Infinitt Healthcare Co Ltd
KOSDAQ:071200
Balance Sheet
Balance Sheet Decomposition
Infinitt Healthcare Co Ltd
Infinitt Healthcare Co Ltd
Balance Sheet
Infinitt Healthcare Co Ltd
| 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 |
5 617
|
7 684
|
5 340
|
5 684
|
9 920
|
15 198
|
14 644
|
10 218
|
21 521
|
20 658
|
33 375
|
37 794
|
20 129
|
13 335
|
13 848
|
38 242
|
1
|
18 606
|
13 671
|
14 733
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 891
|
2 611
|
2 222
|
3 056
|
2 409
|
1 174
|
13
|
5
|
0
|
0
|
13 673
|
14 733
|
|
| Cash Equivalents |
5 617
|
7 684
|
5 340
|
5 684
|
9 920
|
15 198
|
14 644
|
10 218
|
18 630
|
18 047
|
31 153
|
34 738
|
17 720
|
12 161
|
13 835
|
38 237
|
1
|
18 606
|
2
|
0
|
|
| Short-Term Investments |
70
|
470
|
1 140
|
2 170
|
3 078
|
3 832
|
3 850
|
868
|
100
|
94
|
59
|
43
|
22 465
|
31 200
|
27 433
|
17 400
|
69 811
|
49 679
|
93 145
|
142 307
|
|
| Total Receivables |
19 145
|
16 584
|
16 814
|
18 288
|
15 468
|
31 120
|
41 154
|
33 147
|
20 693
|
18 083
|
17 635
|
21 861
|
24 709
|
25 436
|
26 362
|
26 291
|
25 502
|
27 886
|
29 692
|
25 403
|
|
| Accounts Receivables |
17 575
|
14 601
|
16 144
|
17 109
|
14 514
|
27 614
|
35 625
|
28 321
|
19 549
|
17 591
|
17 374
|
19 777
|
19 259
|
22 768
|
23 504
|
23 932
|
22 847
|
27 111
|
28 724
|
24 259
|
|
| Other Receivables |
1 570
|
1 983
|
670
|
1 179
|
954
|
3 506
|
5 529
|
4 826
|
1 144
|
492
|
261
|
2 084
|
5 450
|
2 668
|
2 858
|
2 359
|
2 655
|
775
|
968
|
1 144
|
|
| Inventory |
174
|
289
|
284
|
671
|
542
|
9 395
|
12 946
|
9 486
|
5 724
|
4 770
|
6 730
|
4 415
|
1 156
|
1 357
|
2 006
|
2 740
|
1 444
|
2 022
|
1 863
|
841
|
|
| Other Current Assets |
654
|
1 497
|
2 170
|
1 984
|
1 405
|
1 000
|
1 767
|
1 134
|
1 326
|
4 208
|
1 529
|
1 895
|
1 005
|
1 404
|
1 677
|
1 367
|
1 936
|
2 257
|
3 597
|
5 178
|
|
| Total Current Assets |
25 661
|
26 523
|
25 748
|
28 797
|
30 413
|
60 545
|
74 360
|
54 853
|
49 363
|
47 812
|
59 329
|
66 010
|
69 463
|
72 732
|
71 325
|
86 039
|
111 776
|
113 220
|
141 969
|
188 462
|
|
| PP&E Net |
1 450
|
1 696
|
5 776
|
5 946
|
5 853
|
12 397
|
16 425
|
16 056
|
11 404
|
8 162
|
7 109
|
6 924
|
8 543
|
8 049
|
25 266
|
25 523
|
26 184
|
26 667
|
19 898
|
19 454
|
|
| PP&E Gross |
1 450
|
1 696
|
5 776
|
5 946
|
5 853
|
12 397
|
16 425
|
16 056
|
11 404
|
8 162
|
7 109
|
6 924
|
8 543
|
8 049
|
25 266
|
25 523
|
26 184
|
26 667
|
19 898
|
19 454
|
|
| Accumulated Depreciation |
4 560
|
5 612
|
2 087
|
1 347
|
1 777
|
13 791
|
12 011
|
11 484
|
6 968
