CU Medical Systems Inc
KOSDAQ:115480
Balance Sheet
Balance Sheet Decomposition
CU Medical Systems Inc
CU Medical Systems Inc
Balance Sheet
CU Medical Systems Inc
| 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 |
9 844
|
2 967
|
10 062
|
2 735
|
8 495
|
4 670
|
6 933
|
5 412
|
9 197
|
3 011
|
11 845
|
6 106
|
9 872
|
13 522
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
2
|
2
|
2
|
|
| Cash Equivalents |
9 844
|
2 967
|
10 062
|
2 735
|
8 495
|
4 670
|
6 933
|
5 412
|
9 197
|
3 007
|
11 844
|
6 105
|
9 870
|
13 521
|
|
| Short-Term Investments |
807
|
980
|
49
|
306
|
275
|
2 397
|
399
|
1 264
|
613
|
0
|
0
|
929
|
0
|
8 748
|
|
| Total Receivables |
14 998
|
19 987
|
21 027
|
21 936
|
19 216
|
19 053
|
13 295
|
19 275
|
26 807
|
24 795
|
29 371
|
10 539
|
13 599
|
12 633
|
|
| Accounts Receivables |
14 819
|
19 575
|
20 222
|
21 259
|
18 711
|
17 532
|
11 169
|
16 732
|
19 953
|
4 950
|
6 926
|
9 326
|
8 129
|
9 733
|
|
| Other Receivables |
179
|
412
|
805
|
677
|
505
|
1 521
|
2 126
|
2 543
|
6 854
|
19 845
|
22 445
|
1 214
|
5 471
|
2 899
|
|
| Inventory |
4 385
|
7 651
|
8 610
|
10 624
|
13 446
|
11 898
|
13 199
|
13 150
|
15 561
|
10 331
|
6 369
|
10 770
|
9 346
|
5 131
|
|
| Other Current Assets |
80
|
256
|
525
|
466
|
694
|
1 577
|
728
|
1 033
|
1 531
|
8 951
|
6 006
|
2 890
|
1 609
|
187
|
|
| Total Current Assets |
30 115
|
31 841
|
40 272
|
36 067
|
42 127
|
39 595
|
34 553
|
40 134
|
53 709
|
47 088
|
53 591
|
31 235
|
34 426
|
40 221
|
|
| PP&E Net |
7 864
|
7 520
|
9 434
|
9 172
|
8 087
|
7 506
|
7 143
|
42 938
|
46 292
|
10 985
|
13 444
|
25 632
|
30 650
|
26 360
|
|
| PP&E Gross |
7 864
|
7 520
|
9 434
|
9 172
|
8 087
|
7 506
|
0
|
0
|
46 292
|
10 985
|
13 444
|
25 632
|
30 650
|
26 360
|
|
| Accumulated Depreciation |
3 432
|
4 235
|
5 261
|
6 487
|
7 640
|
7 317
|
0
|
0
|
12 892
|
12 808
|
10 781
|
11 903
|
10 068
|
10 302
|
|
| Intangible Assets |
2 580
|
3 875
|
10 571
|
11 582
|
11 617
|
8 141
|
8 197
|
7 238
|
9 680
|
5 474
|
2 025
|
1 635
|
1 337
|
917
|
|
| Goodwill |
0
|
0
|
1 180
|
1 180
|
1 180
|
0
|
0
|
0
|
1 187
|
1 628
|
1 801
|
1 801
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
100
|
92
|
117
|
2 560
|
2 461
|
1 309
|
3 453
|
3 005
|
0
|
1 024
|
381
|
0
|
|
| Long-Term Investments |
573
|
629
|
641
|
1 012
|
1 715
|
4 324
|
7 146
|
12 211
|
11 503
|
12 530
|
1 397
|
26 341
|
17 815
|
34 665
|
|
| Other Long-Term Assets |
669
|
1 062
|
2 048
|
1 940
|
1 873
|
1 416
|
2 165
|
1 038
|
3 457
|
949
|
583
|
743
|
1 041
|
1 406
|
|
| Other Assets |
0
|
0
|
1 180
|
1 180
|
1 180
|
0
|
0
|
0
|
1 187
|
1 628
|
1 801
|
1 801
|
0
|
0
|
|
| Total Assets |
41 801
N/A
|
44 928
+7%
|
64 246
+43%
|
61 045
-5%
|
66 716
+9%
|
63 540
-5%
|
61 665
-3%
|
104 868
+70%
|
129 281
+23%
|
81 660
-37%
|
72 841
-11%
|
88 412
+21%
|
85 650
-3%
|
103 569
