Toptec Co Ltd
KOSDAQ:108230
Balance Sheet
Balance Sheet Decomposition
Toptec Co Ltd
Toptec Co Ltd
Balance Sheet
Toptec Co Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
22 615
|
27 240
|
73 107
|
58 301
|
15 420
|
128 492
|
239 360
|
207 718
|
147 276
|
129 178
|
99 290
|
76 326
|
|
| Cash |
0
|
12 076
|
17 655
|
6 872
|
4 743
|
47 532
|
239 360
|
0
|
4
|
0
|
0
|
0
|
|
| Cash Equivalents |
22 615
|
15 164
|
55 452
|
51 429
|
10 677
|
80 960
|
0
|
207 718
|
147 272
|
129 178
|
99 290
|
76 326
|
|
| Short-Term Investments |
6 030
|
18 730
|
12 450
|
7 562
|
62 474
|
20 653
|
14 300
|
6 438
|
6 729
|
9 696
|
12 138
|
38 651
|
|
| Total Receivables |
43 751
|
36 177
|
40 915
|
36 035
|
42 460
|
117 020
|
64 117
|
46 067
|
56 692
|
44 834
|
50 719
|
96 709
|
|
| Accounts Receivables |
39 730
|
33 710
|
35 451
|
34 857
|
38 965
|
105 151
|
53 730
|
39 043
|
51 713
|
44 738
|
50 477
|
96 189
|
|
| Other Receivables |
4 021
|
2 467
|
5 464
|
1 178
|
3 495
|
11 869
|
10 387
|
7 024
|
4 979
|
96
|
242
|
520
|
|
| Inventory |
8 945
|
14 501
|
27 302
|
24 207
|
9 875
|
93 279
|
29 324
|
22 227
|
60 226
|
69 327
|
65 129
|
74 352
|
|
| Other Current Assets |
1 697
|
184
|
165
|
986
|
639
|
17 246
|
3 587
|
2 345
|
4 191
|
2 582
|
3 691
|
3 152
|
|
| Total Current Assets |
83 037
|
96 832
|
153 939
|
127 092
|
130 868
|
376 689
|
350 688
|
284 796
|
275 114
|
255 618
|
230 967
|
289 190
|
|
| PP&E Net |
41 055
|
44 246
|
53 347
|
68 319
|
66 724
|
85 025
|
81 900
|
94 261
|
149 541
|
177 444
|
126 245
|
150 969
|
|
| PP&E Gross |
41 055
|
44 246
|
53 347
|
68 319
|
66 724
|
85 025
|
81 900
|
94 261
|
149 541
|
0
|
126 245
|
150 969
|
|
| Accumulated Depreciation |
2 418
|
3 302
|
3 961
|
6 408
|
9 178
|
12 453
|
10 769
|
13 302
|
16 616
|
0
|
103 356
|
120 701
|
|
| Intangible Assets |
2 689
|
2 445
|
2 201
|
1 752
|
1 182
|
957
|
1 048
|
802
|
966
|
1 022
|
1 660
|
1 751
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
109
|
10 739
|
8 641
|
9 242
|
5 595
|
3 839
|
2 769
|
1 688
|
1 232
|
15 761
|
3 870
|
3 870
|
|
| Long-Term Investments |
6 146
|
6 757
|
2 672
|
1 415
|
982
|
1 186
|
1 864
|
3 873
|
15 749
|
8 258
|
12 018
|
12 374
|
|
| Other Long-Term Assets |
518
|
2 577
|
5 692
|
2 367
|
3 749
|
3 042
|
6 911
|
7 373
|
8 408
|
13 703
|
28 635
|
20 019
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
133 553
N/A
|
163 595
+22%
|
226 492
+38%
|
210 188
-7%
|
209 099
-1%
|
470 737
+125%
|
445 179
-5%
|
392 793
-12%
|
451 011
+15%
|
471 806
+5%
|
403 394
-15%
|
478 172
+19%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
