RN2 Technologies Co Ltd
KOSDAQ:148250
Balance Sheet
Balance Sheet Decomposition
RN2 Technologies Co Ltd
RN2 Technologies Co Ltd
Balance Sheet
RN2 Technologies 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 |
2 050
|
1 911
|
1 620
|
2 238
|
5 046
|
594
|
3 777
|
2 566
|
3 975
|
24
|
7 192
|
2 744
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
3 817
|
2 566
|
0
|
0
|
7 219
|
2 744
|
|
| Cash Equivalents |
2 050
|
1 911
|
1 620
|
2 238
|
5 046
|
594
|
40
|
0
|
3 975
|
24
|
27
|
0
|
|
| Short-Term Investments |
4 071
|
750
|
3 588
|
6 850
|
6 388
|
8 185
|
13 500
|
12 500
|
31 161
|
11 452
|
5 744
|
11 442
|
|
| Total Receivables |
1 187
|
2 116
|
2 253
|
2 671
|
2 887
|
2 252
|
3 265
|
4 133
|
3 107
|
3 400
|
4 323
|
4 473
|
|
| Accounts Receivables |
1 104
|
1 813
|
2 026
|
2 667
|
2 881
|
2 252
|
2 964
|
3 843
|
2 812
|
3 082
|
2 443
|
2 859
|
|
| Other Receivables |
83
|
303
|
227
|
4
|
6
|
0
|
301
|
290
|
295
|
319
|
1 880
|
1 614
|
|
| Inventory |
1 682
|
1 450
|
1 626
|
1 574
|
2 869
|
2 968
|
4 378
|
6 265
|
6 914
|
6 656
|
6 479
|
5 167
|
|
| Other Current Assets |
109
|
87
|
76
|
129
|
143
|
361
|
107
|
429
|
351
|
237
|
152
|
72
|
|
| Total Current Assets |
9 100
|
6 313
|
9 164
|
13 462
|
17 332
|
14 359
|
25 027
|
25 893
|
45 509
|
31 402
|
23 891
|
23 899
|
|
| PP&E Net |
4 164
|
8 430
|
9 450
|
10 614
|
15 159
|
21 818
|
24 335
|
26 662
|
26 478
|
26 064
|
22 153
|
18 680
|
|
| PP&E Gross |
0
|
8 430
|
9 450
|
10 614
|
0
|
0
|
24 335
|
26 662
|
26 478
|
26 064
|
22 153
|
18 680
|
|
| Accumulated Depreciation |
0
|
3 002
|
3 640
|
4 306
|
0
|
0
|
8 833
|
11 803
|
15 192
|
18 829
|
23 200
|
24 282
|
|
| Intangible Assets |
3 988
|
3 619
|
3 070
|
2 708
|
2 534
|
2 114
|
1 103
|
1 020
|
822
|
647
|
513
|
415
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
60
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
30
|
94
|
0
|
94
|
0
|
0
|
35
|
595
|
535
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
714
|
457
|
203
|
262
|
365
|
509
|
19
|
1 528
|
2 391
|
3 357
|
3 080
|
2 820
|
|
| Total Assets |
17 995
N/A
|
18 913
+5%
|
21 887
+16%
|
27 140
+24%
|
35 450
+31%
|
38 868
+10%
|
50 519
+30%
|
55 697
+10%
|
75 734
+36%
|
61 471
-19%
|
49 638
-19%
|
45 814
-8%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
68
|
28
|
39
|
532
|
1 592
|
1 342
|
36
|
449
|
81
|
41
|
0
|
54
|
|
| Accrued Liabilities |
360
|
517
|
401
|
523
|
0
|
0
|
945
|
946
|
1 124
|
1 226
|
897
|
832
|
|
| Short-Term Debt |
1 300
|
1 000
|
1 000
|
880
|
880
|
765
|
500
|
3 000
|
3 000
|
5 000
|
6 800
|
8 100
|
|
| Current Portion of Long-Term Debt |
1 000
|
0
|
212
|
605
|
788
|
1 045
|
1 485
|
8 192
|
17 419
|
6 823
|
714
|
377
|
|
| Other Current Liabilities |
227
|
292
|
463
|
559
|
9
|
175
|
1 239
|
2 230
|
5 155
|
2 923
|
585
|
343
|
|
| Total Current Liabilities |
2 956
|
1 838
|
2 115
|
3 099
|
3 269
|
3 327
|
4 205
|
14 817
|
26 779
|
16 012
|
8 996
|
9 706
|
|
| Long-Term Debt |
4 114
|
4 587
|
3 367
|
2 817
|
8 729
|
10 885
|
12 850
|
4 091
|
3 448
|
2 236
|
1 645
|
258
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 257
|
1 327
|
226
|
217
|
2 019
|
2 543
|
1 784
|
652
|
292
|
74
|
120
|
204
|
|
| Total Liabilities |
8 326
N/A
|
7 752
-7%
|
5 708
-26%
|
6 133
+7%
|
14 017
+129%
|
16 755
+20%
|
18 849
+12%
|
19 560
+4%
|
30 518
+56%
|
18 322
-40%
|
10 761
-41%
|
10 168
-6%
|
|
| Equity | |||||||||||||
| Common Stock |
1 193
|
1 193
|
2 813
|
3 164
|
3 164
|
3 164
|
3 519
|
3 608
|
3 820
|
3 823
|
3 823
|
3 823
|
|
| Retained Earnings |
6 385
|
7 877
|
9 541
|
10 587
|
11 012
|
11 693
|
12 340
|
15 359
|
16 607
|
16 584
|
9 587
|
7 308
|
|
| Additional Paid In Capital |
2 091
|
2 091
|
3 824
|
7 256
|
7 256
|
7 256
|
15 811
|
17 714
|
24 828
|
24 892
|
24 892
|
24 892
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
545
|
39
|
2 149
|
575
|
376
|
|
| Total Equity |
9 669
N/A
|
11 161
+15%
|
16 178
+45%
|
21 008
+30%
|
21 433
+2%
|
22 113
+3%
|
31 670
+43%
|
36 137
+14%
|
45 216
+25%
|
43 149
-5%
|
38 877
-10%
|
35 647
-8%
|
|
| Total Liabilities & Equity |
17 995
N/A
|
18 913
+5%
|
21 887
+16%
|
27 140
+24%
|
35 450
+31%
|
38 868
+10%
|
50 519
+30%
|
55 697
+10%
|
75 734
+36%
|
61 471
-19%
|
49 638
-19%
|
45 814
-8%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
2
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
|