Hysonic Co Ltd
KOSDAQ:106080
Balance Sheet
Balance Sheet Decomposition
Hysonic Co Ltd
Hysonic Co Ltd
Balance Sheet
Hysonic Co Ltd
| 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 |
207
|
2 249
|
732
|
3 870
|
4 173
|
3 873
|
2 794
|
7 747
|
1 396
|
1 429
|
3 181
|
2 326
|
1 307
|
497
|
4 317
|
761
|
2 939
|
3 199
|
1 723
|
13 923
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
207
|
2 249
|
732
|
3 870
|
4 173
|
3 873
|
2 794
|
7 741
|
1 388
|
1 423
|
3 181
|
2 326
|
1 307
|
497
|
4 317
|
761
|
2 939
|
3 199
|
1 723
|
13 923
|
|
| Short-Term Investments |
368
|
904
|
239
|
273
|
6 253
|
12 063
|
11 884
|
3 500
|
453
|
0
|
0
|
13 985
|
7 334
|
0
|
0
|
0
|
273
|
207
|
0
|
0
|
|
| Total Receivables |
1 081
|
5 123
|
3 602
|
3 484
|
2 980
|
4 539
|
10 276
|
7 914
|
11 631
|
12 743
|
11 629
|
8 382
|
8 514
|
5 938
|
4 468
|
8 555
|
6 905
|
9 571
|
10 093
|
12 627
|
|
| Accounts Receivables |
455
|
2 533
|
2 101
|
2 568
|
2 293
|
4 021
|
9 721
|
7 673
|
11 356
|
11 641
|
11 617
|
8 273
|
8 359
|
5 924
|
4 446
|
8 518
|
6 890
|
9 569
|
3 919
|
7 916
|
|
| Other Receivables |
626
|
2 590
|
1 501
|
916
|
687
|
518
|
555
|
241
|
275
|
1 102
|
12
|
109
|
155
|
14
|
22
|
37
|
15
|
2
|
6 174
|
4 711
|
|
| Inventory |
500
|
760
|
1 330
|
2 334
|
1 929
|
2 399
|
3 161
|
3 012
|
1 902
|
2 282
|
2 093
|
2 222
|
3 044
|
2 019
|
1 312
|
1 582
|
2 645
|
2 385
|
1 739
|
1 360
|
|
| Other Current Assets |
490
|
99
|
80
|
1 060
|
218
|
1 465
|
1 520
|
760
|
708
|
1 103
|
932
|
717
|
531
|
262
|
236
|
517
|
853
|
270
|
2 358
|
3 843
|
|
| Total Current Assets |
2 646
|
9 134
|
5 983
|
11 021
|
15 553
|
24 339
|
29 635
|
22 934
|
16 089
|
17 557
|
17 835
|
27 632
|
20 730
|
8 716
|
10 334
|
11 415
|
13 615
|
15 632
|
15 913
|
31 753
|
|
| PP&E Net |
1 471
|
1 029
|
1 024
|
1 381
|
1 279
|
6 780
|
7 013
|
18 892
|
22 099
|
23 354
|
20 354
|
18 557
|
15 455
|
12 504
|
6 672
|
6 538
|
1 912
|
1 045
|
6 441
|
24 288
|
|
| PP&E Gross |
1 471
|
1 029
|
1 024
|
1 381
|
1 279
|
6 780
|
7 013
|
18 892
|
22 099
|
23 354
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 441
|
24 288
|
|
| Accumulated Depreciation |
1 408
|
1 919
|
2 390
|
3 257
|
2 992
|
8 342
|
10 025
|
10 954
|
14 074
|
19 244
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47 719
|
17 653
|
|
| Intangible Assets |
2 609
|
690
|
1 240
|
1 161
|
1 831
|
2 923
|
3 205
|
2 731
|
2 680
|
2 821
|
2 496
|
1 940
|
2 074
|
823
|
351
|
3
|
2
|
0
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
1 063
|
1 091
|
0
|
328
|
1 021
|
1 254
|
1 438
|
1 405
|
965
|
660
|
580
|
470
|
636
|
443
|
428
|
203
|
0
|
0
|
|
| Long-Term Investments |
1 476
|
1 781
|
1 717
|
3 400
|
4 040
|
33
|
299
|
312
|
608
|
369
|
31
|
31
|
31
|
479
|
460
|
3 080
|
876
|
1 724
|
0
|
0
|
|
| Other Long-Term Assets |
214
|
305
|
281
|
563
|
606
|
589
|
810
|
1 342
|
1 823
|
2 999
|
2 010
|
2 247
|
1 791
|
703
|
345
|
14
|
9
|
15
|
237
|
76
|
|
| Total Assets |
8 417
N/A
|
12 939
+54%
|
11 308
-13%
|
18 617
+65%
|
23 310
+25%
|
34 992
+50%
|
41 983
+20%
|
47 465
+13%
|
44 737
-6%
|
48 505
+8%
|
43 693
-10%
|
51 067
+17%
|
40 661
-20%
|
23 696
-42%
|
18 798
-21%
|
21 493
+14%
|
16 843
-22%
|
18 620
+11%
|
22 592
+21%
|
56 117
+148%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
734
|
2 298
|
2 987
|
4 636