14 710
|
35 814
|
33 853
|
37 252
|
22 564
|
171 995
|
61 985
|
21 273
|
29 141
|
11 823
|
28 977
|
58 421
|
|
| Accrued Liabilities |
2 207
|
1 294
|
2 366
|
2 709
|
3 605
|
3 605
|
2 392
|
4 430
|
4 746
|
5 350
|
5 284
|
3 763
|
|
| Short-Term Debt |
2 300
|
11 824
|
17 869
|
10 500
|
5 000
|
32 000
|
5 000
|
5 000
|
9 000
|
6 000
|
16 000
|
27 500
|
|
| Current Portion of Long-Term Debt |
4 873
|
523
|
418
|
25 334
|
7 874
|
1 309
|
2 881
|
3 229
|
32 468
|
22 133
|
200
|
208
|
|
| Other Current Liabilities |
16 160
|
5 706
|
24 342
|
10 733
|
16 289
|
60 758
|
37 059
|
9 690
|
31 704
|
14 444
|
27 124
|
40 373
|
|
| Total Current Liabilities |
40 250
|
55 161
|
78 847
|
86 528
|
55 332
|
269 667
|
109 317
|
43 622
|
107 059
|
59 751
|
77 586
|
130 264
|
|
| Long-Term Debt |
1 952
|
8 420
|
38 127
|
11 810
|
5 249
|
12 590
|
8 451
|
5 200
|
1 971
|
3 952
|
4 314
|
17 202
|
|
| Minority Interest |
0
|
12
|
53
|
38
|
14
|
562
|
633
|
9 126
|
7 797
|
44 215
|
24 675
|
16 291
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
117
|
1 209
|
1 096
|
1 067
|
|
| Total Liabilities |
42 203
N/A
|
63 569
+51%
|
117 027
+84%
|
98 376
-16%
|
60 595
-38%
|
281 695
+365%
|
117 134
-58%
|
58 072
-50%
|
116 944
+101%
|
109 127
-7%
|
107 671
-1%
|
164 824
+53%
|
|
| Equity | |||||||||||||
| Common Stock |
7 830
|
7 907
|
8 145
|
8 145
|
8 893
|
18 176
|
18 176
|
18 534
|
18 534
|
19 148
|
19 148
|
19 148
|
|
| Retained Earnings |
46 178
|
54 688
|
65 721
|
70 078
|
81 162
|
100 707
|
244 859
|
262 881
|
261 319
|
268 394
|
190 008
|
204 596
|
|
| Additional Paid In Capital |
37 959
|
38 092
|
39 525
|
39 525
|
64 387
|
68 671
|
68 671
|
83 580
|
84 471
|
105 293
|
116 881
|
116 881
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
124
|
2 809
|
|
| Treasury Stock |
616
|
661
|
3 789
|
5 789
|
5 789
|
0
|
5 170
|
31 694
|
31 694
|
31 694
|
31 694
|
31 694
|
|
| Other Equity |
0
|
0
|
138
|
148
|
148
|
1 489
|
1 509
|
1 420
|
1 436
|
1 398
|
1 503
|
1 609
|
|
| Total Equity |
91 351
N/A
|
100 026
+9%
|
109 465
+9%
|
111 812
+2%
|
148 504
+33%
|
189 042
+27%
|
328 045
+74%
|
334 722
+2%
|
334 066
0%
|
362 679
+9%
|
295 723
-18%
|
313 348
+6%
|
|
| Total Liabilities & Equity |
133 553
N/A
|
163 595
+22%
|
226 492
+38%
|
210 188
-7%
|
209 099
-1%
|
470 737
+125%
|
445 179
-5%
|
392 793
-12%
|
451 011
+15%
|
471 806
+5%
|
403 394
-15%
|
478 172
+19%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
32
|
32
|
33
|
32
|
35
|
37
|
36
|
35
|
35
|
36
|
36
|
36
|
|
| Preferred Shares Outstanding |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|