Next Eye Co Ltd
KOSDAQ:137940
Balance Sheet
Balance Sheet Decomposition
Next Eye Co Ltd
Next Eye Co Ltd
Balance Sheet
Next Eye 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 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
510
|
2 472
|
6 987
|
4 672
|
5 312
|
20 468
|
29 139
|
75 567
|
55 947
|
52 698
|
44 140
|
26 772
|
25 980
|
22 772
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
29 139
|
75 567
|
55 947
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
510
|
2 472
|
6 987
|
4 672
|
5 312
|
20 468
|
0
|
0
|
0
|
52 698
|
44 140
|
26 772
|
25 980
|
22 772
|
|
| Short-Term Investments |
12 433
|
10 343
|
9 556
|
9 214
|
5 343
|
25 809
|
25 384
|
6 335
|
21 905
|
34 608
|
15 015
|
19 110
|
15 180
|
14 197
|
|
| Total Receivables |
3 677
|
8 363
|
7 121
|
9 857
|
7 309
|
16 111
|
18 147
|
24 401
|
34 699
|
16 868
|
12 377
|
18 141
|
11 340
|
7 133
|
|
| Accounts Receivables |
3 430
|
8 339
|
7 080
|
9 574
|
7 105
|
15 313
|
14 033
|
22 814
|
32 181
|
11 099
|
11 189
|
13 645
|
2 366
|
3 617
|
|
| Other Receivables |
247
|
24
|
41
|
283
|
204
|
798
|
4 114
|
1 587
|
2 518
|
5 769
|
1 188
|
4 497
|
8 974
|
3 516
|
|
| Inventory |
1 873
|
1 730
|
483
|
427
|
973
|
1 965
|
5 551
|
7 583
|
3 621
|
6 583
|
5 094
|
4 752
|
4 292
|
8 659
|
|
| Other Current Assets |
74
|
430
|
151
|
284
|
4 010
|
1 386
|
5 670
|
8 996
|
4 512
|
13 657
|
10 900
|
7 963
|
7 089
|
14 579
|
|
| Total Current Assets |
18 568
|
23 338
|
24 298
|
24 455
|
22 947
|
65 739
|
83 890
|
122 882
|
120 683
|
124 414
|
87 526
|
76 738
|
63 880
|
67 339
|
|
| PP&E Net |
5 812
|
7 698
|
6 591
|
11 180
|
11 578
|
13 180
|
15 492
|
20 160
|
19 008
|
10 434
|
21 995
|
20 803
|
20 200
|
20 377
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
13 180
|
15 492
|
20 160
|
19 008
|
10 434
|
21 995
|
20 803
|
20 200
|
20 377
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1 961
|
3 226
|
3 884
|
716
|
3 755
|
3 695
|
4 514
|
5 056
|
5 642
|
|
| Intangible Assets |
949
|
1 058
|
902
|
894
|
609
|
529
|
1 274
|
1 897
|
2 841
|
1 347
|
1 339
|
2 718
|
2 489
|
2 463
|
|
| Goodwill |
0
|
740
|
0
|
0
|
0
|
852
|
3 056
|
1 969
|
337
|
0
|
3 199
|
358
|
1 619
|
0
|
|
| Note Receivable |
260
|
360
|
430
|
480
|
1 080
|
884
|
867
|
1 799
|
982
|
6 883
|
7 271
|
6 945
|
397
|
405
|
|
| Long-Term Investments |
691
|
595
|
7 908
|
6 837
|
9 658
|
16 651
|
27 361
|
23 687
|
27 426
|
21 289
|
19 814
|
19 709
|
21 140
|
22 365
|
|
| Other Long-Term Assets |
186
|
333
|
486
|
531
|
397
|
1 052
|
7 016
|
5 177
|
3 276
|
1 729
|
5 806
|
1 859
|
1 161
|
1 756
|
|
| Other Assets |
0
|
740
|
0
|
0
|
0
|
852
|
3 056
|
1 969
|
337
|
0
|
3 199
|
358
|
1 619
|
0
|
|
| Total Assets |
26 467
N/A
|
34 122
+29%
|
40 616
+19%
|
44 377
+9%
|
46 269
+4%
|
98 888
+114%
|
138 956
+41%
|
177 572
+28%
|
174 553
-2%
|
166 095
-5%
|
146 950
-12%
|
129 128
-12%
|
110 887
-14%
|
114 705
