Kortek Corp
KOSDAQ:052330
Balance Sheet
Balance Sheet Decomposition
Kortek Corp
Current Assets | 329.1B |
Cash & Short-Term Investments | 175.4B |
Receivables | 51.5B |
Other Current Assets | 102.3B |
Non-Current Assets | 133B |
Long-Term Investments | 29.7B |
PP&E | 96.6B |
Intangibles | 4B |
Other Non-Current Assets | 2.8B |
Current Liabilities | 121.3B |
Accounts Payable | 24.5B |
Accrued Liabilities | 1.3B |
Short-Term Debt | 45B |
Other Current Liabilities | 50.4B |
Non-Current Liabilities | 22.8B |
Long-Term Debt | 1.7B |
Other Non-Current Liabilities | 21.1B |
Balance Sheet
Kortek 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 |
1 642
|
58 847
|
59 070
|
34 663
|
35 108
|
74 591
|
50 942
|
9 364
|
74 364
|
156 583
|
|
Cash |
4
|
2
|
6
|
5
|
9
|
9
|
13
|
9
|
1
|
1
|
|
Cash Equivalents |
1 638
|
58 845
|
59 064
|
34 658
|
35 099
|
74 582
|
50 929
|
9 355
|
74 362
|
156 582
|
|
Short-Term Investments |
27 531
|
11 395
|
22 955
|
67 244
|
60 495
|
55 383
|
36 169
|
105
|
21 552
|
18 819
|
|
Total Receivables |
41 646
|
53 583
|
81 740
|
89 420
|
91 890
|
52 106
|
42 361
|
72 165
|
93 760
|
51 491
|
|
Accounts Receivables |
36 614
|
50 820
|
73 674
|
81 471
|
74 593
|
47 852
|
38 028
|
65 387
|
89 401
|
48 092
|
|
Other Receivables |
5 032
|
2 763
|
8 066
|
7 949
|
17 297
|
4 254
|
4 333
|
6 777
|
4 359
|
3 398
|
|
Inventory |
49 747
|
53 356
|
55 285
|
56 130
|
64 147
|
58 762
|
48 993
|
104 420
|
138 674
|
100 965
|
|
Other Current Assets |
363
|
400
|
478
|
855
|
912
|
1 249
|
2 071
|
4 768
|
6 770
|
1 289
|
|
Total Current Assets |
120 930
|
177 582
|
219 528
|
248 312
|
252 553
|
242 090
|
180 537
|
190 822
|
335 119
|
329 146
|
|
PP&E Net |
42 883
|
42 841
|
44 667
|
45 297
|
44 697
|
80 687
|
97 276
|
98 037
|
97 675
|
96 556
|
|
PP&E Gross |
42 883
|
42 841
|
44 667
|
45 297
|
44 697
|
80 687
|
97 276
|
98 037
|
97 675
|
96 556
|
|
Accumulated Depreciation |
9 943
|
11 441
|
13 000
|
13 247
|
15 365
|
17 033
|
19 525
|
35 261
|
33 712
|
36 733
|
|
Intangible Assets |
5 585
|
5 429
|
4 127
|
3 950
|
3 792
|
4 084
|
4 742
|
5 004
|
4 263
|
3 969
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
26
|
11
|
0
|
3
|
51
|
|
Long-Term Investments |
12 131
|
8 595
|
6 261
|
3 256
|
22 888
|
23 840
|
39 076
|
53 774
|
31 978
|
29 718
|
|
Other Long-Term Assets |
788
|
947
|
1 187
|
1 104
|
1 364
|
2 364
|
1 999
|
2 713
|
2 628
|
2 850
|
|
Total Assets |
182 317
N/A
|
235 395
+29%
|
275 770
+17%
|
301 919
+9%
|
325 294
+8%
|
353 091
+9%
|
323 641
-8%
|
350 349
+8%
|
471 666
+35%
|
462 187
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
6 676
|
7 042
|
16 827
|
23 078
|
13 714
|
14 367
|
9 659
|
25 764
|
24 352
|
24 504
|
|
Accrued Liabilities |
227
|
365
|
456
|
2 083
|
2 575
|
1 571
|
1 252
|
1 481
|
2 431
|
1 315
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
45 000
|
45 000
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
403
|
471
|
23 695
|
26 461
|
|
Other Current Liabilities |
6 729
|
12 363
|
12 755
|
12 061
|
15 922
|
15 544
|
6 941
|
10 093
|
30 887
|
23 973
|
|
Total Current Liabilities |
13 632
|
19 770
|
30 039
|
37 222
|
32 211
|
31 481
|
18 255
|
57 809
|
126 364
|
121 253
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 861
|
1 607
|
1 962
|
1 722
|
|
Deferred Income Tax |
3 028
|
2 694
|
2 738
|
3 312
|
3 287
|
3 670
|
3 156
|
1 654
|
1 149
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
26
|
3
|
15
|
20 917
|
20 530
|
|
Other Liabilities |
581
|
159
|
0
|
0
|
0
|
0
|
504
|
565
|
528
|
585
|
|
Total Liabilities |
17 241
N/A
|
22 623
+31%
|
32 777
+45%
|
40 535
+24%
|
35 499
-12%
|
35 177
-1%
|
23 779
-32%
|
61 650
+159%
|
150 921
+145%
|
144 091
-5%
|
|
Equity | |||||||||||
Common Stock |
6 489
|
7 787
|
7 787
|
7 787
|
7 787
|
7 787
|
7 787
|
7 787
|
7 787
|
7 787
|
|
Retained Earnings |
111 995
|
132 634
|
166 589
|
183 838
|
214 111
|
239 993
|
225 603
|
208 148
|
238 383
|
242 739
|
|
Additional Paid In Capital |
34 171
|
61 728
|
61 771
|
61 771
|
61 771
|
61 771
|
61 771
|
61 771
|
70 752
|
70 752
|
|
Unrealized Security Profit/Loss |
13 494
|
13 418
|
13 696
|
14 839
|
12 977
|
15 048
|
16 430
|
22 644
|
15 327
|
13 463
|
|
Treasury Stock |
3 008
|
4 731
|
8 785
|
8 785
|
8 785
|
8 785
|
13 790
|
13 790
|
13 790
|
18 807
|
|
Other Equity |
1 934
|
1 934
|
1 934
|
1 934
|
1 934
|
2 100
|
2 061
|
2 139
|
2 286
|
2 163
|
|
Total Equity |
165 076
N/A
|
212 772
+29%
|
242 993
+14%
|
261 385
+8%
|
289 795
+11%
|
317 915
+10%
|
299 863
-6%
|
288 699
-4%
|
320 745
+11%
|
318 097
-1%
|
|
Total Liabilities & Equity |
182 317
N/A
|
235 395
+29%
|
275 770
+17%
|
301 919
+9%
|
325 294
+8%
|
353 091
+9%
|
323 641
-8%
|
350 349
+8%
|
471 666
+35%
|
462 187
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
13
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|