|
8 051
|
9 029
|
9 250
|
7 603
|
8 742
|
9 303
|
7 072
|
6 272
|
8 201
|
8 784
|
8 519
|
|
| Intangible Assets |
4 812
|
6 591
|
8 085
|
6 757
|
5 025
|
6 668
|
9 069
|
10 738
|
12 516
|
11 022
|
7 709
|
6 450
|
4 484
|
2 796
|
234
|
251
|
541
|
476
|
406
|
261
|
|
| Goodwill |
809
|
403
|
66
|
39
|
12
|
2 343
|
722
|
722
|
722
|
2 052
|
1 350
|
903
|
903
|
903
|
903
|
781
|
781
|
781
|
781
|
781
|
|
| Note Receivable |
597
|
2 055
|
1 201
|
1 086
|
691
|
568
|
673
|
1 439
|
328
|
28
|
28
|
2 001
|
28
|
1 986
|
1 361
|
1 002
|
709
|
541
|
2 310
|
15 736
|
|
| Long-Term Investments |
4 773
|
4 344
|
2 600
|
1 887
|
6 720
|
1 524
|
835
|
2 482
|
2 215
|
4 615
|
2 117
|
2 201
|
847
|
848
|
2 063
|
2 031
|
1 750
|
1 763
|
6 820
|
6 829
|
|
| Other Long-Term Assets |
2 715
|
2 400
|
1 135
|
1 123
|
1 582
|
4 319
|
4 109
|
5 511
|
5 148
|
5 166
|
5 031
|
6 033
|
6 023
|
5 315
|
5 598
|
3 906
|
2 061
|
6 061
|
2 743
|
926
|
|
| Other Assets |
809
|
403
|
66
|
39
|
12
|
2 343
|
722
|
722
|
722
|
2 052
|
1 350
|
903
|
903
|
903
|
903
|
781
|
781
|
781
|
781
|
781
|
|
| Total Assets |
40 817
N/A
|
44 013
+8%
|
44 612
+1%
|
45 635
+2%
|
50 295
+10%
|
88 364
+76%
|
106 193
+20%
|
91 802
-14%
|
81 697
-11%
|
78 857
-3%
|
82 674
+5%
|
90 523
+9%
|
90 292
0%
|
92 630
+3%
|
106 752
+15%
|
119 533
+12%
|
143 802
+20%
|
149 508
+4%
|
174 927
+17%
|
232 449
+33%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
6 030
|
6 954
|
3 961
|
4 594
|
4 979
|
9 063
|
20 282
|
13 113
|
4 570
|
2 374
|
3 864
|
4 878
|
4 541
|
5 653
|
4 904
|
4 646
|
4 103
|
4 744
|
5 853
|
4 091
|
|
| Accrued Liabilities |
308
|
16
|
60
|
73
|
150
|
669
|
945
|
1 045
|
971
|
1 214
|
1 130
|
1 551
|
1 698
|
1 313
|
1 459
|
1 886
|
1 621
|
2 945
|
2 521
|
2 970
|
|
| Short-Term Debt |
4 176
|
4 884
|
8 812
|
5 840
|
6 685
|
9 014
|
16 909
|
14 542
|
8 896
|
6 681
|
6 722
|
5 415
|
6 205
|
1 145
|
1 189
|
1 186
|
1 305
|
949
|
882
|
851
|
|
| Current Portion of Long-Term Debt |
4 483
|
7 821
|
0
|
0
|
1 645
|
1 354
|
1 547
|
577
|
1 089
|
894
|
100
|
0
|
0
|
0
|
1 011
|
1 190
|
1 365
|
1 080
|
1 142
|
1 037
|
|
| Other Current Liabilities |
1 161
|
1 660
|
3 060
|
3 811
|
3 588
|
10 576
|
9 953
|
11 450
|
8 192
|
8 820
|
7 976
|
8 060
|
6 051
|
6 668
|
11 050
|
17 169
|
18 879
|
19 208
|
23 065
|
31 297
|
|
| Total Current Liabilities |
16 157
|
21 335
|
15 893
|
14 318
|
17 047
|
30 676
|
49 636
|
40 727
|
23 718
|
19 983
|
19 792
|
19 903
|
18 494
|
14 778
|
19 613
|
26 077
|
27 273
|
28 925
|
33 462
|
40 246
|
|
