ADTechnology Co Ltd
KOSDAQ:200710
Balance Sheet
Balance Sheet Decomposition
ADTechnology Co Ltd
ADTechnology Co Ltd
Balance Sheet
ADTechnology 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 |
4 137
|
1 733
|
3 626
|
3 375
|
6 652
|
9 404
|
13 735
|
37 805
|
47 151
|
49 704
|
55 662
|
65 435
|
61 465
|
|
| Cash |
1 282
|
533
|
3 626
|
3 221
|
0
|
0
|
3 181
|
4 974
|
11 055
|
11 066
|
23 240
|
25 342
|
38 160
|
|
| Cash Equivalents |
2 855
|
1 200
|
0
|
154
|
6 652
|
9 404
|
10 554
|
32 831
|
36 096
|
38 639
|
32 421
|
40 094
|
23 305
|
|
| Short-Term Investments |
6 100
|
5 000
|
27 500
|
24 010
|
21 840
|
17 492
|
6 000
|
10 741
|
59 741
|
5 202
|
74 480
|
63 318
|
28 386
|
|
| Total Receivables |
3 070
|
6 590
|
4 849
|
7 535
|
6 310
|
4 299
|
12 408
|
10 824
|
6 522
|
21 404
|
11 564
|
25 843
|
14 227
|
|
| Accounts Receivables |
2 686
|
5 914
|
2 841
|
5 415
|
6 237
|
4 239
|
7 913
|
9 212
|
4 458
|
18 685
|
11 093
|
24 958
|
13 199
|
|
| Other Receivables |
384
|
676
|
2 008
|
2 120
|
73
|
60
|
4 495
|
1 612
|
2 064
|
2 719
|
471
|
886
|
1 029
|
|
| Inventory |
810
|
808
|
5 577
|
3 901
|
3 594
|
3 680
|
17 868
|
31 207
|
33 001
|
34 285
|
10 044
|
7 059
|
3 209
|
|
| Other Current Assets |
2 520
|
4 751
|
957
|
364
|
215
|
413
|
12 242
|
1 610
|
3 624
|
50 432
|
2 113
|
18 097
|
16 656
|
|
| Total Current Assets |
16 637
|
18 882
|
42 509
|
39 184
|
38 612
|
35 288
|
62 253
|
92 186
|
150 040
|
161 027
|
153 863
|
179 753
|
123 943
|
|
| PP&E Net |
2 033
|
1 113
|
1 147
|
1 189
|
652
|
621
|
739
|
972
|
45 420
|
45 669
|
47 260
|
72 528
|
80 288
|
|
| PP&E Gross |
2 033
|
1 113
|
1 147
|
1 189
|
0
|
0
|
739
|
972
|
45 420
|
45 669
|
47 260
|
72 528
|
80 288
|
|
| Accumulated Depreciation |
2 124
|
2 326
|
2 654
|
2 711
|
0
|
0
|
3 171
|
3 831
|
3 630
|
3 573
|
4 666
|
7 043
|
11 627
|
|
| Intangible Assets |
2 057
|
1 390
|
2 376
|
3 404
|
3 706
|
5 017
|
3 453
|
5 514
|
6 680
|
3 400
|
2 633
|
2 112
|
1 489
|
|
| Goodwill |
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
5 795
|
5 733
|
5 588
|
5 588
|
5 588
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 436
|
3 273
|
4 008
|
|
| Long-Term Investments |
0
|
0
|
0
|
500
|
3 820
|
6 686
|
7 418
|
8 718
|
7 475
|
9 458
|
11 095
|
12 749
|
17 795
|
|
| Other Long-Term Assets |
908
|
832
|
1 380
|
1 446
|
1 304
|
1 451
|
2 982
|
2 771
|
4 906
|
8 912
|
11 182
|
13 421
|
11 782
|
|
| Other Assets |
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
5 795
|
5 733
|
5 588
|
5 588
|
5 588
|
|
| Total Assets |
21 680
N/A
|
22 262
+3%
|
47 412
+113%
|
45 723
-4%
|
48 093
+5%
|
49 063
+2%
|
76 845
+57%
|
110 162
+43%
|
220 316
+100%
|
234 198
+6%
|
234 055
