InkTec Co Ltd
KOSDAQ:049550
Balance Sheet
Balance Sheet Decomposition
InkTec Co Ltd
InkTec Co Ltd
Balance Sheet
InkTec Co Ltd
| 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 |
1 632
|
2 590
|
3 520
|
3 528
|
2 209
|
2 155
|
1 747
|
2 016
|
2 654
|
549
|
837
|
3 818
|
5 961
|
2 909
|
|
| Cash Equivalents |
1 632
|
2 590
|
3 520
|
3 528
|
2 209
|
2 155
|
1 747
|
2 016
|
2 654
|
549
|
837
|
3 818
|
5 961
|
2 909
|
|
| Short-Term Investments |
13
|
0
|
348
|
2
|
86
|
7
|
5
|
28
|
9
|
0
|
5
|
0
|
0
|
0
|
|
| Total Receivables |
11 134
|
20 901
|
17 396
|
17 527
|
16 315
|
17 941
|
12 494
|
12 941
|
12 566
|
8 613
|
8 040
|
8 201
|
8 617
|
10 421
|
|
| Accounts Receivables |
11 109
|
20 689
|
17 228
|
17 237
|
16 178
|
17 941
|
12 494
|
12 941
|
12 561
|
8 563
|
8 010
|
8 192
|
8 594
|
9 762
|
|
| Other Receivables |
25
|
212
|
168
|
290
|
137
|
0
|
0
|
0
|
5
|
50
|
30
|
9
|
23
|
659
|
|
| Inventory |
14 732
|
17 098
|
21 595
|
18 011
|
16 469
|
15 894
|
14 436
|
17 229
|
17 851
|
14 098
|
18 082
|
19 461
|
19 807
|
20 487
|
|
| Other Current Assets |
2 283
|
3 067
|
3 049
|
2 520
|
4 050
|
3 909
|
3 439
|
3 463
|
939
|
2 646
|
898
|
925
|
2 654
|
3 141
|
|
| Total Current Assets |
29 793
|
43 656
|
45 907
|
41 587
|
39 129
|
39 907
|
32 121
|
35 677
|
34 019
|
25 906
|
27 862
|
32 405
|
37 039
|
36 958
|
|
| PP&E Net |
42 201
|
41 150
|
60 717
|
70 815
|
63 656
|
59 772
|
61 607
|
60 304
|
57 912
|
51 141
|
51 062
|
58 222
|
79 639
|
102 427
|
|
| PP&E Gross |
42 201
|
41 150
|
60 717
|
70 815
|
63 656
|
0
|
0
|
0
|
57 912
|
51 141
|
51 062
|
58 222
|
79 639
|
102 427
|
|
| Accumulated Depreciation |
21 938
|
24 805
|
28 597
|
33 656
|
38 637
|
0
|
0
|
0
|
43 832
|
45 949
|
47 521
|
48 997
|
50 116
|
47 844
|
|
| Intangible Assets |
16 489
|
17 020
|
18 510
|
16 240
|
10 105
|
10 265
|
4 064
|
1 530
|
1 340
|
455
|
1 143
|
1 229
|
972
|
688
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 400
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
227
|
100
|
129
|
886
|
1 018
|
182
|
1 237
|
0
|
0
|
292
|
633
|
|
| Long-Term Investments |
1 838
|
1 775
|
16 593
|
10 249
|
13 680
|
11 087
|
10 906
|
10 572
|
13 563
|
17 633
|
17 070
|
18 818
|
18 294
|
17 940
|
|
| Other Long-Term Assets |
488
|
1 005
|
526
|
37
|
30
|
0
|
0
|
408
|
1 120
|
1 092
|
879
|
1 279
|
991
|
252
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 400
|
0
|
0
|
0
|
|
| Total Assets |
90 808
N/A
|
104 605
+15%
|
142 254
+36%
|
139 156
-2%
|
126 699
-9%
|
121 161
-4%
|
109 585
-10%
|
109 510
0%
|
108 136
-1%
|
97 463
-10%
|
99 416
+2%
|
111 953
+13%
|
137 228
+23%
|
158 897
+16%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
11 021
|
10 230
|
7 694
|
8 772
|
10 145
|
15 380
|
13 213
|
11 895
|
7 670
|
4 434
|
4 031
|
3 274
|
3 659
|
3 344
