Hydro Lithium Inc
KOSDAQ:101670
Balance Sheet
Balance Sheet Decomposition
Hydro Lithium Inc
Hydro Lithium Inc
Balance Sheet
Hydro Lithium Inc
| 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 |
855
|
713
|
664
|
1 318
|
2 426
|
3 279
|
9 098
|
4 934
|
8 482
|
5 783
|
5 129
|
7 113
|
9 444
|
7 655
|
8 136
|
7 629
|
1 937
|
19 034
|
2 764
|
1 598
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
|
| Cash Equivalents |
855
|
713
|
664
|
1 318
|
2 426
|
3 279
|
9 096
|
4 933
|
8 481
|
5 782
|
5 127
|
7 112
|
9 444
|
7 654
|
8 135
|
7 628
|
1 936
|
19 033
|
2 762
|
1 598
|
|
| Short-Term Investments |
969
|
751
|
2 046
|
7 542
|
3 261
|
7 526
|
6 447
|
1 503
|
622
|
2 927
|
2 464
|
1 753
|
1 251
|
2 733
|
1 622
|
1 677
|
582
|
82 173
|
8 592
|
471
|
|
| Total Receivables |
2 890
|
3 257
|
4 833
|
6 065
|
6 454
|
5 998
|
5 758
|
5 162
|
3 602
|
2 309
|
3 669
|
3 209
|
3 600
|
2 797
|
1 991
|
2 801
|
3 289
|
8 838
|
28 216
|
3 568
|
|
| Accounts Receivables |
2 890
|
2 374
|
4 033
|
3 846
|
5 016
|
5 743
|
5 732
|
4 871
|
3 600
|
2 149
|
3 652
|
3 167
|
2 823
|
2 752
|
1 939
|
2 747
|
3 202
|
8 782
|
2 227
|
2 957
|
|
| Other Receivables |
0
|
883
|
800
|
2 219
|
1 438
|
255
|
26
|
291
|
2
|
160
|
17
|
42
|
777
|
45
|
52
|
54
|
87
|
56
|
25 989
|
610
|
|
| Inventory |
1 606
|
1 427
|
1 810
|
2 166
|
2 269
|
2 649
|
2 646
|
6 586
|
6 700
|
7 548
|
7 861
|
8 413
|
7 716
|
8 252
|
8 640
|
8 681
|
18 992
|
19 000
|
18 106
|
21 143
|
|
| Other Current Assets |
29
|
16
|
37
|
185
|
117
|
74
|
23
|
476
|
1 067
|
1 225
|
238
|
144
|
394
|
452
|
122
|
227
|
442
|
1 288
|
6 001
|
2 719
|
|
| Total Current Assets |
6 349
|
6 164
|
9 390
|
17 277
|
14 527
|
19 527
|
23 972
|
18 661
|
20 473
|
19 792
|
19 361
|
20 633
|
22 405
|
21 888
|
20 511
|
21 016
|
25 242
|
130 334
|
63 679
|
29 499
|
|
| PP&E Net |
2 327
|
4 195
|
4 105
|
3 608
|
3 443
|
5 954
|
5 725
|
8 897
|
8 765
|
10 045
|
9 837
|
9 378
|
17 700
|
16 340
|
14 518
|
5 168
|
6 090
|
6 652
|
32 900
|
63 089
|
|
| PP&E Gross |
2 327
|
4 195
|
4 105
|
3 608
|
3 443
|
5 954
|
5 725
|
8 897
|
8 765
|
10 045
|
9 837
|
9 378
|
17 700
|
16 340
|
14 518
|
5 168
|
6 090
|
6 652
|
32 900
|
63 089
|
|
| Accumulated Depreciation |
1 527
|
1 817
|
2 019
|
2 259
|
2 725
|
2 973
|
3 278
|
3 537
|
3 745
|
4 462
|
5 104
|
5 661
|
12 612
|
14 387
|
15 850
|
22 317
|
21 809
|
22 405
|
4 620
|
23 464
|
|
| Intangible Assets |
0
|
19
|
16
|
20
|
32
|
404
|
416
|
414
|
420
|
404
|
117
|
103
|
157
|
149
|
152
|
71
|
129
|
69
|
5 270
|
956
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
34
|
14
|
89
|
94
|
100
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
394
|
384
|
744
|
789
|
7 490
|
4 944
|
1 703
|
2 708
|
1 430
|
723
|
2 341
|
764
|
733
|
0
|
0
|
2 935
|
2 970
|
2 930
|
0
|
0
|
|
| Other Long-Term Assets |
66
|
69
|
69
|
56
|
447
|
69
|
25
|
1 723
|
1 726
|
1 323
|
1 378
|
1 279
|
387
|
488
|
352
|
571
|
141
|
491
|
333
|
481
|
|
| Total Assets |
9 135
N/A
|
10 831
+19%
|
14 323
+32%
|
21 750
+52%
|
25 939
+19%
|
30 898
+19%
|
31 840
+3%
|
32 442
+2%
|
32 848
+1%
|
32 300
-2%
|
33 123
+3%
|
32 251
-3%
|
41 482
+29%
|
38 971
-6%
|
35 532
-9%
|
29 761
-16%
|
34 572
+16%
|
140 476
+306%
|
102 181
-27%