0%
|
289 424
+24%
|
244 893
-15%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
1 942
|
2 193
|
3 739
|
3 327
|
728
|
1 458
|
6 026
|
20 152
|
15 086
|
16 139
|
2 198
|
4 723
|
2 785
|
|
| Accrued Liabilities |
14
|
234
|
243
|
245
|
0
|
0
|
338
|
283
|
842
|
1 239
|
2 084
|
5 972
|
2 802
|
|
| Short-Term Debt |
6 607
|
6 183
|
3 300
|
2 000
|
2 000
|
2 000
|
9 750
|
12 750
|
43 000
|
40 383
|
47 410
|
44 000
|
41 000
|
|
| Current Portion of Long-Term Debt |
39
|
0
|
0
|
0
|
393
|
1 075
|
0
|
327
|
1 759
|
1 268
|
1 534
|
872
|
866
|
|
| Other Current Liabilities |
2 335
|
1 881
|
2 326
|
1 275
|
4 921
|
4 710
|
9 941
|
1 944
|
7 651
|
5 796
|
6 983
|
48 689
|
29 551
|
|
| Total Current Liabilities |
10 936
|
10 491
|
9 608
|
6 848
|
8 043
|
9 244
|
26 054
|
35 456
|
68 339
|
64 826
|
60 209
|
104 255
|
77 004
|
|
| Long-Term Debt |
3 087
|
0
|
0
|
0
|
4 545
|
0
|
0
|
8 130
|
423
|
368
|
811
|
18 767
|
18 171
|
|
| Minority Interest |
0
|
7
|
8
|
8
|
1
|
0
|
0
|
0
|
2 030
|
1 966
|
1 626
|
1 390
|
463
|
|
| Other Liabilities |
466
|
538
|
688
|
927
|
992
|
1 237
|
1 937
|
10 851
|
3 084
|
4 684
|
5 411
|
17 652
|
18 084
|
|
| Total Liabilities |
14 489
N/A
|
11 036
-24%
|
10 304
-7%
|
7 784
-24%
|
13 581
+74%
|
10 481
-23%
|
27 991
+167%
|
54 436
+94%
|
73 876
+36%
|
71 844
-3%
|
68 057
-5%
|
142 065
+109%
|
113 723
-20%
|
|
| Equity | ||||||||||||||
| Common Stock |
1 218
|
1 422
|
2 014
|
2 052
|
4 073
|
4 502
|
4 626
|
4 631
|
6 637
|
6 665
|
6 667
|
6 714
|
6 720
|
|
| Retained Earnings |
4 200
|
7 329
|
17 888
|
20 544
|
15 487
|
15 659
|
24 748
|
31 840
|
34 663
|
48 774
|
53 905
|
35 569
|
20 902
|
|
| Additional Paid In Capital |
1 305
|
2 249
|
17 004
|
17 160
|
15 208
|
19 711
|
21 299
|
21 314
|
106 955
|
107 684
|
107 729
|
109 310
|
109 796
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
|
| Treasury Stock |
0
|
0
|
0
|
1 994
|
0
|
0
|
1 994
|
2 255
|
2 053
|
2 053
|
4 047
|
6 043
|
8 039
|
|
| Other Equity |
468
|
226
|
202
|
178
|
256
|
1 290
|
175
|
195
|
238
|
1 287
|
1 749
|
1 813
|
1 794
|
|
| Total Equity |
7 191
N/A
|
11 226
+56%
|
37 108
+231%
|
37 940
+2%
|
34 512
-9%
|
38 582
+12%
|
48 854
+27%
|
55 725
+14%
|
146 441
+163%
|
162 354
+11%
|
165 998
+2%
|
147 359
-11%
|
131 171
-11%
|
|
| Total Liabilities & Equity |
21 680
N/A
|
22 262
+3%
|
47 412
+113%
|
45 723
-4%
|
48 093
+5%
|
49 063
+2%
|
76 845
+57%
|
110 162
+43%
|
220 316
+100%
|
234 198
+6%
|
234 055
0%
|
289 424
+24%
|
244 893
-15%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
5
|
6
|
9
|
9
|
9
|
10
|
10
|
10
|
13
|
13
|
13
|
13
|
13
|
|
| Preferred Shares Outstanding |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|