+3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
754
|
2 642
|
1 331
|
2 938
|
3 296
|
6 640
|
5 766
|
6 318
|
8 777
|
2 700
|
1 906
|
1 550
|
343
|
1 130
|
|
| Accrued Liabilities |
671
|
1 132
|
1 464
|
1 555
|
0
|
1 067
|
1 967
|
2 935
|
2 747
|
2 632
|
974
|
731
|
808
|
765
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2 970
|
5 260
|
21 900
|
13 900
|
16 521
|
15 718
|
16 301
|
16 598
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
750
|
750
|
1 062
|
11 391
|
11 816
|
21 575
|
11 701
|
11 081
|
276
|
1 319
|
1 648
|
|
| Other Current Liabilities |
810
|
790
|
964
|
610
|
2 303
|
3 759
|
6 275
|
7 810
|
5 346
|
11 359
|
6 980
|
7 185
|
7 426
|
12 615
|
|
| Total Current Liabilities |
2 235
|
4 563
|
3 760
|
5 853
|
6 349
|
12 527
|
28 369
|
34 139
|
60 345
|
42 293
|
37 462
|
25 460
|
26 197
|
32 757
|
|
| Long-Term Debt |
0
|
0
|
3 000
|
1 687
|
937
|
20 608
|
34 064
|
23 524
|
1 372
|
38
|
1 338
|
1 369
|
177
|
516
|
|
| Deferred Income Tax |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 248
|
1 676
|
832
|
384
|
236
|
|
| Minority Interest |
0
|
671
|
627
|
441
|
775
|
4 931
|
7 940
|
35 944
|
32 597
|
2 780
|
133
|
899
|
530
|
972
|
|
| Other Liabilities |
150
|
150
|
175
|
160
|
281
|
321
|
1 238
|
1 135
|
982
|
890
|
821
|
727
|
528
|
1 689
|
|
| Total Liabilities |
2 398
N/A
|
5 385
+125%
|
7 561
+40%
|
8 142
+8%
|
8 342
+2%
|
38 386
+360%
|
71 610
+87%
|
94 743
+32%
|
95 296
+1%
|
48 249
-49%
|
41 430
-14%
|
29 286
-29%
|
26 754
-9%
|
34 226
+28%
|
|
| Equity | |||||||||||||||
| Common Stock |
2 905
|
4 190
|
4 190
|
4 190
|
4 204
|
6 200
|
7 064
|
7 927
|
7 927
|
7 927
|
8 048
|
8 048
|
8 048
|
8 048
|
|
| Retained Earnings |
14 975
|
19 589
|
23 505
|
25 239
|
27 545
|
29 598
|
26 903
|
19 281
|
14 314
|
63 749
|
44 213
|
39 432
|
23 234
|
16 878
|
|
| Additional Paid In Capital |
9 174
|
7 889
|
7 889
|
7 889
|
6 159
|
26 521
|
35 706
|
45 088
|
45 088
|
47 162
|
48 567
|
49 034
|
50 105
|
50 105
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
46
|
120
|
12 863
|
12 762
|
795
|
1 419
|
1 046
|
1 378
|
573
|
|
| Treasury Stock |
2 985
|
2 985
|
2 716
|
1 358
|
0
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
|
| Other Equity |
0
|
54
|
186
|
275
|
18
|
296
|
288
|
170
|
1 326
|
374
|
5 434
|
4 442
|
3 527
|
7 034
|
|
| Total Equity |
24 069
N/A
|
28 737
+19%
|
33 055
+15%
|
36 236
+10%
|
37 927
+5%
|
60 501
+60%
|
67 346
+11%
|
82 829
+23%
|
79 257
-4%
|
117 846
+49%
|
105 520
-10%
|
99 842
-5%
|
84 132
-16%
|
80 479
-4%
|
|
| Total Liabilities & Equity |
26 467
N/A
|
34 122
+29%
|
40 616
+19%
|
44 377
+9%
|
46 269
+4%
|
98 888
+114%
|
138 956
+41%
|
177 572
+28%
|
174 553
-2%
|
166 095
-5%
|
146 950
-12%
|
129 128
-12%
|
110 887
-14%
|
114 705
+3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
26
|
39
|
39
|
39
|
38
|
58
|
67
|
75
|
75
|
75
|
77
|
77
|
77
|
77
|
|