|
94 025
-8%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
525
|
571
|
603
|
844
|
991
|
875
|
796
|
1 151
|
493
|
520
|
1 062
|
662
|
981
|
800
|
630
|
1 004
|
782
|
323
|
532
|
594
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
71
|
70
|
45
|
291
|
352
|
197
|
808
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 165
|
280
|
99
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
592
|
127
|
140
|
|
| Other Current Liabilities |
1 068
|
900
|
1 820
|
2 345
|
2 344
|
2 662
|
1 907
|
1 191
|
1 303
|
851
|
919
|
1 030
|
1 674
|
2 080
|
995
|
3 062
|
1 630
|
2 840
|
4 489
|
5 860
|
|
| Total Current Liabilities |
1 592
|
1 470
|
2 423
|
3 189
|
3 335
|
3 537
|
2 703
|
2 341
|
1 797
|
1 371
|
1 980
|
1 692
|
2 717
|
2 951
|
1 695
|
4 111
|
7 783
|
9 272
|
5 625
|
7 501
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
310
|
69 844
|
27 608
|
3 029
|
|
| Deferred Income Tax |
366
|
421
|
290
|
155
|
167
|
507
|
783
|
875
|
860
|
680
|
555
|
651
|
474
|
296
|
131
|
0
|
0
|
5 771
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 889
|
3 830
|
2 311
|
1 420
|
210
|
133
|
0
|
0
|
|
| Other Liabilities |
65
|
144
|
282
|
294
|
15
|
624
|
193
|
285
|
545
|
691
|
264
|
101
|
333
|
820
|
1 150
|
1 273
|
1 066
|
400
|
0
|
0
|
|
| Total Liabilities |
2 023
N/A
|
2 036
+1%
|
2 996
+47%
|
3 638
+21%
|
3 517
-3%
|
4 668
+33%
|
3 679
-21%
|
3 502
-5%
|
3 202
-9%
|
2 742
-14%
|
2 799
+2%
|
2 444
-13%
|
8 413
+244%
|
7 897
-6%
|
5 288
-33%
|
3 964
-25%
|
9 369
+136%
|
85 419
+812%
|
33 233
-61%
|
10 530
-68%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
600
|
980
|
1 500
|
1 980
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
3 780
|
4 467
|
8 419
|
10 834
|
|
| Retained Earnings |
6 512
|
7 777
|
9 787
|
13 079
|
17 268
|
18 961
|
21 592
|
22 410
|
23 139
|
23 093
|
23 840
|
24 051
|
27 279
|
25 270
|
24 440
|
19 992
|
19 428
|
16 302
|
24 486
|
42 535
|
|
| Additional Paid In Capital |
0
|
18
|
14
|
4 512
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
2 701
|
34 994
|
85 691
|
115 872
|
|
| Unrealized Security Profit/Loss |
0
|
20
|
26
|
2
|
133
|
2 248
|
2 166
|
2 129
|
2 106
|
2 063
|
2 081
|
2 082
|
2 115
|
2 131
|
2 131
|
2 131
|
30
|
30
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
1 460
|
1 460
|
1 460
|
2 079
|
2 079
|
2 079
|
2 079
|
2 079
|
2 806
|
2 806
|
2 806
|
2 806
|
2 806
|
2 806
|
2 806
|
2 806
|
2 806
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 131
|
2 131
|
2 131
|
2 131
|
|
| Total Equity |
7 112
N/A
|
8 795
+24%
|
11 327
+29%
|
18 112
+60%
|
22 422
+24%
|
26 229
+17%
|
28 160
+7%
|
28 941
+3%
|
29 647
+2%
|
29 558
0%
|
30 324
+3%
|
29 808
-2%
|
33 069
+11%
|
31 075
-6%
|
30 245
-3%
|
25 797
-15%
|
25 203
-2%
|
55 056
+118%
|
68 949
+25%
|
83 495
+21%
|
|
| Total Liabilities & Equity |
9 135
N/A
|
10 831
+19%
|
14 323
+32%
|
21 750
+52%
|
25 939
+19%
|
30 898
+19%
|
31 840
+3%
|
32 442
+2%
|
32 848
+1%
|
32 300
-2%
|
33 123
+3%
|
32 251
-3%
|
41 482
+29%
|
38 971
-6%
|
35 532
-9%
|
29 761
-16%
|
34 572
+16%
|
140 476
+306%
|
102 181
-27%
|
94 025
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
6
|
10
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
21
|
40
|
52
|
|