ASFlow Co Ltd
KOSDAQ:159010
Balance Sheet
Balance Sheet Decomposition
ASFlow Co Ltd
ASFlow Co Ltd
Balance Sheet
ASFlow Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
5 734
|
7 164
|
7 901
|
6 389
|
6 575
|
18 786
|
29 077
|
|
| Cash Equivalents |
5 734
|
7 164
|
7 901
|
6 389
|
6 575
|
18 786
|
29 077
|
|
| Short-Term Investments |
306
|
493
|
196
|
3 159
|
950
|
373
|
178
|
|
| Total Receivables |
7 625
|
8 399
|
6 234
|
15 042
|
22 319
|
22 786
|
23 960
|
|
| Accounts Receivables |
7 625
|
7 685
|
5 824
|
14 896
|
22 319
|
22 699
|
23 959
|
|
| Other Receivables |
0
|
714
|
411
|
146
|
0
|
87
|
1
|
|
| Inventory |
12 954
|
14 199
|
16 376
|
18 984
|
27 545
|
33 433
|
29 437
|
|
| Other Current Assets |
590
|
2 385
|
1 118
|
3 389
|
4 050
|
4 572
|
4 827
|
|
| Total Current Assets |
27 208
|
32 640
|
31 826
|
46 963
|
61 439
|
79 950
|
87 478
|
|
| PP&E Net |
20 876
|
35 382
|
36 040
|
41 807
|
43 052
|
43 282
|
44 602
|
|
| PP&E Gross |
0
|
35 382
|
36 040
|
41 807
|
43 052
|
43 282
|
44 602
|
|
| Accumulated Depreciation |
0
|
6 123
|
5 036
|
7 437
|
10 334
|
13 219
|
16 388
|
|
| Intangible Assets |
0
|
162
|
154
|
383
|
320
|
242
|
1 675
|
|
| Note Receivable |
0
|
0
|
0
|
60
|
0
|
0
|
0
|
|
| Long-Term Investments |
865
|
81
|
5 072
|
5 271
|
5 686
|
5 509
|
3 238
|
|
| Other Long-Term Assets |
451
|
1 180
|
367
|
293
|
863
|
1 176
|
1 254
|
|
| Total Assets |
49 400
N/A
|
69 444
+41%
|
73 459
+6%
|
94 776
+29%
|
111 360
+17%
|
130 159
+17%
|
138 247
+6%
|
|
| Liabilities | ||||||||
| Accounts Payable |
6 617
|
5 084
|
3 344
|
8 405
|
9 424
|
6 506
|
6 997
|
|
| Accrued Liabilities |
0
|
663
|
952
|
1 226
|
1 287
|
1 870
|
1 675
|
|
| Short-Term Debt |
0
|
15 822
|
11 950
|
15 361
|
23 862
|
38 245
|
49 970
|
|
| Current Portion of Long-Term Debt |
10 420
|
3 272
|
10 061
|
15 237
|
11 937
|
13 080
|
2 969
|
|
| Other Current Liabilities |
2 853
|
1 240
|
2 916
|
2 010
|
3 912
|
2 005
|
2 235
|
|
| Total Current Liabilities |
19 891
|
26 081
|
29 224
|
42 239
|
50 422
|
61 707
|
63 845
|
|
| Long-Term Debt |
10 498
|
20 984
|
14 672
|
2 875
|
4 002
|
6 903
|
15 842
|
|
| Other Liabilities |
1 235
|
2 021
|
2 819
|
3 031
|
3 009
|
4 075
|
3 895
|
|
| Total Liabilities |
31 624
N/A
|
49 085
+55%
|
46 715
-5%
|
48 145
+3%
|
57 433
+19%
|
72 685
+27%
|
83 582
+15%
|
|
| Equity | ||||||||
| Common Stock |
1 870
|
1 870
|
1 898
|
2 222
|
6 667
|
6 667
|
6 667
|
|
| Retained Earnings |
10 421
|
12 963
|
19 518
|
23 577
|
32 743
|
36 393
|
34 804
|
|
| Additional Paid In Capital |
4 720
|
4 760
|
5 055
|
20 075
|
15 595
|
15 595
|
15 595
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 995
|
1 995
|
4 182
|
|
| Other Equity |
766
|
765
|
273
|
756
|
916
|
813
|
1 780
|
|
| Total Equity |
17 777
N/A
|
20 358
+15%
|
26 743
+31%
|
46 631
+74%
|
53 927
+16%
|
57 474
+7%
|
54 665
-5%
|
|
| Total Liabilities & Equity |
49 400
N/A
|
69 444
+41%
|
73 459
+6%
|
94 776
+29%
|
111 360
+17%
|
130 159
+17%
|
138 247
+6%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|