
|
1 442
|
5 943
|
5 090
|
3 087
|
3 920
|
885
|
1 666
|
1 551
|
1 183
|
|
| Total Current Assets |
51 761
|
52 753
|
58 432
|
56 506
|
55 436
|
74 572
|
68 927
|
64 955
|
70 082
|
65 441
|
56 907
|
57 305
|
|
| PP&E Net |
24 718
|
28 112
|
27 354
|
25 744
|
33 464
|
32 085
|
31 312
|
31 548
|
32 193
|
33 665
|
47 052
|
48 218
|
|
| PP&E Gross |
24 718
|
28 112
|
27 354
|
0
|
33 464
|
32 085
|
31 312
|
31 548
|
32 193
|
33 665
|
47 052
|
48 218
|
|
| Accumulated Depreciation |
12 844
|
14 488
|
16 234
|
0
|
19 363
|
20 852
|
21 954
|
14 228
|
16 153
|
16 430
|
17 666
|
19 200
|
|
| Intangible Assets |
2 163
|
1 782
|
1 490
|
1 958
|
1 629
|
1 589
|
1 603
|
412
|
597
|
495
|
321
|
209
|
|
| Goodwill |
1 289
|
1 115
|
1 115
|
0
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
|
| Note Receivable |
40
|
40
|
40
|
40
|
40
|
35
|
881
|
89
|
80
|
116
|
85
|
0
|
|
| Long-Term Investments |
2 631
|
1 234
|
3 006
|
3 014
|
3 878
|
4 364
|
5 327
|
7 839
|
9 263
|
12 822
|
9 651
|
7 363
|
|
| Other Long-Term Assets |
1 220
|
2 101
|
2 142
|
1 232
|
3
|
3
|
3
|
295
|
377
|
431
|
0
|
0
|
|
| Other Assets |
1 289
|
1 115
|
1 115
|
0
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
|
| Total Assets |
83 821
N/A
|
87 137
+4%
|
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%
|
113 227
-1%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
24 627
|
22 173
|
21 520
|
28 856
|
22 848
|
22 769
|
22 830
|
17 220
|
18 119
|
21 750
|
19 673
|
15 415
|
|
| Accrued Liabilities |
901
|
537
|
344
|
519
|
588
|
691
|
504
|
629
|
1 041
|
712
|
744
|
1 179
|
|
| Short-Term Debt |
14 748
|
18 723
|
23 456
|
23 584
|
21 848
|
21 784
|
20 185
|
21 247
|
30 891
|
30 582
|
29 878
|
36 411
|
|
| Current Portion of Long-Term Debt |
990
|
0
|
1 507
|
1 041
|
4 297
|
5 021
|
11 203
|
15 779
|
11 251
|
1 654
|
1 537
|
2 936
|
|
| Other Current Liabilities |
1 622
|
2 075
|
2 431
|
1 731
|
1 995
|
2 606
|
6 774
|
4 728
|
3 113
|
2 210
|
2 151
|
2 335
|
|
| Total Current Liabilities |
42 889
|
43 507
|
49 258
|
55 732
|
51 576
|
52 872
|
61 497
|
59 604
|
64 414
|
56 907
|
53 983
|
58 276
|
|
| Long-Term Debt |
6 165
|
6 196
|
5 224
|
9 228
|
6 986
|
16 628
|
8 913
|
5 202
|
388
|
4 357
|
2 804
|
1 122
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 993
|
1 993
|
1 993
|
0
|
0
|
0
|
1 764
|
415
|
|
| Minority Interest |
627
|
809
|
915
|
1 032
|
1 077
|
514
|
483
|
520
|
636
|
920
|
953
|
982
|
|
| Other Liabilities |
6 099
|
5 674
|
5 420
|
6 532
|
6 036
|
11 232
|
8 036
|
8 372
|
9 027
|
9 097
|
9 918
|
11 207
|
|
| Total Liabilities |
55 780
N/A
|
56 187
+1%
|
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%
|
72 002
+4%
|
|
| Equity | |||||||||||||
| Common Stock |
6 450
|
6 450
|
6 450
|
6 911
|
6 911
|
6 911
|
9 573
|
9 787
|
14 433
|
18 112
|
18 112
|
18 112
|
|
| Retained Earnings |
21 289
|
24 564
|
25 908
|
9 242
|
13 946
|
16 884
|
11 764
|
15 696
|
17 075
|
16 932
|
9 475
|
3 556
|
|
| Additional Paid In Capital |
543
|
0
|
166
|
0
|
302
|
836
|
569
|
256
|
611
|
584
|
619
|
715
|
|
| Unrealized Security Profit/Loss |
38
|
12
|
13
|
0
|
6 971
|
7 223
|
6 910
|
6 920
|
6 904
|
6 900
|
17 238
|
18 877
|
|
| Other Equity |
279
|
75
|
224
|
184
|
612
|
641
|
416
|
574
|
455
|
461
|
519
|
1 394
|
|
| Total Equity |
28 041
N/A
|
30 950
+10%
|
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%
|
41 225
-8%
|
|
| Total Liabilities & Equity |
83 821
N/A
|
87 137
+4%
|
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%
|
113 227
-1%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
16
|
16
|
16
|
|