Unitron Tech Co Ltd
KOSDAQ:142210
Balance Sheet
Balance Sheet Decomposition
Unitron Tech Co Ltd
Unitron Tech Co Ltd
Balance Sheet
Unitron Tech Co Ltd
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
254
|
1 665
|
4 975
|
2 187
|
23 409
|
11 977
|
8 976
|
11 865
|
10 480
|
4 177
|
8 763
|
|
| Cash |
254
|
1 665
|
4 975
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
2 187
|
23 409
|
11 977
|
8 976
|
11 864
|
10 479
|
4 177
|
8 763
|
|
| Short-Term Investments |
1 000
|
45
|
388
|
1 647
|
16
|
285
|
1 114
|
1 544
|
1 050
|
1 126
|
1 724
|
|
| Total Receivables |
7 030
|
9 442
|
10 082
|
11 440
|
17 749
|
20 799
|
35 520
|
48 948
|
63 386
|
77 996
|
81 040
|
|
| Accounts Receivables |
6 224
|
8 680
|
8 786
|
11 433
|
17 749
|
16 326
|
35 520
|
47 947
|
62 558
|
75 290
|
77 030
|
|
| Other Receivables |
806
|
762
|
1 296
|
7
|
0
|
4 473
|
0
|
1 001
|
828
|
2 706
|
4 010
|
|
| Inventory |
5 247
|
7 737
|
13 083
|
14 739
|
19 453
|
24 282
|
31 286
|
26 771
|
39 449
|
59 972
|
66 690
|
|
| Other Current Assets |
1 285
|
953
|
83
|
1 573
|
3 885
|
3 356
|
8 075
|
5 653
|
5 164
|
10 490
|
73 304
|
|
| Total Current Assets |
14 815
|
19 842
|
28 611
|
31 587
|
64 513
|
60 699
|
84 973
|
94 782
|
119 528
|
153 761
|
231 521
|
|
| PP&E Net |
87
|
125
|
238
|
175
|
195
|
120
|
294
|
2 948
|
13 377
|
19 001
|
4 046
|
|
| PP&E Gross |
0
|
125
|
238
|
0
|
0
|
120
|
0
|
2 948
|
13 377
|
19 001
|
4 046
|
|
| Accumulated Depreciation |
0
|
71
|
127
|
0
|
0
|
325
|
0
|
1 739
|
2 357
|
1 417
|
1 766
|
|
| Intangible Assets |
0
|
283
|
349
|
318
|
752
|
780
|
2 035
|
1 184
|
3 998
|
3 426
|
6 973
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
899
|
7 156
|
5 237
|
8 990
|
|
| Note Receivable |
449
|
449
|
0
|
0
|
0
|
0
|
0
|
1 094
|
81
|
290
|
0
|
|
| Long-Term Investments |
525
|
677
|
630
|
4 173
|
4 470
|
769
|
14 777
|
6 027
|
10 501
|
11 814
|
10 187
|
|
| Other Long-Term Assets |
386
|
421
|
2 748
|
39
|
0
|
4 758
|
1 688
|
7 674
|
7 695
|
6 590
|
10 193
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
899
|
7 156
|
5 237
|
8 990
|
|
| Total Assets |
16 262
N/A
|
21 797
+34%
|
32 577
+49%
|
36 291
+11%
|
69 929
+93%
|
67 127
-4%
|
103 768
+55%
|
114 608
+10%
|
162 336
+42%
|
200 119
+23%
|
257 964
+29%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
501
|
1 749
|
5 349
|
2 997
|
11 551
|
3 732
|
13 437
|
15 954
|
26 190
|
24 773
|
39 269
|
|
| Accrued Liabilities |
506
|
557
|
472
|
0
|
0
|
743
|
0
|
1 895
|
2 330
|
3 315
|
2 510
|
|
| Short-Term Debt |
5 547
|
4 300
|
6 899
|
7 888
|
6 087
|
11 186
|
29 450
|
31 196
|
38 782
|
57 703
|
85 643
|
|
| Current Portion of Long-Term Debt |
0
|
5 000
|
9
|
3 999
|
0
|
13 299
|
1 322
|
7 607
|
11 037
|
10 069
|
9 266
|
|
| Other Current Liabilities |
598
|
1 303
|
1 096
|
1 770
|
6 293
|
5 319
|
9 313
|
10 277
|
7 216
|
5 439
|
7 700
|
|
| Total Current Liabilities |
7 153
|
12 908
|
13 826
|
16 654
|
23 930
|
34 280
|
53 521
|
66 929
|
85 555
|
101 299
|
144 389
|
|
| Long-Term Debt |
5 000
|
0
|
4 014
|
0
|
13 237
|
0
|
9 751
|
1 425
|
20 178
|
32 826
|
16 470
|
|
| Deferred Income Tax |
0
|
14
|
0
|
0
|
3
|
2
|
191
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
483
|
361
|
3 139
|
2 903
|
5 264
|
4 869
|
3 701
|
|
| Other Liabilities |
225
|
258
|
229
|
264
|
205
|
307
|
75
|
501
|
1 186
|
1 161
|
834
|
|
| Total Liabilities |
12 378
N/A
|
13 179
+6%
|
18 070
+37%
|
16 919
-6%
|
37 858
+124%
|
34 950
-8%
|
66 677
+91%
|
71 758
+8%
|
112 182
+56%
|
140 154
+25%
|
165 394
+18%
|
|
| Equity | ||||||||||||
| Common Stock |
400
|
400
|
1 400
|
1 400
|
4 966
|
4 966
|
4 966
|
5 326
|
6 039
|
6 280
|
9 427
|
|
| Retained Earnings |
3 481
|
8 345
|
13 261
|
18 255
|
24 323
|
25 936
|
31 397
|
33 523
|
33 980
|
41 527
|
56 974
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
3 231
|
3 231
|
3 231
|
6 829
|
12 346
|
15 403
|
26 698
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 233
|
2 235
|
1 710
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1 703
|
0
|
2 410
|
2 410
|
2 410
|
2 411
|
|
| Other Equity |
3
|
127
|
155
|
282
|
449
|
253
|
2 504
|
419
|
2 035
|
3 072
|
172
|
|
| Total Equity |
3 884
N/A
|
8 618
+122%
|
14 507
+68%
|
19 372
+34%
|
32 071
+66%
|
32 177
+0%
|
37 091
+15%
|
42 850
+16%
|
50 154
+17%
|
59 965
+20%
|
92 570
+54%
|
|
| Total Liabilities & Equity |
16 262
N/A
|
21 797
+34%
|
32 577
+49%
|
36 291
+11%
|
69 929
+93%
|
67 127
-4%
|
103 768
+55%
|
114 608
+10%
|
162 336
+42%
|
200 119
+23%
|
257 964
+29%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
12
|
15
|
19
|
|