Vinatech Co Ltd
KOSDAQ:126340
Balance Sheet
Balance Sheet Decomposition
Vinatech Co Ltd
Vinatech Co Ltd
Balance Sheet
Vinatech Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
488
|
316
|
1 484
|
1 342
|
1 678
|
2
|
0
|
18 301
|
11 498
|
|
| Cash |
0
|
0
|
9
|
3
|
2
|
2
|
0
|
18 301
|
11 498
|
|
| Cash Equivalents |
488
|
316
|
1 475
|
1 339
|
1 676
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
60
|
50
|
0
|
0
|
23 908
|
2 724
|
9 890
|
2 748
|
692
|
|
| Total Receivables |
5 521
|
4 399
|
6 746
|
10 720
|
10 638
|
15 268
|
18 400
|
16 162
|
21 597
|
|
| Accounts Receivables |
4 775
|
3 838
|
5 121
|
8 629
|
9 711
|
12 668
|
17 309
|
14 494
|
18 053
|
|
| Other Receivables |
746
|
561
|
1 625
|
2 091
|
927
|
2 600
|
1 091
|
1 668
|
3 544
|
|
| Inventory |
4 088
|
3 477
|
3 750
|
4 891
|
7 440
|
10 271
|
10 380
|
7 388
|
10 912
|
|
| Other Current Assets |
184
|
683
|
554
|
1 349
|
1 398
|
422
|
834
|
2 118
|
1 706
|
|
| Total Current Assets |
10 341
|
8 926
|
12 534
|
18 301
|
45 060
|
35 648
|
55 507
|
46 718
|
46 404
|
|
| PP&E Net |
8 632
|
7 800
|
22 794
|
26 639
|
32 054
|
58 163
|
67 752
|
72 237
|
120 333
|
|
| PP&E Gross |
8 632
|
7 800
|
0
|
26 639
|
32 054
|
58 163
|
67 752
|
72 237
|
120 333
|
|
| Accumulated Depreciation |
16 160
|
18 779
|
0
|
200
|
14 705
|
16 995
|
21 798
|
26 136
|
46 578
|
|
| Intangible Assets |
8 133
|
3 845
|
665
|
462
|
292
|
564
|
1 034
|
1 084
|
1 035
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
186
|
186
|
186
|
870
|
|
| Note Receivable |
0
|
0
|
0
|
152
|
605
|
0
|
0
|
0
|
14
|
|
| Long-Term Investments |
33
|
1 211
|
6
|
5
|
1 368
|
2 776
|
4 185
|
5 603
|
4 551
|
|
| Other Long-Term Assets |
111
|
126
|
2 007
|
1 047
|
1 176
|
1 151
|
4 661
|
4 185
|
2 918
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
186
|
186
|
186
|
870
|
|
| Total Assets |
27 250
N/A
|
21 908
-20%
|
38 006
+73%
|
46 606
+23%
|
80 555
+73%
|
98 488
+22%
|
133 325
+35%
|
130 013
-2%
|
176 126
+35%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1 002
|
669
|
1 371
|
3 902
|
2 099
|
2 434
|
3 004
|
2 282
|
2 508
|
|
| Accrued Liabilities |
107
|
122
|
202
|
202
|
170
|
226
|
583
|
886
|
1 026
|
|
| Short-Term Debt |
11 085
|
8 186
|
10 991
|
12 316
|
14 195
|
16 375
|
25 155
|
31 489
|
43 822
|
|
| Current Portion of Long-Term Debt |
1 044
|
1 911
|
1 571
|
472
|
724
|
2 117
|
12 667
|
2 266
|
6 541
|
|
| Other Current Liabilities |
1 029
|
614
|
4 624
|
2 817
|
3 038
|
3 523
|
3 230
|
4 516
|
3 294
|
|
| Total Current Liabilities |
14 268
|
11 502
|
18 758
|
19 709
|
20 226
|
24 676
|
44 639
|
41 438
|
57 190
|
|
| Long-Term Debt |
3 474
|
2 738
|
4 627
|
5 720
|
14 196
|
21 448
|
26 492
|
22 975
|
31 918
|
|
| Deferred Income Tax |
0
|
0
|
84
|
147
|
159
|
0
|
0
|
0
|
317
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
316
|
|
| Other Liabilities |
1 537
|
1 228
|
1 626
|
2 192
|
2 570
|
2 123
|
1 218
|
1 336
|
2 778
|
|
| Total Liabilities |
19 278
N/A
|
15 468
-20%
|
25 095
+62%
|
27 769
+11%
|
37 151
+34%
|
48 247
+30%
|
72 349
+50%
|
65 749
-9%
|
91 887
+40%
|
|
| Equity | ||||||||||
| Common Stock |
1 813
|
2 092
|
2 219
|
2 301
|
2 625
|
2 781
|
2 908
|
3 076
|
3 217
|
|
| Retained Earnings |
423
|
5 019
|
598
|
3 807
|
8 423
|
15 797
|
27 340
|
29 184
|
19 951
|
|
| Additional Paid In Capital |
5 611
|
9 233
|
11 731
|
13 313
|
33 581
|
33 898
|
33 894
|
35 706
|
35 890
|
|
| Unrealized Security Profit/Loss |
0
|
11
|
559
|
768
|
869
|
753
|
49
|
119
|
629
|
|
| Treasury Stock |
32
|
32
|
32
|
32
|
32
|
2 126
|
4 241
|
4 403
|
9 557
|
|
| Other Equity |
155
|
155
|
150
|
216
|
324
|
644
|
1 123
|
819
|
35 368
|
|
| Total Equity |
7 972
N/A
|
6 440
-19%
|
12 911
+100%
|
18 837
+46%
|
43 404
+130%
|
50 241
+16%
|
60 976
+21%
|
64 264
+5%
|
84 239
+31%
|
|
| Total Liabilities & Equity |
27 250
N/A
|
21 908
-20%
|
38 006
+73%
|
46 606
+23%
|
80 555
+73%
|
98 488
+22%
|
133 325
+35%
|
130 013
-2%
|
176 126
+35%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|