Nibec Co Ltd
KOSDAQ:138610
Balance Sheet
Balance Sheet Decomposition
Nibec Co Ltd
Nibec Co Ltd
Balance Sheet
Nibec Co Ltd
| Dec-2008 | Dec-2009 | Dec-2010 | 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 |
265
|
348
|
899
|
4 342
|
2 303
|
2 287
|
1 215
|
2 318
|
4 613
|
5 277
|
859
|
3 675
|
20 952
|
15 551
|
27 246
|
21 291
|
23 224
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 551
|
27 246
|
21 291
|
23 224
|
|
| Cash Equivalents |
265
|
348
|
899
|
4 342
|
2 303
|
2 287
|
1 215
|
2 318
|
4 613
|
5 277
|
859
|
3 675
|
20 952
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 152
|
10
|
510
|
0
|
5 880
|
5 930
|
3 741
|
8 771
|
6 000
|
730
|
|
| Total Receivables |
852
|
805
|
825
|
714
|
597
|
725
|
475
|
3 186
|
2 485
|
1 652
|
1 647
|
2 847
|
1 944
|
2 919
|
3 174
|
4 839
|
8 200
|
|
| Accounts Receivables |
850
|
794
|
821
|
548
|
570
|
692
|
452
|
3 181
|
2 479
|
1 650
|
1 640
|
2 830
|
1 934
|
2 911
|
3 164
|
4 780
|
8 105
|
|
| Other Receivables |
2
|
11
|
4
|
166
|
27
|
33
|
23
|
5
|
6
|
2
|
7
|
17
|
10
|
8
|
10
|
59
|
95
|
|
| Inventory |
465
|
498
|
861
|
643
|
610
|
957
|
954
|
1 236
|
1 730
|
2 411
|
2 543
|
3 457
|
3 519
|
4 158
|
4 972
|
6 364
|
5 207
|
|
| Other Current Assets |
178
|
50
|
32
|
149
|
276
|
354
|
425
|
0
|
0
|
144
|
240
|
1 217
|
990
|
585
|
485
|
2 466
|
469
|
|
| Total Current Assets |
1 760
|
1 701
|
2 617
|
5 848
|
3 787
|
4 322
|
3 070
|
7 892
|
8 838
|
9 993
|
5 290
|
17 076
|
33 335
|
26 954
|
44 649
|
40 959
|
37 829
|
|
| PP&E Net |
8 362
|
8 374
|
8 057
|
7 863
|
8 201
|
7 734
|
7 151
|
7 729
|
9 174
|
9 870
|
9 869
|
11 175
|
11 874
|
12 679
|
11 893
|
15 453
|
14 823
|
|
| PP&E Gross |
8 362
|
8 374
|
8 057
|
7 863
|
8 201
|
0
|
0
|
0
|
0
|
0
|
9 869
|
11 175
|
11 874
|
12 679
|
11 893
|
15 453
|
14 823
|
|
| Accumulated Depreciation |
262
|
612
|
1 252
|
1 922
|
2 648
|
0
|
0
|
0
|
0
|
0
|
7 302
|
8 577
|
10 048
|
11 651
|
13 345
|
13 782
|
15 721
|
|
| Intangible Assets |
627
|
1 216
|
1 820
|
2 612
|
3 284
|
3 821
|
3 428
|
3 304
|
4 411
|
5 211
|
6 195
|
6 995
|
7 424
|
8 061
|
7 716
|
8 923
|
8 070
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
384
|
390
|
382
|
296
|
291
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
70
|
794
|
108
|
123
|
250
|
386
|
529
|
0
|
0
|
5 043
|
5 137
|
1 067
|
1 216
|
|
| Other Long-Term Assets |
268
|
394
|
416
|
1 077
|
1 119
|
0
|
0
|
0
|
0
|
0
|
435
|
489
|
447
|
540
|
1 594
|
400
|
515
|
|
| Total Assets |
11 017
N/A
|
11 685
+6%
|
12 911
+10%
|
17 401
+35%
|
16 460
-5%
|
17 055
+4%
|
14 148
-17%
|
19 429
+37%
|
22 970
+18%
|
25 750
+12%
|
22 318
-13%
|
35 735
+60%
|
53 080
+49%
|
53 277
+0%
|
70 988
+33%
|
66 802
-6%
|
62 454
