Telefield Inc
KOSDAQ:091440
Balance Sheet
Balance Sheet Decomposition
Telefield Inc
Telefield Inc
Balance Sheet
Telefield Inc
| Dec-2004 | 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 |
318
|
2 180
|
70
|
6 567
|
1 631
|
2 997
|
140
|
1 354
|
3 528
|
1 185
|
1 053
|
1 573
|
5 730
|
4 556
|
6 064
|
4 915
|
22 644
|
8 854
|
521
|
9 706
|
18 673
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
12
|
0
|
0
|
0
|
0
|
0
|
278
|
116
|
85
|
12
|
5
|
2
|
|
| Cash Equivalents |
318
|
2 180
|
70
|
6 567
|
1 631
|
2 997
|
140
|
1 354
|
3 527
|
1 173
|
1 053
|
1 573
|
5 730
|
4 556
|
6 064
|
4 637
|
22 528
|
8 768
|
509
|
9 701
|
18 671
|
|
| Short-Term Investments |
0
|
25
|
144
|
0
|
4 001
|
1 995
|
390
|
3 504
|
3 133
|
1 004
|
4
|
300
|
165
|
138
|
0
|
0
|
0
|
0
|
0
|
0
|
1 120
|
|
| Total Receivables |
1 038
|
1 997
|
8 817
|
5 476
|
11 487
|
9 273
|
11 305
|
12 709
|
7 801
|
15 358
|
16 070
|
20 796
|
15 415
|
14 103
|
10 101
|
16 305
|
9 562
|
12 102
|
3 588
|
7 713
|
5 328
|
|
| Accounts Receivables |
1 038
|
1 997
|
8 804
|
5 432
|
11 014
|
8 937
|
11 174
|
12 430
|
7 695
|
14 120
|
15 832
|
20 687
|
15 262
|
13 880
|
8 957
|
16 174
|
9 401
|
12 059
|
3 564
|
7 616
|
4 746
|
|
| Other Receivables |
0
|
0
|
13
|
44
|
473
|
336
|
131
|
279
|
106
|
1 238
|
238
|
109
|
153
|
223
|
1 144
|
131
|
161
|
43
|
23
|
98
|
581
|
|
| Inventory |
1 448
|
2 711
|
3 301
|
4 073
|
3 583
|
8 631
|
11 807
|
10 339
|
10 676
|
11 095
|
17 504
|
16 902
|
18 197
|
19 766
|
18 102
|
21 704
|
17 354
|
12 114
|
13 027
|
11 482
|
15 793
|
|
| Other Current Assets |
14
|
386
|
220
|
505
|
147
|
741
|
1 075
|
453
|
376
|
617
|
516
|
639
|
229
|
526
|
291
|
389
|
291
|
1 644
|
1 006
|
238
|
2 432
|
|
| Total Current Assets |
2 817
|
7 299
|
12 552
|
16 621
|
20 849
|
23 637
|
24 717
|
28 359
|
25 514
|
29 258
|
35 147
|
40 210
|
39 736
|
39 089
|
34 558
|
43 313
|
49 852
|
34 713
|
18 141
|
29 139
|
43 346
|
|
| PP&E Net |
57
|
110
|
139
|
232
|
345
|
577
|
861
|
4 538
|
4 206
|
3 987
|
4 168
|
3 980
|
3 735
|
3 569
|
3 505
|
4 426
|
6 158
|
5 490
|
17 419
|
11 919
|
52 752
|
|
| PP&E Gross |
57
|
110
|
139
|
232
|
345
|
577
|
861
|
4 538
|
4 206
|
3 987
|
0
|
0
|
0
|
0
|
0
|
4 426
|
6 158
|
5 490
|
17 419
|
11 919
|
52 752
|
|
| Accumulated Depreciation |
134
|
177
|
285
|
448
|
585
|
957
|
990
|
1 242
|
1 695
|
2 136
|
0
|
0
|
0
|
0
|
0
|
5 289
|
6 589
|
7 783
|
6 154
|
5 562
|
6 858
|
|
| Intangible Assets |
917
|
654
|
886
|
1 683
|
3 013
|
4 669
|
5 508
|
5 263
|
6 999
|
6 954
|
4 858
|
3 358
|
4 453
|
5 635
|
5 134
|
3 387
|
2 700
|
2 196
|
1 373
|
770
|
4 130
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
596
|
596
|
596
|
596
|
596
|
1 813
|
0
|
0
|
14 714
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1 190
|
438
|
415
|
417
|
143
|
230
|
339
|
324
|
417
|
0
|
0
|
0
|
0
|
0
|
27
|
|
| Long-Term Investments |
35
|
136
|
104
|
123
|
123
|
128
|
128
|
41
|
77
|
113
|
149
|
185
|
5 292
|
4 953
|
4 876
|
4 795
|
2 774
|
2 787
|
7 270
|
364
|
12 870
|
|
| Other Long-Term Assets |
61
|
106
|
70
|
231
|
1 356
|
1 762
|
612
|
756
|
776
|
901
|
904
|
1 100
|
1 015
|
669
|
355
|
1 703
|
369
|
469
|
559
|
737
|
1 378
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
596
|
596
|
596
|
596
|
596
|
1 813
|
0
|
0
|
14 714
|
|
| Total Assets |
3 887
N/A
|
8 306
+114%
|
13 752
+66%
|
18 891
+37%
|
25 687
+36%
|
30 774
+20%
|
33 016
+7%
|
39 394
+19%
|
37 986
-4%
|
41 631
+10%
|
45 369
+9%
|
49 062
+8%
|
55 166
+12%
|
54 836
-1%
|
49 442
-10%
|
58 220
+18%
|
62 449
+7%
|
47 467
-24%
|
44 764
-6%
|
42 929
-4%
|
129 216
