RS Automation Co Ltd
KOSDAQ:140670
Balance Sheet
Balance Sheet Decomposition
RS Automation Co Ltd
RS Automation Co Ltd
Balance Sheet
RS Automation Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 568
|
4 358
|
5 112
|
3 941
|
8 813
|
6 991
|
9 657
|
12 230
|
12 790
|
9 653
|
|
| Cash Equivalents |
1 568
|
4 358
|
5 112
|
3 941
|
8 813
|
6 991
|
9 657
|
12 230
|
12 790
|
9 653
|
|
| Short-Term Investments |
4 245
|
4 000
|
7 490
|
3 350
|
3 414
|
2 435
|
500
|
720
|
0
|
0
|
|
| Total Receivables |
18 505
|
20 975
|
23 453
|
25 462
|
21 336
|
27 566
|
19 889
|
24 210
|
15 413
|
18 510
|
|
| Accounts Receivables |
18 458
|
19 856
|
23 300
|
25 411
|
21 233
|
27 512
|
19 875
|
24 133
|
15 365
|
18 426
|
|
| Other Receivables |
47
|
1 119
|
153
|
51
|
103
|
54
|
13
|
78
|
49
|
84
|
|
| Inventory |
11 139
|
13 564
|
16 439
|
17 565
|
15 584
|
14 849
|
19 733
|
25 775
|
22 416
|
15 479
|
|
| Other Current Assets |
362
|
775
|
1 159
|
475
|
500
|
920
|
1 217
|
1 682
|
1 378
|
1 209
|
|
| Total Current Assets |
35 818
|
43 672
|
53 653
|
50 794
|
49 646
|
52 761
|
50 996
|
64 617
|
51 997
|
44 850
|
|
| PP&E Net |
12 037
|
15 578
|
16 704
|
16 236
|
16 241
|
15 849
|
15 609
|
15 987
|
15 556
|
14 641
|
|
| PP&E Gross |
12 037
|
15 578
|
16 704
|
16 236
|
16 241
|
15 849
|
15 609
|
15 987
|
15 556
|
14 641
|
|
| Accumulated Depreciation |
4 761
|
5 706
|
6 535
|
7 563
|
8 601
|
9 750
|
10 981
|
12 619
|
13 703
|
13 954
|
|
| Intangible Assets |
3 040
|
3 322
|
3 764
|
2 966
|
2 105
|
2 231
|
2 747
|
3 183
|
1 626
|
1 046
|
|
| Long-Term Investments |
1 442
|
363
|
678
|
1 395
|
1 679
|
1 777
|
2 248
|
1 598
|
1 661
|
1 651
|
|
| Other Long-Term Assets |
1 088
|
1 728
|
1 432
|
2 298
|
3 421
|
3 656
|
3 512
|
4 021
|
4 048
|
800
|
|
| Total Assets |
53 425
N/A
|
64 662
+21%
|
76 232
+18%
|
73 689
-3%
|
73 092
-1%
|
76 276
+4%
|
75 113
-2%
|
89 406
+19%
|
74 888
-16%
|
62 989
-16%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
12 985
|
18 288
|
13 381
|
14 109
|
13 859
|
19 577
|
13 811
|
22 572
|
12 713
|
9 978
|
|
| Accrued Liabilities |
1 102
|
616
|
641
|
799
|
831
|
655
|
1 151
|
1 046
|
708
|
814
|
|
| Short-Term Debt |
13 780
|
14 842
|
13 841
|
12 861
|
10 362
|
11 223
|
10 860
|
15 610
|
19 135
|
18 635
|
|
| Current Portion of Long-Term Debt |
2 967
|
3 192
|
892
|
0
|
64
|
34
|
1 563
|
59
|
76
|
88
|
|
| Other Current Liabilities |
1 463
|
1 675
|
2 842
|
1 094
|
1 175
|
1 460
|
2 356
|
2 923
|
2 531
|
3 322
|
|
| Total Current Liabilities |
32 296
|
38 614
|
31 597
|
28 862
|
26 290
|
32 948
|
29 741
|
42 211
|
35 163
|
32 837
|
|
| Long-Term Debt |
2 393
|
4 032
|
4 000
|
4 000
|
5 963
|
5 874
|
4 163
|
5 003
|
3 373
|
2 895
|
|
| Other Liabilities |
1 842
|
1 984
|
1 377
|
1 309
|
1 602
|
1 599
|
830
|
597
|
500
|
472
|
|
| Total Liabilities |
36 531
N/A
|
44 630
+22%
|
36 974
-17%
|
34 171
-8%
|
33 854
-1%
|
40 421
+19%
|
34 733
-14%
|
47 812
+38%
|
39 037
-18%
|
36 204
-7%
|
|
| Equity | |||||||||||
| Common Stock |
2 846
|
2 846
|
4 552
|
4 552
|
4 552
|
4 552
|
4 652
|
4 652
|
4 652
|
4 652
|
|
| Retained Earnings |
12 836
|
15 970
|
18 968
|
19 229
|
19 228
|
16 242
|
18 686
|
19 696
|
13 877
|
4 301
|
|
| Additional Paid In Capital |
1 226
|
1 230
|
15 751
|
15 751
|
15 751
|
15 845
|
17 703
|
17 818
|
17 818
|
18 140
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
21
|
12
|
50
|
44
|
44
|
67
|
|
| Treasury Stock |
13
|
13
|
13
|
13
|
272
|
761
|
972
|
813
|
813
|
544
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
11
|
260
|
199
|
274
|
170
|
|
| Total Equity |
16 894
N/A
|
20 032
+19%
|
39 257
+96%
|
39 518
+1%
|
39 237
-1%
|
35 855
-9%
|
40 380
+13%
|
41 595
+3%
|
35 852
-14%
|
26 785
-25%
|
|
| Total Liabilities & Equity |
53 425
N/A
|
64 662
+21%
|
76 232
+18%
|
73 689
-3%
|
73 092
-1%
|
76 276
+4%
|
75 113
-2%
|
89 406
+19%
|
74 888
-16%
|
62 989
-16%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
6
|
6
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Preferred Shares Outstanding |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|