HyVision System Inc
KOSDAQ:126700
Balance Sheet
Balance Sheet Decomposition
HyVision System Inc
HyVision System Inc
Balance Sheet
HyVision System Inc
| 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 |
3 488
|
7 754
|
16 811
|
12 137
|
29 949
|
50 439
|
18 543
|
35 612
|
45 844
|
59 575
|
58 836
|
110 797
|
|
| Cash |
3
|
5
|
4
|
5
|
7
|
7
|
9
|
11
|
10
|
8
|
16
|
9
|
|
| Cash Equivalents |
3 485
|
7 749
|
16 807
|
12 132
|
29 942
|
50 432
|
18 534
|
35 601
|
45 834
|
59 567
|
58 820
|
110 788
|
|
| Short-Term Investments |
28 112
|
21 755
|
7 595
|
25 136
|
24 132
|
7 205
|
9 822
|
3 820
|
48 199
|
6 263
|
2 924
|
31 139
|
|
| Total Receivables |
21 913
|
26 509
|
26 500
|
24 281
|
21 123
|
19 453
|
38 506
|
41 992
|
45 926
|
82 615
|
95 284
|
60 058
|
|
| Accounts Receivables |
20 009
|
25 980
|
25 414
|
23 904
|
19 882
|
18 346
|
36 403
|
40 115
|
43 668
|
69 833
|
90 406
|
59 000
|
|
| Other Receivables |
1 904
|
529
|
1 086
|
377
|
1 241
|
1 107
|
2 103
|
1 877
|
2 258
|
12 783
|
4 878
|
1 058
|
|
| Inventory |
5 311
|
6 697
|
9 236
|
12 229
|
35 525
|
28 156
|
31 630
|
17 313
|
24 863
|
62 329
|
101 834
|
50 302
|
|
| Other Current Assets |
42
|
88
|
1 241
|
736
|
4 528
|
2 879
|
5 147
|
5 264
|
5 809
|
12 472
|
7 222
|
14 764
|
|
| Total Current Assets |
58 866
|
62 803
|
61 383
|
74 519
|
115 257
|
108 131
|
103 647
|
104 002
|
170 641
|
223 255
|
266 099
|
267 062
|
|
| PP&E Net |
11 713
|
11 994
|
12 661
|
11 989
|
26 850
|
44 496
|
46 312
|
45 772
|
46 171
|
50 213
|
49 527
|
54 463
|
|
| PP&E Gross |
11 713
|
11 994
|
12 661
|
11 989
|
26 850
|
44 496
|
46 312
|
45 772
|
46 171
|
50 213
|
49 527
|
54 463
|
|
| Accumulated Depreciation |
916
|
1 339
|
1 961
|
2 705
|
3 252
|
3 823
|
5 265
|
6 959
|
8 646
|
10 164
|
11 765
|
13 251
|
|
| Intangible Assets |
366
|
1 465
|
7 994
|
4 171
|
924
|
975
|
1 236
|
1 270
|
1 811
|
1 746
|
3 655
|
4 644
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
958
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
1 666
|
0
|
0
|
0
|
0
|
0
|
64
|
5
|
0
|
|
| Long-Term Investments |
306
|
1 427
|
4 155
|
5 040
|
9 542
|
8 903
|
10 416
|
15 067
|
23 269
|
27 267
|
31 672
|
33 438
|
|
| Other Long-Term Assets |
1 058
|
1 154
|
2 570
|
1 891
|
3 726
|
4 052
|
4 240
|
2 322
|
1 790
|
6 824
|
9 294
|
6 134
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
958
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
72 309
N/A
|
78 844
+9%
|
88 763
+13%
|
99 277
+12%
|
156 299
+57%
|
167 516
+7%
|
165 852
-1%
|
168 432
+2%
|
243 682
+45%
|
309 369
+27%
|
360 252
+16%
|
365 741
+2%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
3 621
|
7 564
|
5 558
|
11 624
|
22 335
|
7 612
|
14 589
|
6 761
|
10 603
|
33 859
|
21 427
|
9 665
|
|
| Accrued Liabilities |
925
|
899
|
3 100
|
4 693
|
12 969
|
16 729
|
10 749
|
13 037
|
25 358
|
27 861
|
32 752
|
19 074
|
|
| Short-Term Debt |
0
|
300
|
300
|
0
|
13 000
|
13 186
|
6 838
|
5 826
|
5 000
|
1 000
|
1 754
|
2 521
|
|
| Current Portion of Long-Term Debt |
667
|
667
|
667
|
0
|
0
|
703
|
183
|
162
|
336
|
453
|
432
|
368
|
|
| Other Current Liabilities |
1 441
|
693
|
2 224
|
3 217
|
10 343
|
8 630
|
7 276
|
6 943
|
14 388
|
21 367
|
36 948
|
42 095
|
|
| Total Current Liabilities |
6 653
|
10 122
|
11 850
|
19 533
|
58 647
|
46 861
|
39 635
|
32 730
|
55 685
|
84 540
|
93 314
|
73 723
|
|
| Long-Term Debt |
1 333
|
667
|
664
|
0
|
0
|
0
|
172
|
106
|
147
|
504
|
702
|
683
|
|
| Deferred Income Tax |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
365
|
0
|
315
|
3 529
|
1 195
|
1 596
|
6 923
|
22 799
|
29 651
|
29 425
|
|
| Other Liabilities |
567
|
766
|
78
|
144
|
253
|
168
|
871
|
1 529
|
1 205
|
1 196
|
1 338
|
1 645
|
|
| Total Liabilities |
8 560
N/A
|
11 554
+35%
|
12 957
+12%
|
19 677
+52%
|
59 215
+201%
|
50 558
-15%
|
41 872
-17%
|
35 960
-14%
|
63 960
+78%
|
109 039
+70%
|
125 005
+15%
|
105 476
-16%
|
|
| Equity | |||||||||||||
| Common Stock |
7 010
|
7 471
|
7 471
|
7 471
|
7 471
|
7 471
|
7 471
|
7 471
|
11 186
|
19 313
|
19 216
|
18 644
|
|
| Retained Earnings |
41 312
|
46 835
|
55 790
|
59 899
|
80 140
|
101 240
|
107 770
|
117 301
|
159 977
|
182 778
|
226 048
|
258 680
|
|
| Additional Paid In Capital |
19 241
|
19 555
|
19 851
|
19 555
|
19 555
|
19 573
|
19 605
|
19 610
|
19 555
|
19 555
|
19 555
|
19 555
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
45
|
65
|
1 724
|
1 459
|
537
|
1 076
|
68
|
155
|
1 125
|
|
| Treasury Stock |
3 645
|
6 310
|
6 904
|
6 904
|
9 691
|
12 587
|
12 377
|
12 590
|
12 224
|
21 496
|
30 349
|
36 218
|
|
| Other Equity |
169
|
262
|
402
|
466
|
455
|
465
|
52
|
143
|
152
|
248
|
623
|
729
|
|
| Total Equity |
63 749
N/A
|
67 289
+6%
|
75 806
+13%
|
79 601
+5%
|
97 084
+22%
|
116 957
+20%
|
123 980
+6%
|
132 472
+7%
|
179 722
+36%
|
200 330
+11%
|
235 246
+17%
|
260 265
+11%
|
|
| Total Liabilities & Equity |
72 309
N/A
|
78 844
+9%
|
88 763
+13%
|
99 277
+12%
|
156 299
+57%
|
167 516
+7%
|
165 852
-1%
|
168 432
+2%
|
243 682
+45%
|
309 369
+27%
|
360 252
+16%
|
365 741
+2%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
|