Adaptive Plasma Technology Corp
KOSDAQ:089970
Balance Sheet
Balance Sheet Decomposition
Adaptive Plasma Technology Corp
Adaptive Plasma Technology Corp
Balance Sheet
Adaptive Plasma Technology Corp
| 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
|
1 654
|
4 204
|
15 774
|
41 333
|
57 254
|
86 333
|
48 143
|
68 174
|
91 961
|
|
| Cash |
0
|
0
|
1
|
2
|
2
|
4
|
3
|
1
|
0
|
0
|
|
| Cash Equivalents |
1
|
1 654
|
4 203
|
15 772
|
41 331
|
57 250
|
86 330
|
48 142
|
68 173
|
91 961
|
|
| Short-Term Investments |
0
|
270
|
3 100
|
23 862
|
0
|
2 998
|
5 096
|
28 575
|
2 255
|
1 787
|
|
| Total Receivables |
1 689
|
126
|
945
|
631
|
611
|
8 346
|
2 913
|
6 406
|
2 131
|
9 414
|
|
| Accounts Receivables |
766
|
122
|
85
|
631
|
611
|
8 303
|
2 862
|
6 120
|
1 378
|
8 861
|
|
| Other Receivables |
923
|
4
|
860
|
0
|
0
|
43
|
51
|
285
|
753
|
554
|
|
| Inventory |
4 393
|
9 890
|
13 975
|
17 526
|
16 687
|
41 361
|
39 276
|
61 531
|
67 847
|
46 795
|
|
| Other Current Assets |
142
|
473
|
924
|
655
|
1 264
|
1 556
|
136
|
530
|
343
|
508
|
|
| Total Current Assets |
6 225
|
12 413
|
23 148
|
58 448
|
59 896
|
111 515
|
133 755
|
145 184
|
140 751
|
150 464
|
|
| PP&E Net |
3 614
|
4 267
|
4 150
|
4 506
|
4 518
|
5 840
|
9 262
|
8 469
|
7 682
|
12 166
|
|
| PP&E Gross |
3 614
|
4 267
|
4 150
|
4 506
|
4 518
|
5 840
|
9 262
|
8 469
|
7 682
|
12 166
|
|
| Accumulated Depreciation |
2 851
|
2 719
|
2 476
|
2 791
|
2 980
|
3 183
|
4 127
|
5 401
|
6 455
|
7 317
|
|
| Intangible Assets |
96
|
126
|
96
|
192
|
145
|
381
|
376
|
540
|
429
|
367
|
|
| Long-Term Investments |
122
|
122
|
122
|
0
|
0
|
200
|
1 000
|
995
|
1 452
|
935
|
|
| Other Long-Term Assets |
21
|
4 065
|
2 098
|
1 529
|
974
|
486
|
1 240
|
1 446
|
611
|
1 771
|
|
| Total Assets |
10 077
N/A
|
20 992
+108%
|
29 615
+41%
|
64 675
+118%
|
65 533
+1%
|
118 422
+81%
|
145 632
+23%
|
156 634
+8%
|
150 926
-4%
|
165 704
+10%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4 288
|
4 617
|
3 621
|
7 424
|
3 746
|
20 570
|
14 897
|
9 293
|
2 841
|
9 255
|
|
| Accrued Liabilities |
52
|
100
|
107
|
204
|
157
|
214
|
459
|
2 077
|
284
|
1 933
|
|
| Short-Term Debt |
6 521
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
347
|
2 032
|
0
|
0
|
10
|
94
|
593
|
15 371
|
16 040
|
17 748
|
|
| Other Current Liabilities |
212
|
1 296
|
1 648
|
3 444
|
1 880
|
6 900
|
12 349
|
10 545
|
7 835
|
10 399
|
|
| Total Current Liabilities |
11 419
|
8 045
|
5 376
|
11 072
|
5 793
|
27 777
|
28 298
|
37 285
|
27 000
|
39 335
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
4
|
275
|
1 281
|
911
|
527
|
106
|
|
| Deferred Income Tax |
416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 270
|
1 186
|
295
|
177
|
233
|
714
|
1 950
|
526
|
1 224
|
1 962
|
|
| Total Liabilities |
13 105
N/A
|
9 230
-30%
|
5 671
-39%
|
11 250
+98%
|
6 031
-46%
|
28 766
+377%
|
31 529
+10%
|
38 722
+23%
|
28 751
-26%
|
41 403
+44%
|
|
| Equity | |||||||||||
| Common Stock |
947
|
1 918
|
2 139
|
2 323
|
2 323
|
2 356
|
2 370
|
2 807
|
2 807
|
2 816
|
|
| Retained Earnings |
12 906
|
982
|
11 832
|
29 311
|
39 054
|
62 425
|
93 677
|
100 014
|
93 039
|
89 438
|
|
| Additional Paid In Capital |
8 913
|
8 915
|
10 026
|
26 845
|
28 070
|
30 430
|
30 528
|
32 731
|
32 731
|
33 628
|
|
| Unrealized Security Profit/Loss |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
5 000
|
9 996
|
9 244
|
19 232
|
28 592
|
22 838
|
22 030
|
|
| Other Equity |
16
|
55
|
55
|
55
|
51
|
3 689
|
6 761
|
10 951
|
16 435
|
20 449
|
|
| Total Equity |
3 028
N/A
|
11 762
N/A
|
23 944
+104%
|
53 425
+123%
|
59 502
+11%
|
89 656
+51%
|
114 103
+27%
|
117 912
+3%
|
122 174
+4%
|
124 301
+2%
|
|
| Total Liabilities & Equity |
10 077
N/A
|
20 992
+108%
|
29 615
+41%
|
64 675
+118%
|
65 533
+1%
|
118 422
+81%
|
145 632
+23%
|
156 634
+8%
|
150 926
-4%
|
165 704
+10%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
19
|
19
|
21
|
23
|
21
|
22
|
22
|
21
|
22
|
22
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|