Humedix Co Ltd
KOSDAQ:200670
Balance Sheet
Balance Sheet Decomposition
Humedix Co Ltd
Humedix Co Ltd
Balance Sheet
Humedix 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 |
5 262
|
6 240
|
31 200
|
67 713
|
59 758
|
38 023
|
29 936
|
19 097
|
28 656
|
9 353
|
80 000
|
80 247
|
110 324
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 247
|
31 504
|
|
| Cash Equivalents |
5 262
|
6 240
|
31 200
|
67 713
|
59 758
|
38 023
|
29 936
|
19 097
|
28 656
|
9 353
|
80 000
|
60 000
|
78 820
|
|
| Short-Term Investments |
0
|
0
|
8 500
|
253
|
0
|
0
|
0
|
0
|
15 000
|
45 000
|
13
|
0
|
0
|
|
| Total Receivables |
1 681
|
4 701
|
7 493
|
11 235
|
18 791
|
18 047
|
15 341
|
25 462
|
23 247
|
23 225
|
22 183
|
20 597
|
22 767
|
|
| Accounts Receivables |
1 676
|
4 646
|
7 411
|
11 146
|
16 815
|
17 668
|
14 393
|
23 962
|
20 693
|
22 274
|
21 790
|
20 101
|
20 844
|
|
| Other Receivables |
5
|
55
|
82
|
89
|
1 976
|
379
|
948
|
1 500
|
2 554
|
951
|
393
|
496
|
1 923
|
|
| Inventory |
1 934
|
2 380
|
2 798
|
3 029
|
3 716
|
9 000
|
8 565
|
10 185
|
19 047
|
16 485
|
21 134
|
28 625
|
26 386
|
|
| Other Current Assets |
132
|
175
|
96
|
146
|
173
|
271
|
482
|
1 089
|
1 270
|
35 873
|
6 481
|
882
|
556
|
|
| Total Current Assets |
9 009
|
13 496
|
50 087
|
82 376
|
82 438
|
65 341
|
54 324
|
55 834
|
87 219
|
129 937
|
140 515
|
130 352
|
160 032
|
|
| PP&E Net |
6 210
|
8 759
|
8 352
|
17 776
|
31 263
|
46 470
|
52 981
|
54 846
|
61 397
|
57 069
|
53 568
|
52 899
|
51 813
|
|
| PP&E Gross |
6 210
|
8 759
|
8 352
|
17 776
|
31 263
|
46 470
|
52 981
|
54 846
|
61 397
|
57 069
|
53 568
|
52 899
|
51 813
|
|
| Accumulated Depreciation |
6 840
|
6 933
|
7 818
|
9 224
|
14 543
|
17 667
|
24 448
|
32 438
|
40 688
|
50 143
|
59 570
|
67 233
|
76 022
|
|
| Intangible Assets |
423
|
494
|
502
|
648
|
855
|
881
|
4 672
|
4 161
|
4 788
|
3 185
|
3 049
|
2 578
|
2 375
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 162
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
73
|
159
|
168
|
85
|
1 331
|
1 529
|
1 613
|
1 185
|
2 592
|
2 214
|
1 151
|
|
| Long-Term Investments |
1 073
|
0
|
150
|
13 711
|
15 567
|
15 998
|
14 055
|
20 176
|
17 637
|
22 751
|
25 083
|
28 405
|
31 553
|
|
| Other Long-Term Assets |
610
|
1 103
|
0
|
1 229
|
868
|
965
|
911
|
1 876
|
832
|
1 736
|
2 330
|
3 531
|
2 827
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 162
|
0
|
0
|
0
|
0
|
|
| Total Assets |
17 326
N/A
|
23 853
+38%
|
59 165
+148%
|
115 900
+96%
|
131 159
+13%
|
129 739
-1%
|
128 276
-1%
|
138 421
+8%
|
175 647
+27%
|
215 862
+23%
|
227 136
+5%
|
219 978
-3%
|
249 752
+14%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
950
|
1 701
|
1 663
|
1 741
|