+21%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
612
|
792
|
186
|
855
|
646
|
720
|
3 100
|
4 112
|
3 782
|
501
|
1 389
|
1 833
|
948
|
1 131
|
|
| Accrued Liabilities |
148
|
114
|
163
|
337
|
203
|
305
|
0
|
0
|
620
|
443
|
434
|
477
|
681
|
669
|
|
| Short-Term Debt |
1 799
|
5 628
|
9 623
|
18 255
|
14 110
|
14 580
|
12 014
|
12 295
|
8 829
|
11 519
|
5 209
|
3 996
|
4 996
|
6 046
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3 390
|
826
|
16 774
|
30 784
|
14 269
|
4 834
|
540
|
18 227
|
1 810
|
|
| Other Current Liabilities |
1 103
|
524
|
661
|
829
|
1 134
|
1 029
|
1 121
|
3 130
|
3 724
|
3 643
|
4 538
|
3 985
|
2 652
|
1 494
|
|
| Total Current Liabilities |
3 663
|
7 057
|
10 632
|
20 276
|
16 094
|
20 025
|
17 061
|
36 310
|
47 739
|
30 375
|
16 404
|
10 831
|
27 504
|
11 151
|
|
| Long-Term Debt |
2 322
|
1 365
|
11 985
|
2 497
|
8 820
|
341
|
491
|
15 323
|
22 074
|
852
|
4 866
|
15 215
|
477
|
29 533
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
687
|
475
|
454
|
454
|
468
|
|
| Minority Interest |
0
|
0
|
2 586
|
2 250
|
2 243
|
0
|
0
|
992
|
5 146
|
4 036
|
129
|
566
|
476
|
563
|
|
| Other Liabilities |
761
|
1 116
|
1 330
|
2 122
|
1 698
|
1 620
|
2 035
|
4 771
|
3 899
|
3 853
|
2 076
|
2 651
|
2 994
|
3 113
|
|
| Total Liabilities |
6 746
N/A
|
9 538
+41%
|
26 533
+178%
|
27 145
+2%
|
28 855
+6%
|
21 986
-24%
|
19 587
-11%
|
57 398
+193%
|
78 857
+37%
|
39 803
-50%
|
23 951
-40%
|
29 717
+24%
|
31 906
+7%
|
44 827
+40%
|
|
| Equity | |||||||||||||||
| Common Stock |
3 057
|
3 057
|
3 307
|
3 307
|
3 327
|
7 197
|
7 785
|
7 945
|
9 177
|
13 217
|
22 572
|
22 862
|
24 112
|
30 312
|
|
| Retained Earnings |
14 545
|
16 309
|
16 309
|
12 677
|
14 904
|
13 567
|
10 426
|
12 217
|
9 108
|
18 583
|
32 525
|
22 684
|
30 833
|
34 244
|
|
| Additional Paid In Capital |
17 019
|
17 019
|
19 444
|
19 444
|
21 134
|
20 853
|
23 863
|
27 249
|
32 504
|
47 154
|
57 507
|
57 760
|
59 641
|
61 380
|
|
| Unrealized Security Profit/Loss |
0
|
6
|
21
|
23
|
27
|
1 679
|
0
|
0
|
1 713
|
1 713
|
2 957
|
2 557
|
2 557
|
2 557
|
|
| Treasury Stock |
0
|
1 439
|
1 439
|
1 439
|
1 439
|
1 439
|
0
|
0
|
1 946
|
1 589
|
1 439
|
1 439
|
1 439
|
1 439
|
|
| Other Equity |
434
|
439
|
114
|
66
|
37
|
302
|
4
|
58
|
132
|
54
|
181
|
361
|
293
|
176
|
|
| Total Equity |
35 055
N/A
|
35 390
+1%
|
37 713
+7%
|
33 900
-10%
|
37 861
+12%
|
41 554
+10%
|
42 078
+1%
|
47 470
+13%
|
50 424
+6%
|
41 857
-17%
|
48 890
+17%
|
58 695
+20%
|
53 745
-8%
|
58 742
+9%
|
|
| Total Liabilities & Equity |
41 801
N/A
|
44 928
+7%
|
64 246
+43%
|
61 045
-5%
|
66 716
+9%
|
63 540
-5%
|
61 665
-3%
|
104 868
+70%
|
129 281
+23%
|
81 660
-37%
|
72 841
-11%
|
88 412
+21%
|
85 650
-3%
|
103 569
+21%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
12
|
12
|
13
|
13
|
13
|
14
|
15
|
16
|
18
|
30
|
45
|
46
|
48
|
61
|
|