Hct Co Ltd
KOSDAQ:072990
Balance Sheet
Balance Sheet Decomposition
Hct Co Ltd
Hct Co Ltd
Balance Sheet
Hct Co Ltd
| 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 |
3 261
|
7 178
|
6 546
|
15 745
|
9 352
|
10 521
|
12 575
|
9 268
|
27 146
|
15 417
|
10 146
|
14 712
|
|
| Cash |
2 986
|
6 978
|
6 135
|
0
|
0
|
0
|
12 016
|
8 182
|
12 545
|
6 669
|
11
|
16
|
|
| Cash Equivalents |
275
|
200
|
411
|
15 745
|
9 352
|
10 521
|
559
|
1 086
|
14 601
|
8 748
|
10 135
|
14 696
|
|
| Short-Term Investments |
400
|
2 700
|
910
|
6 640
|
2 033
|
2 033
|
1 590
|
6 056
|
3 053
|
9 051
|
4 620
|
4 400
|
|
| Total Receivables |
8 944
|
7 641
|
6 340
|
8 193
|
7 944
|
11 628
|
11 575
|
11 552
|
15 275
|
15 376
|
18 877
|
22 656
|
|
| Accounts Receivables |
8 941
|
7 494
|
6 328
|
8 110
|
7 536
|
11 568
|
11 551
|
11 452
|
14 626
|
12 050
|
15 178
|
19 814
|
|
| Other Receivables |
3
|
147
|
12
|
83
|
408
|
60
|
24
|
100
|
649
|
3 326
|
3 699
|
2 842
|
|
| Inventory |
853
|
649
|
39
|
36
|
59
|
1 463
|
205
|
35
|
60
|
143
|
138
|
223
|
|
| Other Current Assets |
249
|
288
|
255
|
363
|
711
|
824
|
489
|
1 014
|
1 014
|
2 271
|
3 223
|
6 199
|
|
| Total Current Assets |
13 708
|
18 455
|
14 090
|
30 977
|
20 099
|
26 468
|
26 433
|
27 924
|
34 011
|
35 607
|
37 003
|
48 190
|
|
| PP&E Net |
13 236
|
15 860
|
19 834
|
24 706
|
40 691
|
40 990
|
45 550
|
51 769
|
79 391
|
85 288
|
92 482
|
109 436
|
|
| PP&E Gross |
13 236
|
15 860
|
19 834
|
0
|
0
|
0
|
45 550
|
51 769
|
79 391
|
85 288
|
92 482
|
109 436
|
|
| Accumulated Depreciation |
12 966
|
14 439
|
13 506
|
0
|
0
|
0
|
29 777
|
33 194
|
41 538
|
50 007
|
60 338
|
72 910
|
|
| Intangible Assets |
646
|
586
|
325
|
657
|
922
|
1 457
|
1 445
|
1 390
|
1 099
|
3 339
|
3 027
|
2 634
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1 095
|
1 095
|
1 095
|
1 095
|
1 583
|
1 583
|
135
|
|
| Note Receivable |
0
|
24
|
0
|
222
|
251
|
221
|
299
|
356
|
0
|
690
|
490
|
313
|
|
| Long-Term Investments |
695
|
1 221
|
635
|
359
|
520
|
447
|
345
|
12
|
0
|
269
|
300
|
751
|
|
| Other Long-Term Assets |
219
|
276
|
429
|
231
|
283
|
275
|
292
|
2 031
|
4 563
|
5 797
|
6 205
|
5 737
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1 095
|
1 095
|
1 095
|
1 095
|
1 583
|
1 583
|
135
|
|
| Total Assets |
28 504
N/A
|
36 422
+28%
|
35 313
-3%
|
57 151
+62%
|
62 766
+10%
|
70 953
+13%
|
75 459
+6%
|
84 578
+12%
|
120 158
+42%
|
132 573
+10%
|
141 091
+6%
|
167 196
+19%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
491
|
234
|
250
|
242
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
1 093
|
1 552
|
1 091
|
0
|
0
|
0
|
833
|
1 124
|
1 204
|
1 020
|
1 668
|
1 901
|
|
| Short-Term Debt |
1 300
|
3 300
|
4 300
|
5 300
|
9 300
|
9 300
|
12 300
|
12 300
|
14 300
|
19 300
|
20 300
|
21 940
|
|
| Current Portion of Long-Term Debt |
908
|
914
|
2 325
|
2 405
|
289
|
2 162
|
1 731
|
3 074
|
4 080
|
4 026
|
9 351
|
3 255
|
|
| Other Current Liabilities |
4 119
|
7 471
|
4 249
|
3 002
|
5 182
|
8 899
|
6 048
|
6 553
|
6 879
|
9 093
|
8 626
|
12 035
|
|
| Total Current Liabilities |
7 910
|
13 471
|
12 216
|
10 948
|
14 771
|
20 361
|
20 911
|
23 051
|
26 462
|
33 439
|
39 945
|
39 132
|
|
| Long-Term Debt |
5 068
|
4 669
|
2 732
|
2 376
|
5 135
|
4 424
|
3 262
|
2 660
|
23 872
|
22 324
|
16 698
|
32 859
|
|
| Deferred Income Tax |
118
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
10
|
9
|
2
|
0
|
0
|
81
|
28
|
78
|
100
|
3 141
|
2 917
|
1 613
|
|
| Other Liabilities |
1 674
|
1 894
|
1 599
|
862
|
79
|
898
|
1 536
|
611
|
572
|
589
|
704
|
776
|
|
| Total Liabilities |
14 779
N/A
|
20 237
+37%
|
16 550
-18%
|
14 186
-14%
|
19 985
+41%
|
25 764
+29%
|
25 737
0%
|
26 400
+3%
|
51 007
+93%
|
59 494
+17%
|
60 263
+1%
|
74 380
+23%
|
|
| Equity | |||||||||||||
| Common Stock |
698
|
803
|
858
|
2 290
|
2 290
|
2 290
|
3 435
|
3 464
|
3 498
|
3 536
|
3 585
|
3 644
|
|
| Retained Earnings |
13 034
|
15 387
|
19 951
|
21 905
|
21 908
|
24 190
|
29 157
|
38 864
|
47 896
|
53 170
|
60 488
|
68 308
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
18 711
|
18 711
|
18 711
|
17 559
|
17 531
|
18 193
|
18 193
|
18 193
|
16 378
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
4
|
0
|
0
|
0
|
468
|
1 369
|
624
|
2 651
|
2 672
|
0
|
|
| Other Equity |
7
|
4
|
2 041
|
59
|
127
|
1
|
38
|
313
|
189
|
831
|
1 233
|
4 486
|
|
| Total Equity |
13 725
N/A
|
16 185
+18%
|
18 763
+16%
|
42 965
+129%
|
42 781
0%
|
45 189
+6%
|
49 722
+10%
|
58 178
+17%
|
69 152
+19%
|
73 078
+6%
|
80 827
+11%
|
92 816
+15%
|
|
| Total Liabilities & Equity |
28 504
N/A
|
36 422
+28%
|
35 313
-3%
|
57 151
+62%
|
62 766
+10%
|
70 953
+13%
|
75 459
+6%
|
84 578
+12%
|
120 158
+42%
|
132 573
+10%
|
141 091
+6%
|
167 196
+19%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
15
|
|