Avatec Co Ltd
KOSDAQ:149950
Balance Sheet
Balance Sheet Decomposition
Avatec Co Ltd
Avatec Co Ltd
Balance Sheet
Avatec Co Ltd
| 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 |
4 001
|
11 184
|
29 422
|
22 451
|
43 901
|
41 739
|
51 340
|
47 764
|
46 580
|
26 403
|
16 122
|
19 476
|
11 192
|
39 120
|
49 157
|
|
| Cash |
0
|
0
|
30 822
|
22 451
|
43 901
|
41 739
|
51 340
|
37 743
|
21 580
|
16 403
|
16 122
|
9
|
12
|
39
|
11
|
|
| Cash Equivalents |
4 001
|
11 184
|
1 400
|
0
|
0
|
0
|
0
|
10 021
|
25 000
|
10 000
|
0
|
19 466
|
11 180
|
39 082
|
49 145
|
|
| Short-Term Investments |
2 000
|
0
|
0
|
0
|
20
|
10 000
|
10 021
|
39 985
|
10 027
|
10 018
|
19 439
|
14 893
|
28 550
|
0
|
131
|
|
| Total Receivables |
3 178
|
6 536
|
10 399
|
15 832
|
13 082
|
9 791
|
8 801
|
3 982
|
4 806
|
1 520
|
3 152
|
3 636
|
7 824
|
5 087
|
1 881
|
|
| Accounts Receivables |
2 801
|
6 145
|
10 399
|
15 832
|
13 064
|
6 537
|
6 424
|
3 814
|
4 777
|
1 436
|
3 086
|
3 578
|
7 395
|
4 771
|
1 797
|
|
| Other Receivables |
377
|
391
|
0
|
0
|
18
|
3 254
|
2 377
|
168
|
29
|
84
|
66
|
59
|
429
|
316
|
84
|
|
| Inventory |
1 768
|
1 885
|
3 025
|
3 563
|
1 344
|
2 127
|
1 667
|
1 227
|
1 194
|
1 119
|
958
|
5 148
|
8 636
|
10 993
|
13 217
|
|
| Other Current Assets |
250
|
372
|
680
|
85
|
230
|
172
|
92
|
245
|
220
|
152
|
172
|
226
|
106
|
311
|
228
|
|
| Total Current Assets |
11 197
|
19 976
|
43 526
|
41 930
|
58 577
|
63 830
|
71 921
|
93 203
|
62 829
|
39 212
|
39 843
|
43 379
|
56 308
|
55 511
|
64 614
|
|
| PP&E Net |
21 814
|
44 045
|
53 333
|
69 371
|
71 723
|
62 041
|
56 710
|
47 991
|
42 054
|
64 556
|
66 214
|
63 697
|
76 035
|
78 198
|
74 046
|
|
| PP&E Gross |
21 814
|
44 045
|
53 333
|
69 371
|
71 723
|
62 041
|
56 710
|
47 991
|
42 054
|
64 556
|
66 214
|
63 697
|
76 035
|
78 198
|
74 046
|
|
| Accumulated Depreciation |
13 290
|
15 614
|
21 901
|
30 751
|
39 834
|
52 306
|
58 998
|
68 845
|
76 277
|
81 729
|
86 086
|
94 475
|
102 134
|
108 954
|
116 171
|
|
| Intangible Assets |
153
|
169
|
614
|
1 008
|
1 014
|
1 105
|
1 096
|
829
|
957
|
952
|
1 041
|
1 534
|
1 507
|
1 571
|
1 502
|
|
| Note Receivable |
136
|
481
|
618
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
3
|
3
|
3
|
0
|
1 565
|
0
|
5 383
|
37 056
|
35 552
|
38 614
|
39 260
|
9 344
|
11 125
|
8 775
|
|
| Other Long-Term Assets |
332
|
362
|
0
|
898
|
780
|
997
|
640
|
2 809
|
3 100
|
4 506
|
4 287
|
5 448
|
6 692
|
3 799
|
5 732
|
|
| Total Assets |
33 635
N/A
|
65 036
+93%
|
98 093
+51%
|
113 210
+15%
|
132 094
+17%
|
129 538
-2%
|
130 366
+1%
|
150 214
+15%
|
145 995
-3%
|
144 779
-1%
|
150 001
+4%
|
153 317