-7%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
56
|
164
|
8
|
121
|
103
|
208
|
25
|
1 221
|
1 721
|
135
|
122
|
235
|
106
|
159
|
248
|
219
|
297
|
|
| Accrued Liabilities |
69
|
108
|
153
|
104
|
178
|
0
|
0
|
0
|
0
|
0
|
222
|
239
|
305
|
354
|
377
|
357
|
770
|
|
| Short-Term Debt |
0
|
0
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
920
|
870
|
783
|
2 233
|
2 183
|
5 133
|
5 933
|
5 733
|
|
| Current Portion of Long-Term Debt |
357
|
1 213
|
1 351
|
1 316
|
1 460
|
2 775
|
6 259
|
958
|
1 077
|
3 562
|
6 101
|
2 535
|
2 616
|
2 751
|
5 325
|
14 161
|
8 766
|
|
| Other Current Liabilities |
458
|
630
|
460
|
442
|
435
|
828
|
586
|
617
|
1 487
|
1 074
|
488
|
565
|
571
|
430
|
2 876
|
10 507
|
9 460
|
|
| Total Current Liabilities |
940
|
2 114
|
2 393
|
2 402
|
2 596
|
4 231
|
7 291
|
3 215
|
4 706
|
5 691
|
7 803
|
4 358
|
5 831
|
5 877
|
13 959
|
31 176
|
25 026
|
|
| Long-Term Debt |
5 553
|
4 630
|
4 970
|
2 417
|
2 668
|
4 744
|
180
|
3 830
|
6 697
|
4 910
|
852
|
721
|
9 634
|
11 046
|
11 549
|
2 240
|
1 539
|
|
| Other Liabilities |
1 320
|
1 573
|
3 721
|
2 280
|
2 339
|
2 257
|
1 599
|
1 565
|
1 726
|
2 788
|
3 087
|
3 252
|
5 776
|
9 010
|
12 409
|
4 544
|
3 657
|
|
| Total Liabilities |
7 814
N/A
|
8 318
+6%
|
11 083
+33%
|
7 099
-36%
|
7 603
+7%
|
11 232
+48%
|
9 069
-19%
|
8 611
-5%
|
13 128
+52%
|
13 389
+2%
|
11 742
-12%
|
8 331
-29%
|
21 241
+155%
|
25 933
+22%
|
37 918
+46%
|
37 959
+0%
|
30 223
-20%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
997
|
997
|
851
|
1 682
|
1 682
|
1 682
|
2 037
|
2 610
|
2 717
|
3 005
|
3 184
|
4 951
|
4 951
|
4 951
|
4 979
|
5 067
|
5 447
|
|
| Retained Earnings |
527
|
669
|
72
|
1 873
|
3 328
|
7 139
|
10 787
|
13 240
|
16 355
|
18 819
|
23 232
|
26 109
|
29 588
|
36 029
|
39 499
|
46 721
|
55 862
|
|
| Additional Paid In Capital |
1 671
|
1 671
|
843
|
10 428
|
10 428
|
11 204
|
13 753
|
21 377
|
23 462
|
28 163
|
30 619
|
48 562
|
56 266
|
56 266
|
63 539
|
66 262
|
78 538
|
|
| Other Equity |
9
|
31
|
205
|
65
|
74
|
76
|
76
|
72
|
17
|
12
|
5
|
0
|
209
|
2 155
|
8 105
|
4 234
|
4 109
|
|
| Total Equity |
3 203
N/A
|
3 367
+5%
|
1 827
-46%
|
10 302
+464%
|
8 857
-14%
|
5 823
-34%
|
5 079
-13%
|
10 818
+113%
|
9 841
-9%
|
12 362
+26%
|
10 576
-14%
|
27 404
+159%
|
31 839
+16%
|
27 344
-14%
|
33 070
+21%
|
28 843
-13%
|
32 231
+12%
|
|
| Total Liabilities & Equity |
11 017
N/A
|
11 685
+6%
|
12 911
+10%
|
17 401
+35%
|
16 460
-5%
|
17 055
+4%
|
14 148
-17%
|
19 429
+37%
|
22 970
+18%
|
25 750
+12%
|
22 318
-13%
|
35 735
+60%
|
53 080
+49%
|
53 277
+0%
|
70 988
+33%
|
66 802
-6%
|
62 454
-7%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
10
|
10
|
10
|
10
|
10
|
11
|
|