|
3 665
|
3 732
|
5 220
|
3 269
|
4 667
|
8 401
|
6 638
|
6 604
|
7 606
|
5 781
|
1 555
|
6 002
|
5 433
|
2 107
|
5 028
|
1 617
|
|
| Accrued Liabilities |
0
|
20
|
2
|
11
|
0
|
244
|
81
|
207
|
634
|
249
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
116
|
110
|
|
| Short-Term Debt |
2 991
|
2 978
|
1 699
|
2 335
|
1 518
|
919
|
1 657
|
3 241
|
8 206
|
9 904
|
0
|
4 299
|
3 023
|
2 778
|
758
|
9
|
155
|
159
|
1 302
|
170
|
|
| Current Portion of Long-Term Debt |
162
|
1 430
|
3 309
|
195
|
0
|
0
|
3
|
0
|
0
|
400
|
6 606
|
11 084
|
5 040
|
20 765
|
4 090
|
9 165
|
292
|
194
|
2 260
|
14 454
|
|
| Other Current Liabilities |
904
|
612
|
781
|
867
|
1 058
|
1 334
|
2 214
|
3 441
|
3 018
|
2 735
|
393
|
166
|
177
|
1 687
|
55
|
0
|
0
|
44
|
880
|
4 545
|
|
| Total Current Liabilities |
4 791
|
7 338
|
8 779
|
8 043
|
6 241
|
6 229
|
9 175
|
10 158
|
16 525
|
21 688
|
13 636
|
22 152
|
15 846
|
31 011
|
6 458
|
15 176
|
5 880
|
2 539
|
9 587
|
20 896
|
|
| Long-Term Debt |
3 833
|
3 572
|
195
|
1 146
|
0
|
0
|
2 424
|
2 513
|
0
|
5 433
|
5 020
|
1 233
|
1 458
|
423
|
38
|
443
|
848
|
316
|
916
|
380
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
23
|
142
|
75
|
98
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
216
|
170
|
295
|
475
|
90
|
351
|
582
|
333
|
871
|
1 588
|
1 346
|
1 363
|
1 473
|
1 520
|
1 077
|
649
|
177
|
162
|
153
|
107
|
|
| Total Liabilities |
8 840
N/A
|
11 080
+25%
|
9 269
-16%
|
9 665
+4%
|
6 331
-34%
|
6 580
+4%
|
12 180
+85%
|
13 004
+7%
|
17 396
+34%
|
28 710
+65%
|
20 002
-30%
|
24 555
+23%
|
18 799
-23%
|
33 095
+76%
|
7 648
-77%
|
16 450
+115%
|
6 905
-58%
|
3 017
-56%
|
10 656
+253%
|
21 384
+101%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
1 050
|
1 556
|
1 556
|
2 026
|
2 135
|
2 620
|
3 391
|
3 550
|
5 322
|
5 322
|
5 713
|
6 890
|
15 341
|
20 646
|
14 762
|
14 641
|
12 334
|
14 064
|
15 474
|
25 135
|
|
| Retained Earnings |
3 411
|
7 236
|
7 355
|
3 352
|
3 683
|
4 954
|
5 757
|
9 564
|
3 756
|
4 300
|
3 673
|
11 030
|
20 187
|
63 558
|
75 974
|
82 151
|
40 547
|
39 649
|
51 190
|
55 617
|
|
| Additional Paid In Capital |
1 950
|
7 541
|
7 541
|
9 471
|
10 599
|
20 560
|
20 355
|
21 444
|
19 591
|
19 591
|
22 202
|
33 510
|
29 417
|
35 962
|
75 839
|
75 954
|
41 557
|
43 150
|
48 308
|
65 581
|
|
| Unrealized Security Profit/Loss |
12
|
1
|
297
|
808
|
563
|
4
|
4
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
629
|
629
|
629
|
631
|
631
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
911
|
933
|
546
|
697
|
186
|
552
|
2 857
|
2 709
|
2 449
|
3 478
|
3 401
|
3 406
|
1 947
|
634
|
344
|
|
| Total Equity |
423
N/A
|
1 859
N/A
|
2 039
+10%
|
8 952
+339%
|
16 979
+90%
|
28 412
+67%
|
29 803
+5%
|
34 462
+16%
|
27 341
-21%
|
19 795
-28%
|
23 690
+20%
|
26 512
+12%
|
21 862
-18%
|
9 399
N/A
|
11 150
N/A
|
5 042
-55%
|
9 938
+97%
|
15 603
+57%
|
11 936
-24%
|
34 734
+191%
|
|
| Total Liabilities & Equity |
8 417
N/A
|
12 939
+54%
|
11 308
-13%
|
18 617
+65%
|
23 310
+25%
|
34 992
+50%
|
41 983
+20%
|
47 465
+13%
|
44 737
-6%
|
48 505
+8%
|
43 693
-10%
|
51 067
+17%
|
40 661
-20%
|
23 696
-42%
|
18 798
-21%
|
21 493
+14%
|
16 843
-22%
|
18 620
+11%
|
22 592
+21%
|
56 117
+148%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
15
|
7
|
7
|
17
|
18
|
31
|
|