AT Semicon Co Ltd
KOSDAQ:089530
Balance Sheet
Balance Sheet Decomposition
AT Semicon Co Ltd
AT Semicon Co Ltd
Balance Sheet
AT Semicon Co Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
5 480
|
512
|
1 734
|
668
|
2 591
|
4 069
|
5 521
|
2 274
|
16 898
|
17 232
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Cash Equivalents |
5 480
|
512
|
1 734
|
668
|
2 591
|
4 069
|
5 521
|
2 272
|
16 898
|
17 232
|
|
| Short-Term Investments |
1 667
|
4 029
|
870
|
0
|
8
|
400
|
0
|
0
|
40 543
|
0
|
|
| Total Receivables |
23 261
|
23 172
|
9 501
|
11 974
|
8 331
|
7 135
|
12 243
|
9 107
|
24 811
|
6 883
|
|
| Accounts Receivables |
22 981
|
17 107
|
8 868
|
8 291
|
7 084
|
7 121
|
10 629
|
7 866
|
9 634
|
1 762
|
|
| Other Receivables |
280
|
6 065
|
633
|
3 683
|
1 247
|
14
|
1 614
|
1 241
|
15 177
|
5 121
|
|
| Inventory |
2 739
|
3 639
|
4 734
|
3 628
|
4 478
|
4 604
|
6 326
|
7 009
|
9 595
|
2 612
|
|
| Other Current Assets |
1 226
|
9 670
|
5 419
|
3 629
|
1 631
|
566
|
1 903
|
1 529
|
14 464
|
3 244
|
|
| Total Current Assets |
34 373
|
41 022
|
22 257
|
19 898
|
17 040
|
16 774
|
25 994
|
19 919
|
106 311
|
29 972
|
|
| PP&E Net |
183 706
|
138 176
|
112 252
|
84 005
|
76 574
|
81 440
|
123 760
|
134 559
|
130 893
|
29 338
|
|
| PP&E Gross |
183 706
|
138 176
|
112 252
|
84 005
|
0
|
0
|
123 760
|
134 559
|
130 893
|
29 338
|
|
| Accumulated Depreciation |
251 508
|
205 457
|
224 971
|
169 244
|
0
|
0
|
182 027
|
196 012
|
209 014
|
83 610
|
|
| Intangible Assets |
5 059
|
3 815
|
1 582
|
1 092
|
638
|
1 005
|
669
|
4 607
|
5 106
|
1 434
|
|
| Goodwill |
10 086
|
9 250
|
0
|
0
|
0
|
0
|
375
|
8
|
3 200
|
0
|
|
| Note Receivable |
7
|
5
|
2 268
|
0
|
0
|
0
|
0
|
165
|
0
|
0
|
|
| Long-Term Investments |
1 888
|
834
|
813
|
712
|
1 330
|
726
|
1 006
|
9 120
|
30 934
|
2 061
|
|
| Other Long-Term Assets |
4 792
|
6 536
|
1 525
|
1 252
|
0
|
600
|
740
|
912
|
4 844
|
34 956
|
|
| Other Assets |
10 086
|
9 250
|
0
|
0
|
0
|
0
|
375
|
8
|
3 200
|
0
|
|
| Total Assets |
239 912
N/A
|
199 637
-17%
|
140 697
-30%
|
106 960
-24%
|
95 581
-11%
|
100 545
+5%
|
152 544
+52%
|
169 290
+11%
|
281 288
+66%
|
97 760
-65%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
5 079
|
8 080
|
6 318
|
6 234
|
10 731
|
13 330
|
7 466
|
8 940
|
9 588
|
1
|
|
| Accrued Liabilities |
2 195
|
928
|
2 335
|
1 593
|
0
|
0
|
2 209
|
2 645
|
2 791
|
643
|
|
| Short-Term Debt |
55 240
|
47 700
|
49 200
|
43 477
|
35 150
|
30 950
|
40 654
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
28 383
|
39 777
|
22 103
|
15 258
|
10 174
|
5 787
|
21 928
|
66 741
|
60 290
|
11 367
|
|
| Other Current Liabilities |
8 587
|
11 739
|
5 099
|
6 769
|
255
|
139
|
17 680
|
25 771
|
51 380
|
3 594
|
|
| Total Current Liabilities |
99 485
|
108 223
|
85 055
|
73 331
|
56 310
|
50 207
|
89 937
|
104 097
|
124 049
|
15 605
|
|
| Long-Term Debt |
56 139
|
33 003
|
17 031
|
4 971
|
816
|
7 522
|
17 249
|
16 261
|
44 571
|
427
|
|
| Deferred Income Tax |
0
|
0
|
1 097
|
1 207
|
1 207
|
1 207
|
2 105
|
1 863
|
1 526
|
531
|
|
| Minority Interest |
12 051
|
0
|
0
|
0
|
0
|
0
|
1 677
|
848
|
53 172
|
28 804
|
|
| Other Liabilities |
4 391
|
4 740
|
4 829
|
4 632
|
5 532
|
4 587
|
4 920
|
8 052
|
17 101
|
9 135
|
|
| Total Liabilities |
172 065
N/A
|
145 966
-15%
|
108 012
-26%
|
84 141
-22%
|
63 865
-24%
|
63 523
-1%
|
115 888
+82%
|
131 120
+13%
|
240 419
+83%
|
54 503
-77%
|
|
| Equity | |||||||||||
| Common Stock |
23 165
|
25 343
|
28 966
|
29 843
|
32 322
|
35 571
|
41 287
|
63 308
|
15 481
|
36 139
|
|
| Retained Earnings |
5 607
|
15 392
|
39 522
|
51 780
|
46 923
|
44 291
|
53 214
|
84 053
|
62 318
|
124 842
|
|
| Additional Paid In Capital |
47 780
|
48 877
|
42 776
|
43 899
|
44 608
|
44 839
|
45 280
|
55 573
|
84 617
|
134 461
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2 799
|
3 190
|
0
|
0
|
5 628
|
5 698
|
5 092
|
1 869
|
|
| Treasury Stock |
7 923
|
3 805
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 370
|
|
| Other Equity |
783
|
1 351
|
2 333
|
2 333
|
1 709
|
902
|
2 325
|
2 355
|
2 003
|
2 000
|
|
| Total Equity |
67 847
N/A
|
53 671
-21%
|
32 685
-39%
|
22 818
-30%
|
31 716
+39%
|
37 022
+17%
|
36 655
-1%
|
38 170
+4%
|
40 869
+7%
|
43 257
+6%
|
|
| Total Liabilities & Equity |
239 912
N/A
|
199 637
-17%
|
140 697
-30%
|
106 960
-24%
|
95 581
-11%
|
100 545
+5%
|
152 544
+52%
|
169 290
+11%
|
281 288
+66%
|
97 760
-65%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
4
|
5
|
6
|
6
|
7
|
7
|
9
|
13
|
31
|
72
|
|