WinHiTech Co Ltd
KOSDAQ:192390
Balance Sheet
Balance Sheet Decomposition
WinHiTech Co Ltd
WinHiTech Co Ltd
Balance Sheet
WinHiTech Co Ltd
| 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 |
791
|
127
|
4 929
|
6 552
|
1 928
|
1 343
|
4 189
|
5 374
|
7 775
|
11 648
|
7 721
|
14 967
|
22 646
|
20 177
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
10
|
5
|
2
|
1
|
3
|
1
|
|
| Cash Equivalents |
791
|
127
|
4 929
|
6 552
|
1 928
|
1 343
|
4 189
|
5 367
|
7 765
|
11 643
|
7 719
|
14 966
|
22 643
|
20 176
|
|
| Short-Term Investments |
0
|
434
|
1 000
|
5 000
|
10 297
|
4 562
|
14 644
|
5
|
4 743
|
5 093
|
63
|
2
|
2
|
0
|
|
| Total Receivables |
11 950
|
11 463
|
9 565
|
14 530
|
13 321
|
16 647
|
20 597
|
48 314
|
16 202
|
15 558
|
31 242
|
35 586
|
22 102
|
10 585
|
|
| Accounts Receivables |
11 931
|
11 411
|
9 550
|
14 508
|
13 321
|
16 647
|
20 597
|
46 815
|
14 978
|
13 268
|
24 825
|
30 097
|
22 051
|
10 130
|
|
| Other Receivables |
19
|
52
|
15
|
22
|
0
|
0
|
0
|
1 499
|
1 224
|
2 290
|
6 418
|
5 489
|
51
|
455
|
|
| Inventory |
5 462
|
5 877
|
5 341
|
4 839
|
5 820
|
5 710
|
7 759
|
11 581
|
11 537
|
8 753
|
27 071
|
22 923
|
40 473
|
43 652
|
|
| Other Current Assets |
145
|
189
|
149
|
296
|
394
|
694
|
2 775
|
1 236
|
1 066
|
773
|
6 451
|
953
|
1 008
|
350
|
|
| Total Current Assets |
18 348
|
18 089
|
20 984
|
31 216
|
31 760
|
28 957
|
49 965
|
66 510
|
41 323
|
41 825
|
72 549
|
74 431
|
86 231
|
74 764
|
|
| PP&E Net |
22 243
|
21 352
|
20 555
|
20 287
|
25 400
|
27 460
|
25 757
|
26 220
|
41 940
|
36 914
|
34 578
|
39 493
|
36 778
|
43 578
|
|
| PP&E Gross |
22 243
|
21 352
|
20 555
|
20 287
|
0
|
0
|
0
|
26 220
|
41 940
|
36 914
|
34 578
|
39 493
|
36 778
|
43 578
|
|
| Accumulated Depreciation |
311
|
1 243
|
2 158
|
3 116
|
0
|
0
|
0
|
7 591
|
12 196
|
19 389
|
12 187
|
14 018
|
12 510
|
14 590
|
|
| Intangible Assets |
162
|
175
|
103
|
83
|
615
|
735
|
695
|
654
|
2 361
|
641
|
663
|
522
|
436
|
1 153
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
42
|
32
|
37
|
475
|
515
|
645
|
5 786
|
5 050
|
4 708
|
5 666
|
182
|
123
|
375
|
302
|
|
| Long-Term Investments |
439
|
448
|
564
|
686
|
860
|
1 085
|
20 564
|
25 844
|
20 985
|
9 240
|
9 511
|
30 317
|
19 609
|
19 243
|
|
| Other Long-Term Assets |
322
|
22
|
52
|
64
|
0
|
0
|
0
|
663
|
1 656
|
2 074
|
1 716
|
1 091
|
3 001
|
2 441
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
41 556
N/A
|
40 119
-3%
|
42 295
+5%
|
52 812
+25%
|
59 150
+12%
|
58 881
0%
|
102 766
+75%
|
124 942
+22%
|
112 973
-10%
|
96 359
-15%
|
119 200
+24%
|
