Finetek Co Ltd
KOSDAQ:131760
Balance Sheet
Balance Sheet Decomposition
Finetek Co Ltd
Finetek Co Ltd
Balance Sheet
Finetek Co Ltd
| 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 |
6 186
|
14 169
|
12 390
|
5 692
|
8 827
|
5 129
|
5 741
|
8 092
|
11 459
|
5 938
|
14 446
|
10 401
|
|
| Cash Equivalents |
6 186
|
14 169
|
12 390
|
5 692
|
8 827
|
5 129
|
5 741
|
8 092
|
11 459
|
5 938
|
14 446
|
10 401
|
|
| Short-Term Investments |
270
|
27
|
2 118
|
4 531
|
2 426
|
958
|
1 895
|
4 090
|
4 098
|
3 148
|
4 940
|
4 045
|
|
| Total Receivables |
39 189
|
34 319
|
37 034
|
98 372
|
56 081
|
25 611
|
40 646
|
33 410
|
20 095
|
25 790
|
14 085
|
21 982
|
|
| Accounts Receivables |
36 698
|
30 693
|
37 034
|
97 762
|
50 739
|
24 156
|
38 484
|
32 493
|
18 611
|
23 137
|
12 512
|
20 803
|
|
| Other Receivables |
2 491
|
3 626
|
0
|
610
|
5 342
|
1 455
|
2 162
|
917
|
1 483
|
2 653
|
1 573
|
1 179
|
|
| Inventory |
20 339
|
14 473
|
6 675
|
17 289
|
7 518
|
2 192
|
2 262
|
3 723
|
3 263
|
3 797
|
3 527
|
2 675
|
|
| Other Current Assets |
1 266
|
1 021
|
2 154
|
4 409
|
2 885
|
2 071
|
2 966
|
7 060
|
2 504
|
2 441
|
2 171
|
1 795
|
|
| Total Current Assets |
67 251
|
64 009
|
60 370
|
130 293
|
77 737
|
35 962
|
53 511
|
56 374
|
41 418
|
41 113
|
39 169
|
40 898
|
|
| PP&E Net |
26 632
|
36 887
|
36 519
|
53 077
|
35 321
|
31 492
|
31 804
|
22 469
|
25 836
|
26 319
|
22 796
|
28 261
|
|
| PP&E Gross |
26 632
|
36 887
|
0
|
0
|
35 321
|
31 492
|
31 804
|
22 469
|
25 836
|
26 319
|
22 796
|
28 261
|
|
| Accumulated Depreciation |
12 539
|
14 795
|
0
|
0
|
31 534
|
30 473
|
31 124
|
33 041
|
38 076
|
42 877
|
47 688
|
51 366
|
|
| Intangible Assets |
2 195
|
3 345
|
4 941
|
18 112
|
13 461
|
13 481
|
12 609
|
5 574
|
4 566
|
3 676
|
1 971
|
2 384
|
|
| Goodwill |
76
|
76
|
0
|
8 147
|
8 071
|
8 071
|
8 071
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4 141
|
2 240
|
1 001
|
637
|
226
|
|
| Long-Term Investments |
2 660
|
2 325
|
2 642
|
2 111
|
8 996
|
3 203
|
2 076
|
2 234
|
1 580
|
2 880
|
3 405
|
6 658
|
|
| Other Long-Term Assets |
2 996
|
2 425
|
3 103
|
7 878
|
6 805
|
11 094
|
12 171
|
9 442
|
2 553
|
2 695
|
2 367
|
1 570
|
|
| Other Assets |
76
|
76
|
0
|
8 147
|
8 071
|
8 071
|
8 071
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
101 812
N/A
|
109 068
+7%
|
107 575
-1%
|
219 618
+104%
|
150 392
-32%
|
103 304
-31%
|
120 242
+16%
|
100 234
-17%
|
78 193
-22%
|
77 684
-1%
|
70 345
-9%
|
79 997
+14%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
36 841
|
27 289
|
20 830
|
75 144
|
27 373
|
13 104
|
13 487
|
7 566
|
7 148
|
8 140
|
3 945
|
6 509
|
|
| Accrued Liabilities |
1 693
|
1 921
|
0
|
0
|
1 024
|
285
|
549
|
487
|
659
|
602
|
789
|
423
|
|
| Short-Term Debt |
25 192
|
34 797
|
13 579
|
55 016
|
21 985
|
20 716
|
13 295
|
18 203
|
9 567
|
11 189
|
12 797
|
15 066
|
|
| Current Portion of Long-Term Debt |
3 048
|
6 980
|
5 005
|
15 391
|
36 028
|
20 969
|
8 023
|
9 384
|
17 378
|
10 063
|
9 577
|
11 138
|
|
| Other Current Liabilities |
5 497
|
3 821
|
3 013
|
10 447
|
13 915
|
12 666
|
10 684
|
18 774
|
9 589
|
6 167
|
8 352
|
5 833
|
|
| Total Current Liabilities |
72 272
|
74 809
|
42 428
|
155 998
|
100 325
|
67 740
|
46 038
|
54 415
|
44 342
|
36 162
|
35 459
|
38 968
|
|
| Long-Term Debt |
14 933
|
14 254
|
16 020
|
15 567
|
7 592
|
6 614
|
10 172
|
11 379
|
5 032
|
5 125
|
3 164
|
3 566
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
7
|
27
|
30
|
2
|
134
|
250
|
|
| Other Liabilities |
374
|
325
|
834
|
1 154
|
1 033
|
1 212
|
1 416
|
1 288
|
1 206
|
1 824
|
1 071
|
1 208
|
|
| Total Liabilities |
87 579
N/A
|
89 387
+2%
|
59 282
-34%
|
172 720
+191%
|
108 950
-37%
|
75 573
-31%
|
57 634
-24%
|
67 108
+16%
|
50 550
-25%
|
43 109
-15%
|
39 560
-8%
|
43 491
+10%
|
|
| Equity | |||||||||||||
| Common Stock |
1 950
|
1 950
|
3 142
|
3 600
|
5 118
|
5 757
|
21 462
|
21 463
|
21 463
|
21 463
|
21 846
|
21 846
|
|
| Retained Earnings |
6 984
|
12 909
|
15 702
|
8 142
|
14 078
|
29 409
|
29 186
|
56 891
|
63 988
|
59 781
|
66 845
|
64 209
|
|
| Additional Paid In Capital |
6 300
|
4 822
|
28 938
|
35 237
|
53 110
|
53 187
|
72 227
|
72 208
|
72 208
|
72 086
|
72 659
|
72 659
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 826
|
1 869
|
1 885
|
1 885
|
1 885
|
0
|
0
|
0
|
|
| Other Equity |
1 002
|
0
|
511
|
80
|
873
|
65
|
10
|
1 769
|
157
|
807
|
3 126
|
6 210
|
|
| Total Equity |
14 232
N/A
|
19 681
+38%
|
48 293
+145%
|
46 899
-3%
|
41 442
-12%
|
27 731
-33%
|
62 608
+126%
|
33 126
-47%
|
27 643
-17%
|
34 576
+25%
|
30 785
-11%
|
36 506
+19%
|
|
| Total Liabilities & Equity |
101 812
N/A
|
109 068
+7%
|
107 575
-1%
|
219 618
+104%
|
150 392
-32%
|
103 304
-31%
|
120 242
+16%
|
100 234
-17%
|
78 193
-22%
|
77 684
-1%
|
70 345
-9%
|
79 997
+14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
6
|
6
|
10
|
11
|
16
|
18
|
43
|
43
|
43
|
43
|
43
|
43
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|