+2%
|
149 885
-2%
|
150 203
+0%
|
154 669
+3%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
528
|
2 399
|
2 731
|
3 465
|
2 639
|
1 360
|
1 585
|
2 019
|
1 578
|
1 466
|
1 579
|
2 928
|
2 172
|
1 932
|
1 485
|
|
| Accrued Liabilities |
881
|
1 082
|
2 843
|
3 065
|
4 114
|
3 322
|
4 337
|
4 929
|
4 014
|
4 032
|
5 124
|
4 853
|
4 157
|
3 214
|
3 481
|
|
| Short-Term Debt |
2 000
|
7 000
|
0
|
2 000
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 469
|
1 415
|
4 757
|
5 459
|
8 950
|
5 264
|
2 944
|
5 710
|
3 256
|
2 425
|
3 040
|
2 897
|
6 467
|
2 276
|
4 080
|
|
| Total Current Liabilities |
4 878
|
11 897
|
10 332
|
13 989
|
17 703
|
9 946
|
8 867
|
12 658
|
8 847
|
7 923
|
9 743
|
10 679
|
12 795
|
7 422
|
9 046
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
154
|
570
|
90
|
21
|
283
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 127
|
1 945
|
1 821
|
719
|
1 663
|
0
|
974
|
52
|
123
|
768
|
973
|
1 183
|
334
|
387
|
417
|
|
| Total Liabilities |
6 005
N/A
|
13 842
+131%
|
12 306
-11%
|
15 278
+24%
|
19 456
+27%
|
9 967
-49%
|
10 124
+2%
|
12 709
+26%
|
8 970
-29%
|
8 691
-3%
|
10 716
+23%
|
11 862
+11%
|
13 130
+11%
|
7 809
-41%
|
9 464
+21%
|
|
| Equity | ||||||||||||||||
| Common Stock |
4 700
|
6 525
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
8 154
|
|
| Retained Earnings |
22 122
|
28 186
|
43 952
|
58 643
|
80 212
|
86 589
|
85 392
|
97 081
|
103 144
|
108 225
|
111 583
|
110 624
|
106 921
|
111 157
|
118 460
|
|
| Additional Paid In Capital |
400
|
15 665
|
33 619
|
34 002
|
33 840
|
34 055
|
34 260
|
34 295
|
34 366
|
34 575
|
34 857
|
33 023
|
33 023
|
33 023
|
33 033
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
826
|
621
|
1 907
|
3 075
|
3 132
|
4 541
|
2 725
|
|
| Treasury Stock |
0
|
0
|
0
|
2 907
|
8 642
|
8 164
|
6 387
|
15
|
5 715
|
12 148
|
15 123
|
14 080
|
13 274
|
13 215
|
16 824
|
|
| Other Equity |
408
|
818
|
62
|
40
|
926
|
1 062
|
1 177
|
2 045
|
2 098
|
2 098
|
2 093
|
659
|
1 201
|
1 265
|
342
|
|
| Total Equity |
27 629
N/A
|
51 194
+85%
|
85 787
+68%
|
97 932
+14%
|
112 638
+15%
|
119 571
+6%
|
120 242
+1%
|
137 504
+14%
|
137 025
0%
|
136 088
-1%
|
139 284
+2%
|
141 455
+2%
|
136 756
-3%
|
142 395
+4%
|
145 205
+2%
|
|
| Total Liabilities & Equity |
33 635
N/A
|
65 036
+93%
|
98 093
+51%
|
113 210
+15%
|
132 094
+17%
|
129 538
-2%
|
130 366
+1%
|
150 214
+15%
|
145 995
-3%
|
144 779
-1%
|
150 001
+4%
|
153 317
+2%
|
149 885
-2%
|
150 203
+0%
|
154 669
+3%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
9
|
13
|
16
|
16
|
16
|
16
|
15
|
16
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
|