+201%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
1 494
|
1 797
|
1 831
|
2 341
|
4 426
|
6 408
|
3 443
|
5 001
|
5 180
|
8 143
|
7 272
|
13 962
|
9 631
|
9 243
|
6 335
|
6 394
|
8 055
|
6 828
|
3 131
|
5 311
|
3 264
|
|
| Accrued Liabilities |
99
|
362
|
3
|
1
|
2
|
11
|
8
|
8
|
43
|
77
|
0
|
0
|
0
|
0
|
0
|
166
|
186
|
262
|
237
|
838
|
914
|
|
| Short-Term Debt |
600
|
790
|
900
|
2 319
|
1 324
|
3 045
|
4 474
|
7 010
|
5 148
|
5 093
|
5 052
|
1 560
|
3 300
|
3 841
|
6 531
|
5 978
|
11 205
|
8 455
|
8 754
|
2 474
|
3 327
|
|
| Current Portion of Long-Term Debt |
79
|
105
|
105
|
26
|
0
|
0
|
0
|
0
|
0
|
527
|
527
|
527
|
7 717
|
8 460
|
382
|
10 809
|
3 608
|
3 820
|
5 546
|
2 793
|
2 021
|
|
| Other Current Liabilities |
89
|
988
|
801
|
907
|
1 000
|
837
|
2 308
|
1 424
|
1 126
|
1 534
|
65
|
28
|
160
|
2 214
|
930
|
6 505
|
8 850
|
6 797
|
2 674
|
3 389
|
16 120
|
|
| Total Current Liabilities |
2 361
|
4 041
|
3 639
|
5 596
|
6 752
|
10 301
|
10 233
|
13 443
|
11 497
|
15 374
|
12 916
|
16 077
|
20 808
|
23 757
|
14 178
|
29 851
|
31 904
|
26 163
|
20 343
|
14 806
|
25 645
|
|
| Long-Term Debt |
236
|
131
|
26
|
0
|
0
|
0
|
0
|
2 900
|
2 900
|
2 373
|
6 345
|
5 818
|
6 442
|
4 942
|
9 635
|
691
|
7 837
|
6 787
|
2 336
|
4 601
|
55 225
|
|
| Deferred Income Tax |
0
|
0
|
58
|
23
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 495
|
568
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
402
|
532
|
87
|
191
|
130
|
100
|
298
|
320
|
6 047
|
|
| Other Liabilities |
382
|
239
|
329
|
225
|
308
|
298
|
14
|
13
|
13
|
14
|
30
|
37
|
3 020
|
565
|
3 286
|
461
|
1 981
|
356
|
1 742
|
610
|
512
|
|
| Total Liabilities |
2 979
N/A
|
4 412
+48%
|
4 053
-8%
|
5 844
+44%
|
7 107
+22%
|
10 600
+49%
|
10 247
-3%
|
16 356
+60%
|
14 411
-12%
|
17 761
+23%
|
19 292
+9%
|
21 932
+14%
|
30 673
+40%
|
29 796
-3%
|
27 185
-9%
|
31 194
+15%
|
41 852
+34%
|
33 206
-21%
|
28 213
-15%
|
20 904
-26%
|
87 430
+318%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
490
|
490
|
1 217
|
1 217
|
1 739
|
1 739
|
1 739
|
3 479
|
3 479
|
3 479
|
3 479
|
3 479
|
3 479
|
3 479
|
4 549
|
4 549
|
4 588
|
4 588
|
5 119
|
7 253
|
9 154
|
|
| Retained Earnings |
418
|
3 404
|
6 679
|
10 013
|
11 244
|
12 815
|
15 020
|
15 821
|
16 729
|
17 053
|
19 261
|
20 036
|
17 400
|
17 946
|
5 609
|
10 346
|
3 529
|
2 807
|
17 727
|
16 027
|
27 156
|
|
| Additional Paid In Capital |
0
|
0
|
1 803
|
1 816
|
6 096
|
6 119
|
6 119
|
4 379
|
4 379
|
4 379
|
4 379
|
4 460
|
4 460
|
4 460
|
12 943
|
12 863
|
13 213
|
13 213
|
17 225
|
24 720
|
60 553
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
172
|
172
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
499
|
499
|
0
|
531
|
902
|
932
|
0
|
0
|
0
|
0
|
0
|
844
|
844
|
844
|
844
|
844
|
844
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
110
|
110
|
110
|
110
|
1 042
|
844
|
844
|
844
|
844
|
80
|
80
|
80
|
12 949
|
7 094
|
79
|
|
| Total Equity |
908
N/A
|
3 894
+329%
|
9 699
+149%
|
13 047
+35%
|
18 580
+42%
|
20 174
+9%
|
22 769
+13%
|
23 038
+1%
|
23 575
+2%
|
23 870
+1%
|
26 077
+9%
|
27 130
+4%
|
24 494
-10%
|
25 040
+2%
|
22 256
-11%
|
27 026
+21%
|
20 598
-24%
|
14 261
-31%
|
16 551
+16%
|
22 025
+33%
|
41 786
+90%
|
|
| Total Liabilities & Equity |
3 887
N/A
|
8 306
+114%
|
13 752
+66%
|
18 891
+37%
|
25 687
+36%
|
30 774
+20%
|
33 016
+7%
|
39 394
+19%
|
37 986
-4%
|
41 631
+10%
|
45 369
+9%
|
49 062
+8%
|
55 166
+12%
|
54 836
-1%
|
49 442
-10%
|
58 220
+18%
|
62 449
+7%
|
47 467
-24%
|
44 764
-6%
|
42 929
-4%
|
129 216
+201%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
9
|
9
|
9
|
9
|
10
|
14
|
18
|
|