RFsemi Technologies Inc
KOSDAQ:096610
Balance Sheet
Balance Sheet Decomposition
RFsemi Technologies Inc
RFsemi Technologies Inc
Balance Sheet
RFsemi Technologies 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 |
3 764
|
1 347
|
1 658
|
4 667
|
5 740
|
3 156
|
2 637
|
2 227
|
2 724
|
3 045
|
7 086
|
8 695
|
9 822
|
7 663
|
5 217
|
4 577
|
3 514
|
3 359
|
741
|
1 746
|
1 864
|
|
| Cash Equivalents |
3 764
|
1 347
|
1 658
|
4 667
|
5 740
|
3 156
|
2 637
|
2 227
|
2 724
|
3 045
|
7 086
|
8 695
|
9 822
|
7 663
|
5 217
|
4 577
|
3 514
|
3 359
|
741
|
1 746
|
1 864
|
|
| Short-Term Investments |
110
|
300
|
942
|
1 547
|
103
|
900
|
600
|
100
|
100
|
348
|
254
|
90
|
90
|
81
|
8 245
|
1 005
|
3 000
|
1 000
|
0
|
0
|
0
|
|
| Total Receivables |
977
|
2 476
|
2 587
|
4 858
|
4 599
|
6 950
|
7 912
|
8 604
|
11 145
|
12 122
|
10 952
|
9 229
|
10 263
|
12 174
|
7 708
|
6 418
|
4 115
|
3 993
|
3 442
|
3 314
|
3 576
|
|
| Accounts Receivables |
891
|
2 454
|
2 583
|
4 533
|
4 272
|
6 706
|
6 909
|
7 909
|
10 140
|
10 382
|
9 976
|
9 229
|
10 263
|
11 958
|
7 445
|
5 379
|
3 243
|
2 687
|
3 216
|
2 971
|
3 358
|
|
| Other Receivables |
86
|
22
|
4
|
325
|
327
|
244
|
1 003
|
695
|
1 005
|
1 740
|
976
|
0
|
0
|
216
|
263
|
1 039
|
872
|
1 306
|
226
|
342
|
218
|
|
| Inventory |
1 045
|
2 119
|
2 708
|
3 769
|
6 741
|
7 628
|
11 666
|
18 094
|
16 944
|
19 044
|
21 956
|
21 527
|
20 910
|
22 479
|
30 834
|
41 557
|
31 518
|
33 368
|
26 350
|
10 506
|
9 229
|
|
| Other Current Assets |
59
|
107
|
149
|
80
|
337
|
231
|
227
|
568
|
283
|
310
|
322
|
257
|
443
|
497
|
536
|
578
|
991
|
1 842
|
20 429
|
752
|
274
|
|
| Total Current Assets |
5 955
|
6 348
|
8 045
|
14 920
|
17 520
|
18 866
|
23 041
|
29 592
|
31 196
|
34 869
|
40 571
|
39 797
|
41 528
|
42 893
|
52 540
|
54 135
|
43 137
|
43 563
|
50 961
|
16 317
|
14 942
|
|
| PP&E Net |
2 769
|
3 315
|
4 006
|
6 669
|
8 739
|
9 883
|
19 029
|
26 145
|
32 768
|
38 947
|
40 292
|
40 332
|
38 966
|
39 895
|
42 633
|
38 489
|
33 629
|
31 207
|
16 393
|
14 135
|
7 758
|
|
| PP&E Gross |
2 769
|
3 315
|
4 006
|
6 669
|
8 739
|
9 883
|
19 029
|
26 145
|
32 768
|
38 947
|
40 292
|
0
|
0
|
0
|
0
|
38 489
|
33 629
|
31 207
|
16 393
|
14 135
|
7 758
|
|
| Accumulated Depreciation |
1 550
|
2 422
|
3 375
|
4 579
|
6 457
|
8 638
|
9 907
|
12 140
|
14 594
|
17 586
|
21 465
|
0
|
0
|
0
|
0
|
44 732
|
49 660
|
53 948
|
51 913
|
53 348
|
49 646
|
|
| Intangible Assets |
695
|
681
|
764
|
1 112
|
1 451
|
2 235
|
2 876
|
3 472
|
3 504
|
3 356
|
4 213
|
5 213
|
5 197
|
5 822
|
6 806
|
6 344
|
4 046
|
3 271
|
2 076
|
0
|
68
|
|
| Note Receivable |
0
|
0
|
0
|
76
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
26
|
1
|
0
|
66
|
2
|
2
|
2
|
|
| Long-Term Investments |
20
|
44
|
0
|
0
|
601
|
643
|
0
|
0
|
0
|
0
|
500
|
2 690
|
2 408
|
2 218
|
143
|
436
|
423
|
430
|
419
|
0
|
0
|
|
| Other Long-Term Assets |
390
|
526
|
317
|
266
|
391
|
1 317
|
1 274
|
1 148
|
1 367
|
1 711
|
2 063
|
1 405
|
2 046
|
2 771
|
2 840
|
3 141
|
6 512
|
8 663
|
7 511
|
165
|
26
|
|
| Total Assets |
9 829
N/A
|
10 914
+11%
|
13 131
+20%
|
23 043
+75%
|
28 702
+25%
|
32 959
+15%
|
46 221
+40%
|
60 357
+31%
|
68 834
+14%
|
78 884
+15%
|
87 638
+11%
|
89 437
+2%
|
90 145
+1%
|
93 638
+4%
|
104 989
+12%
|
102 546
-2%
|
87 747
-14%
|
87 201
-1%
|
77 362
-11%
|
30 619
-60%
|
22 795
-26%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
195
|
457
|
354
|
752
|
733
|
1 563
|
2 524
|
3 357
|
2 994
|
4 259