2 665
|
2 295
|
2 376
|
3 216
|
4 208
|
3 159
|
6 123
|
4 938
|
3 146
|
|
| Accrued Liabilities |
36
|
173
|
363
|
283
|
439
|
537
|
679
|
1 301
|
1 743
|
1 570
|
2 390
|
2 236
|
1 327
|
|
| Short-Term Debt |
2 861
|
0
|
0
|
0
|
0
|
810
|
0
|
395
|
20 499
|
100
|
100
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
734
|
0
|
2 407
|
0
|
1 376
|
5 250
|
3 938
|
1 147
|
295
|
710
|
33 102
|
946
|
1 652
|
|
| Other Current Liabilities |
592
|
595
|
985
|
3 731
|
4 103
|
2 591
|
7 241
|
10 441
|
9 890
|
34 079
|
43 033
|
11 483
|
13 229
|
|
| Total Current Liabilities |
5 172
|
2 469
|
5 419
|
5 755
|
8 583
|
11 483
|
14 233
|
16 499
|
36 635
|
39 619
|
84 749
|
19 603
|
19 354
|
|
| Long-Term Debt |
6 503
|
6 663
|
0
|
0
|
9 225
|
3 938
|
0
|
182
|
256
|
31 923
|
2 437
|
1 755
|
1 305
|
|
| Deferred Income Tax |
0
|
0
|
100
|
0
|
0
|
67
|
49
|
59
|
187
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
3 898
|
5 992
|
7 544
|
9 269
|
14 810
|
15 962
|
0
|
0
|
0
|
|
| Other Liabilities |
146
|
13
|
7
|
343
|
343
|
343
|
316
|
310
|
3 692
|
2 368
|
841
|
556
|
561
|
|
| Total Liabilities |
11 821
N/A
|
9 145
-23%
|
5 525
-40%
|
6 098
+10%
|
22 048
+262%
|
21 823
-1%
|
22 142
+1%
|
26 318
+19%
|
55 580
+111%
|
89 872
+62%
|
88 027
-2%
|
21 915
-75%
|
21 219
-3%
|
|
| Equity | ||||||||||||||
| Common Stock |
2 043
|
2 305
|
3 159
|
4 373
|
4 373
|
4 459
|
4 674
|
4 986
|
4 986
|
4 986
|
5 000
|
5 615
|
5 615
|
|
| Retained Earnings |
4 545
|
4 605
|
11 247
|
22 870
|
30 344
|
38 631
|
42 347
|
47 111
|
57 433
|
62 734
|
80 058
|
97 800
|
131 108
|
|
| Additional Paid In Capital |
7 907
|
7 641
|
38 890
|
88 463
|
88 463
|
88 463
|
88 463
|
88 478
|
88 991
|
88 982
|
89 773
|
129 935
|
130 114
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
203
|
0
|
0
|
72
|
45
|
15
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
5 637
|
8 613
|
13 493
|
18 641
|
18 792
|
21 779
|
21 786
|
0
|
0
|
0
|
|
| Other Equity |
99
|
157
|
343
|
266
|
5 660
|
10 143
|
10 709
|
9 608
|
9 608
|
8 911
|
35 721
|
35 287
|
38 305
|
|
| Total Equity |
5 504
N/A
|
14 707
+167%
|
53 640
+265%
|
109 802
+105%
|
109 110
-1%
|
107 917
-1%
|
106 134
-2%
|
112 103
+6%
|
120 067
+7%
|
125 990
+5%
|
139 110
+10%
|
198 063
+42%
|
228 532
+15%
|
|
| Total Liabilities & Equity |
17 326
N/A
|
23 853
+38%
|
59 165
+148%
|
115 900
+96%
|
131 159
+13%
|
129 739
-1%
|
128 276
-1%
|
138 421
+8%
|
175 647
+27%
|
215 862
+23%
|
227 136
+5%
|
219 978
-3%
|
249 752
+14%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
5
|
6
|
9
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
10
|
10
|
|
| Preferred Shares Outstanding |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|