|
|
| Accrued Liabilities |
1 642
|
1 974
|
2 314
|
2 480
|
2 292
|
0
|
0
|
0
|
1 515
|
1 494
|
1 545
|
1 779
|
2 062
|
2 498
|
|
| Short-Term Debt |
22 599
|
26 639
|
30 070
|
28 995
|
33 022
|
0
|
10 266
|
17 240
|
18 170
|
15 990
|
4 889
|
5 631
|
985
|
10 028
|
|
| Current Portion of Long-Term Debt |
4 543
|
1 576
|
7 277
|
60
|
9 590
|
44 975
|
6 399
|
10 787
|
10 114
|
9 119
|
5 602
|
6 802
|
7 892
|
8 624
|
|
| Other Current Liabilities |
2 883
|
2 310
|
5 405
|
3 542
|
3 101
|
685
|
1 847
|
2 108
|
4 867
|
4 647
|
3 442
|
2 467
|
3 496
|
3 159
|
|
| Total Current Liabilities |
42 689
|
42 730
|
52 759
|
43 849
|
58 151
|
61 040
|
31 724
|
42 030
|
42 336
|
35 684
|
19 509
|
19 954
|
18 094
|
27 654
|
|
| Long-Term Debt |
9 665
|
15 925
|
31 207
|
42 191
|
31 923
|
21 867
|
20 221
|
13 950
|
14 903
|
11 933
|
8 509
|
6 726
|
30 987
|
38 564
|
|
| Deferred Income Tax |
0
|
10
|
14
|
10
|
4 123
|
3 883
|
7 432
|
7 432
|
7 432
|
7 432
|
7 450
|
8 863
|
8 334
|
8 062
|
|
| Minority Interest |
66
|
101
|
181
|
186
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
6 680
|
6 999
|
8 781
|
11 041
|
10 256
|
10 540
|
6 820
|
6 702
|
7 485
|
6 183
|
5 459
|
6 413
|
6 571
|
8 706
|
|
| Total Liabilities |
59 100
N/A
|
65 766
+11%
|
92 942
+41%
|
97 278
+5%
|
104 453
+7%
|
97 330
-7%
|
66 198
-32%
|
70 114
+6%
|
72 156
+3%
|
61 232
-15%
|
40 927
-33%
|
41 956
+3%
|
63 985
+53%
|
82 987
+30%
|
|
| Equity | |||||||||||||||
| Common Stock |
4 166
|
4 322
|
4 487
|
4 640
|
4 640
|
4 966
|
8 311
|
8 311
|
8 311
|
8 311
|
10 104
|
10 104
|
10 104
|
10 104
|
|
| Retained Earnings |
15 061
|
17 997
|
18 088
|
4 953
|
13 767
|
18 856
|
36 703
|
40 676
|
44 152
|
43 892
|
43 088
|
38 538
|
35 334
|
32 788
|
|
| Additional Paid In Capital |
11 104
|
15 646
|
20 371
|
26 366
|
26 347
|
37 907
|
53 487
|
53 534
|
45 663
|
45 880
|
65 924
|
65 924
|
65 924
|
65 924
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 395
|
18 395
|
18 201
|
25 128
|
25 102
|
25 102
|
|
| Treasury Stock |
1 936
|
1 936
|
868
|
815
|
1 717
|
0
|
0
|
0
|
83
|
83
|
83
|
0
|
0
|
0
|
|
| Other Equity |
3 314
|
2 811
|
7 233
|
6 733
|
6 743
|
188
|
18 293
|
18 227
|
7 846
|
7 620
|
7 430
|
7 380
|
7 446
|
7 568
|
|
| Total Equity |
31 709
N/A
|
38 839
+22%
|
49 311
+27%
|
41 878
-15%
|
22 246
-47%
|
23 831
+7%
|
43 387
+82%
|
39 396
-9%
|
35 980
-9%
|
36 232
+1%
|
58 489
+61%
|
69 998
+20%
|
73 243
+5%
|
75 911
+4%
|
|
| Total Liabilities & Equity |
90 808
N/A
|
104 605
+15%
|
142 254
+36%
|
139 156
-2%
|
126 699
-9%
|
121 161
-4%
|
109 585
-10%
|
109 510
0%
|
108 136
-1%
|
97 463
-10%
|
99 416
+2%
|
111 953
+13%
|
137 228
+23%
|
158 897
+16%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
8
|
9
|
9
|
10
|
10
|
11
|
16
|
16
|
16
|
16
|
20
|
20
|
20
|
20
|
|