|
2 563
|
6 803
|
7 046
|
6 246
|
4 497
|
638
|
491
|
1 443
|
1 575
|
878
|
608
|
|
| Accrued Liabilities |
186
|
370
|
113
|
390
|
187
|
727
|
871
|
593
|
659
|
669
|
762
|
0
|
0
|
0
|
0
|
1 243
|
899
|
980
|
864
|
585
|
672
|
|
| Short-Term Debt |
868
|
667
|
0
|
601
|
500
|
82
|
1 038
|
6 374
|
9 717
|
11 900
|
16 989
|
15 057
|
16 275
|
23 000
|
25 450
|
24 780
|
26 295
|
22 380
|
18 980
|
2 700
|
1 500
|
|
| Current Portion of Long-Term Debt |
1 325
|
212
|
431
|
398
|
486
|
633
|
475
|
1 153
|
1 887
|
1 906
|
3 914
|
2 625
|
4 865
|
565
|
1 135
|
9 472
|
2 174
|
5 470
|
13 872
|
4 545
|
3 000
|
|
| Other Current Liabilities |
746
|
613
|
439
|
665
|
1 004
|
600
|
2 548
|
2 389
|
4 225
|
4 635
|
2 768
|
522
|
1 040
|
332
|
2 429
|
4 686
|
3 366
|
6 618
|
7 257
|
3 500
|
2 534
|
|
| Total Current Liabilities |
3 320
|
2 318
|
1 337
|
2 805
|
2 911
|
3 605
|
7 456
|
13 866
|
19 482
|
23 370
|
26 996
|
25 007
|
29 226
|
30 143
|
33 510
|
40 818
|
33 225
|
36 890
|
42 547
|
12 208
|
8 314
|
|
| Long-Term Debt |
789
|
577
|
1 012
|
1 974
|
2 108
|
1 654
|
5 279
|
5 608
|
4 421
|
5 055
|
6 634
|
7 557
|
2 693
|
6 328
|
13 722
|
6 276
|
12 132
|
10 343
|
2 274
|
1 494
|
80
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
4
|
3
|
12
|
32
|
35
|
38
|
113
|
|
| Other Liabilities |
243
|
329
|
323
|
266
|
327
|
140
|
315
|
672
|
775
|
1 362
|
2 185
|
3 085
|
4 192
|
5 156
|
5 037
|
5 590
|
5 113
|
5 456
|
2 355
|
2 335
|
2 372
|
|
| Total Liabilities |
4 352
N/A
|
3 224
-26%
|
2 671
-17%
|
5 045
+89%
|
5 345
+6%
|
5 399
+1%
|
13 050
+142%
|
20 145
+54%
|
24 678
+23%
|
29 786
+21%
|
35 815
+20%
|
35 649
0%
|
36 110
+1%
|
41 643
+15%
|
52 265
+26%
|
52 681
+1%
|
50 458
-4%
|
52 657
+4%
|
47 142
-10%
|
15 999
-66%
|
10 878
-32%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
2 076
|
2 223
|
2 223
|
2 707
|
2 707
|
2 707
|
2 707
|
4 060
|
4 060
|
4 060
|
4 060
|
4 060
|
4 060
|
4 060
|
4 060
|
4 060
|
4 747
|
5 237
|
5 437
|
8 693
|
8 693
|
|
| Retained Earnings |
11
|
1 671
|
4 440
|
7 988
|
13 347
|
17 754
|
23 366
|
30 202
|
34 409
|
39 288
|
41 907
|
43 790
|
44 248
|
42 567
|
43 317
|
40 342
|
20 707
|
11 626
|
2 878
|
40 187
|
42 206
|
|
| Additional Paid In Capital |
3 411
|
3 796
|
3 796
|
7 303
|
7 303
|
7 303
|
7 303
|
5 950
|
5 950
|
5 950
|
5 950
|
5 950
|
5 950
|
5 950
|
7 072
|
7 072
|
13 198
|
18 750
|
18 435
|
42 434
|
42 434
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 434
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
1 000
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
204
|
206
|
0
|
263
|
200
|
94
|
12
|
222
|
581
|
1 726
|
611
|
363
|
70
|
9 227
|
3 680
|
1 562
|
|
| Total Equity |
5 477
N/A
|
7 690
+40%
|
10 460
+36%
|
17 998
+72%
|
23 357
+30%
|
27 559
+18%
|
33 171
+20%
|
40 212
+21%
|
44 156
+10%
|
49 098
+11%
|
51 823
+6%
|
53 788
+4%
|
54 036
+0%
|
51 996
-4%
|
52 724
+1%
|
49 865
-5%
|
37 289
-25%
|
34 543
-7%
|
30 221
-13%
|
14 620
-52%
|
11 917
-18%
|
|
| Total Liabilities & Equity |
9 829
N/A
|
10 914
+11%
|
13 131
+20%
|
23 043
+75%
|
28 702
+25%
|
32 959
+15%
|
46 221
+40%
|
60 357
+31%
|
68 834
+14%
|
78 884
+15%
|
87 638
+11%
|
89 437
+2%
|
90 145
+1%
|
93 638
+4%
|
104 989
+12%
|
102 546
-2%
|
87 747
-14%
|
87 201
-1%
|
77 362
-11%
|
30 619
-60%
|
22 795
-26%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
4
|
5
|
5
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
17
|
17
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|