145 977
+22%
|
146 429
+0%
|
141 482
-3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
3 048
|
3 094
|
3 166
|
2 189
|
3 812
|
5 323
|
6 255
|
7 539
|
4 451
|
2 772
|
5 468
|
2 278
|
2 985
|
671
|
|
| Accrued Liabilities |
421
|
317
|
2 148
|
1 771
|
0
|
0
|
0
|
4 868
|
1 824
|
1 552
|
1 798
|
3 574
|
3 366
|
810
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
15 113
|
0
|
0
|
18 520
|
27 581
|
44 962
|
50 762
|
48 750
|
|
| Current Portion of Long-Term Debt |
21 975
|
17 458
|
10 184
|
1 446
|
2 405
|
1 971
|
600
|
31 049
|
36 663
|
5 032
|
9 871
|
13 506
|
2 934
|
1 556
|
|
| Other Current Liabilities |
1 238
|
2 459
|
2 335
|
3 122
|
3 323
|
2 500
|
4 249
|
4 255
|
7 428
|
6 756
|
9 060
|
18 013
|
16 313
|
11 326
|
|
| Total Current Liabilities |
26 681
|
23 329
|
17 833
|
8 528
|
9 541
|
9 795
|
26 217
|
47 712
|
50 366
|
34 632
|
53 778
|
82 334
|
76 359
|
63 112
|
|
| Long-Term Debt |
298
|
0
|
700
|
0
|
0
|
0
|
19 109
|
16 230
|
9 593
|
10 869
|
4 492
|
199
|
75
|
850
|
|
| Deferred Income Tax |
997
|
793
|
656
|
443
|
505
|
365
|
788
|
205
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
2 225
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
188
|
56
|
133
|
330
|
289
|
490
|
4 785
|
3 556
|
657
|
338
|
4 890
|
1 125
|
264
|
431
|
|
| Total Liabilities |
28 165
N/A
|
24 179
-14%
|
19 322
-20%
|
9 301
-52%
|
10 335
+11%
|
10 650
+3%
|
50 899
+378%
|
67 703
+33%
|
60 703
-10%
|
43 614
-28%
|
63 160
+45%
|
83 658
+32%
|
76 698
-8%
|
64 393
-16%
|
|
| Equity | |||||||||||||||
| Common Stock |
487
|
487
|
487
|
3 300
|
4 932
|
4 932
|
4 932
|
4 932
|
5 328
|
5 328
|
5 328
|
5 328
|
5 462
|
5 516
|
|
| Retained Earnings |
3 795
|
6 344
|
13 377
|
20 084
|
26 017
|
26 810
|
30 445
|
35 816
|
28 172
|
28 984
|
28 439
|
34 718
|
40 785
|
47 746
|
|
| Additional Paid In Capital |
9 109
|
9 109
|
9 109
|
20 127
|
18 486
|
18 486
|
18 486
|
18 486
|
21 428
|
21 428
|
22 272
|
22 272
|
23 483
|
23 827
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
619
|
1 995
|
1 995
|
1 995
|
2 658
|
2 995
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
13 391
N/A
|
15 940
+19%
|
22 973
+44%
|
43 511
+89%
|
48 815
+12%
|
48 232
-1%
|
51 867
+8%
|
57 239
+10%
|
52 271
-9%
|
52 745
+1%
|
56 040
+6%
|
62 319
+11%
|
69 731
+12%
|
77 089
+11%
|
|
| Total Liabilities & Equity |
41 556
N/A
|
40 119
-3%
|
42 295
+5%
|
52 812
+25%
|
59 150
+12%
|
58 881
0%
|
102 766
+75%
|
124 942
+22%
|
112 973
-10%
|
96 359
-15%
|
119 200
+24%
|
145 977
+22%
|
146 429
+0%
|
141 482
-3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
|