| Long-Term Debt |
8 733
|
92
|
5 163
|
4 045
|
2 400
|
4 955
|
3 929
|
3 791
|
2 500
|
1 951
|
25
|
0
|
0
|
0
|
1 739
|
1 377
|
966
|
2 198
|
1 670
|
1 552
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 136
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1 064
|
1 314
|
1 161
|
107
|
361
|
302
|
187
|
249
|
333
|
320
|
331
|
345
|
292
|
3
|
2 960
|
|
| Other Liabilities |
1 201
|
1 698
|
640
|
1 084
|
854
|
696
|
1 205
|
2 092
|
1 932
|
865
|
995
|
1 092
|
1 220
|
905
|
1 090
|
1 248
|
2 266
|
3 548
|
5 785
|
6 646
|
|
| Total Liabilities |
26 090
N/A
|
23 124
-11%
|
21 696
-6%
|
19 448
-10%
|
20 302
+4%
|
37 392
+84%
|
56 084
+50%
|
47 771
-15%
|
28 257
-41%
|
22 437
-21%
|
20 511
-9%
|
20 808
+1%
|
19 465
-6%
|
15 350
-21%
|
22 122
+44%
|
28 372
+28%
|
30 160
+6%
|
34 379
+14%
|
40 914
+19%
|
54 539
+33%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
8 176
|
9 106
|
9 988
|
10 235
|
10 235
|
11 799
|
12 072
|
12 166
|
12 187
|
12 188
|
12 188
|
12 198
|
12 198
|
12 198
|
12 198
|
12 198
|
12 198
|
12 198
|
12 198
|
12 198
|
|
| Retained Earnings |
4 568
|
5 703
|
3 996
|
5 853
|
9 709
|
14 716
|
10 933
|
3 997
|
12 929
|
15 142
|
20 796
|
27 903
|
29 448
|
34 349
|
41 586
|
48 202
|
70 767
|
71 426
|
89 962
|
133 763
|
|
| Additional Paid In Capital |
2 164
|
5 962
|
8 925
|
9 826
|
9 826
|
23 881
|
25 676
|
26 564
|
26 940
|
27 371
|
27 455
|
28 798
|
28 877
|
28 951
|
29 124
|
30 014
|
30 049
|
31 509
|
31 509
|
32 100
|
|
| Unrealized Security Profit/Loss |
51
|
79
|
403
|
126
|
340
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
130
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
|
| Other Equity |
0
|
197
|
411
|
401
|
565
|
576
|
1 427
|
1 443
|
1 522
|
1 857
|
1 861
|
954
|
442
|
1 921
|
1 859
|
884
|
765
|
134
|
481
|
14
|
|
| Total Equity |
14 727
N/A
|
20 888
+42%
|
22 916
+10%
|
26 187
+14%
|
29 994
+15%
|
50 972
+70%
|
50 109
-2%
|
44 031
-12%
|
53 440
+21%
|
56 420
+6%
|
62 163
+10%
|
69 715
+12%
|
70 827
+2%
|
77 280
+9%
|
84 630
+10%
|
91 161
+8%
|
113 642
+25%
|
115 129
+1%
|
134 013
+16%
|
177 909
+33%
|
|
| Total Liabilities & Equity |
40 817
N/A
|
44 013
+8%
|
44 612
+1%
|
45 635
+2%
|
50 295
+10%
|
88 364
+76%
|
106 193
+20%
|
91 802
-14%
|
81 697
-11%
|
78 857
-3%
|
82 674
+5%
|
90 523
+9%
|
90 292
0%
|
92 630
+3%
|
106 752
+15%
|
119 533
+12%
|
143 802
+20%
|
149 508
+4%
|
174 927
+17%
|
232 449
+33%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
16
|
18
|
20
|
20
|
20
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|