APact Co Ltd
KOSDAQ:200470
Balance Sheet
Balance Sheet Decomposition
APact Co Ltd
APact Co Ltd
Balance Sheet
APact Co Ltd
| 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 |
1 453
|
2 269
|
9 091
|
2 150
|
3 836
|
15 560
|
32 849
|
14 381
|
17 576
|
18 583
|
18 206
|
21 737
|
14 160
|
|
| Cash |
1 453
|
2 269
|
9 091
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
2 150
|
3 836
|
15 560
|
32 849
|
14 381
|
17 576
|
18 583
|
18 206
|
21 737
|
14 160
|
|
| Short-Term Investments |
4 000
|
6 000
|
8 000
|
16 000
|
16 000
|
5 000
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 429
|
1 400
|
1 450
|
1 516
|
996
|
1 215
|
1 781
|
1 779
|
1 317
|
2 353
|
9 628
|
6 081
|
7 881
|
|
| Accounts Receivables |
1 362
|
1 400
|
1 111
|
953
|
906
|
1 133
|
1 774
|
1 777
|
1 317
|
2 277
|
9 309
|
5 996
|
7 307
|
|
| Other Receivables |
67
|
0
|
339
|
563
|
90
|
82
|
7
|
2
|
0
|
76
|
319
|
85
|
574
|
|
| Inventory |
0
|
0
|
0
|
420
|
0
|
0
|
0
|
0
|
0
|
0
|
8 317
|
4 880
|
3 583
|
|
| Other Current Assets |
393
|
231
|
235
|
156
|
128
|
1 079
|
826
|
688
|
2 227
|
304
|
1 602
|
1 635
|
846
|
|
| Total Current Assets |
7 275
|
9 900
|
18 776
|
20 241
|
20 960
|
22 854
|
35 456
|
16 849
|
21 151
|
21 239
|
37 754
|
34 334
|
26 470
|
|
| PP&E Net |
65 471
|
56 596
|
42 957
|
35 099
|
27 214
|
44 187
|
84 523
|
106 687
|
105 682
|
89 385
|
165 045
|
158 358
|
122 572
|
|
| PP&E Gross |
0
|
0
|
42 957
|
0
|
0
|
0
|
0
|
106 687
|
105 682
|
89 385
|
165 045
|
158 358
|
122 572
|
|
| Accumulated Depreciation |
0
|
0
|
89 015
|
0
|
0
|
0
|
0
|
128 227
|
140 430
|
150 277
|
154 040
|
171 606
|
216 871
|
|
| Intangible Assets |
66
|
80
|
108
|
141
|
104
|
85
|
419
|
356
|
219
|
773
|
2 839
|
2 137
|
1 574
|
|
| Note Receivable |
0
|
0
|
0
|
123
|
146
|
50
|
38
|
199
|
16
|
0
|
0
|
0
|
60
|
|
| Long-Term Investments |
635
|
32
|
56
|
0
|
0
|
837
|
1 305
|
752
|
173
|
418
|
1 413
|
1 095
|
0
|
|
| Other Long-Term Assets |
2 544
|
2 884
|
1 965
|
1 546
|
990
|
877
|
1 421
|
2 566
|
3 182
|
4 246
|
7 094
|
13 581
|
11 812
|
|
| Total Assets |
75 991
N/A
|
69 492
-9%
|
63 862
-8%
|
57 151
-11%
|
49 414
-14%
|
68 891
+39%
|
123 162
+79%
|
127 408
+3%
|
130 423
+2%
|
116 062
-11%
|
214 145
+85%
|
209 505
-2%
|
162 488
-22%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 769
|
2 663
|
5 138
|
|
| Accrued Liabilities |
654
|
809
|
730
|
0
|
0
|
0
|
0
|
0
|
2 117
|
1 733
|
0
|
0
|
1 988
|
|
| Short-Term Debt |
3 500
|
3 500
|
3 500
|
0
|
0
|
0
|
20 500
|
16 000
|
16 000
|
16 000
|
16 000
|
41 500
|
61 900
|
|
| Current Portion of Long-Term Debt |
13 200
|
9 350
|
3 975
|
0
|
0
|
0
|
0
|
13 660
|
16 673
|
8 331
|
4 059
|
26 427
|
10 644
|
|
| Other Current Liabilities |
4 132
|
2 524
|
1 121
|
8 772
|
8 838
|
10 199
|
11 493
|
6 568
|
4 201
|
1 457
|
15 801
|
10 027
|
6 642
|
|
| Total Current Liabilities |
21 487
|
16 184
|
9 326
|
8 772
|
8 838
|
10 199
|
31 993
|
36 228
|
38 990
|
27 520
|
42 744
|
80 617
|
86 312
|
|
| Long-Term Debt |
18 320
|
16 300
|
8 325
|
4 350
|
375
|
0
|
3 170
|
89
|
23 719
|
17 576
|
56 369
|
30 388
|
20 053
|
|
| Other Liabilities |
1 434
|
110
|
92
|
151
|
23
|
17 875
|
31 440
|
30 375
|
466
|
73
|
259
|
420
|
887
|
|
| Total Liabilities |
41 241
N/A
|
32 594
-21%
|
17 743
-46%
|
13 273
-25%
|
9 236
-30%
|
28 074
+204%
|
66 603
+137%
|
66 692
+0%
|
63 174
-5%
|
45 169
-28%
|
99 372
+120%
|
111 425
+12%
|
107 252
-4%
|
|
| Equity | ||||||||||||||
| Common Stock |
19 500
|
19 500
|
8 777
|
8 777
|
8 777
|
8 777
|
8 777
|
8 777
|
8 777
|
9 238
|
21 181
|
21 181
|
21 181
|
|
| Retained Earnings |
12 054
|
14 203
|
17 122
|
14 881
|
11 181
|
11 820
|
26 604
|
30 761
|
37 294
|
40 138
|
43 364
|
26 675
|
24 775
|
|
| Additional Paid In Capital |
3 196
|
3 196
|
20 220
|
20 220
|
20 220
|
20 220
|
21 178
|
21 178
|
21 178
|
24 514
|
58 490
|
58 490
|
58 490
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 997
|
8 262
|
8 266
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
346
|
|
| Total Equity |
34 750
N/A
|
36 899
+6%
|
46 119
+25%
|
43 878
-5%
|
40 178
-8%
|
40 817
+2%
|
56 559
+39%
|
60 716
+7%
|
67 249
+11%
|
70 892
+5%
|
114 773
+62%
|
98 081
-15%
|
55 236
-44%
|
|
| Total Liabilities & Equity |
75 991
N/A
|
69 492
-9%
|
63 862
-8%
|
57 151
-11%
|
49 414
-14%
|
68 891
+39%
|
123 162
+79%
|
127 408
+3%
|
130 423
+2%
|
116 062
-11%
|
214 145
+85%
|
209 505
-2%
|
162 488
-22%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
12
|
12
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
27
|
41
|
41
|
42
|
|