Jetema Co Ltd
KOSDAQ:216080
Balance Sheet
Balance Sheet Decomposition
Jetema Co Ltd
Jetema Co Ltd
Balance Sheet
Jetema Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 796
|
14 014
|
3 030
|
16 942
|
75 198
|
20 875
|
46 218
|
23 097
|
|
| Cash |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 794
|
14 012
|
3 028
|
16 942
|
75 198
|
20 874
|
46 218
|
23 097
|
|
| Short-Term Investments |
71
|
0
|
7 010
|
0
|
0
|
0
|
0
|
804
|
|
| Total Receivables |
2 142
|
4 348
|
9 111
|
3 798
|
4 558
|
3 110
|
5 781
|
5 433
|
|
| Accounts Receivables |
1 977
|
3 440
|
5 117
|
3 257
|
2 462
|
2 206
|
4 883
|
5 306
|
|
| Other Receivables |
165
|
908
|
3 994
|
541
|
2 096
|
903
|
898
|
127
|
|
| Inventory |
1 943
|
2 555
|
2 016
|
6 028
|
8 157
|
10 442
|
12 741
|
18 965
|
|
| Other Current Assets |
717
|
962
|
1 110
|
467
|
5 858
|
1 360
|
4 481
|
2 712
|
|
| Total Current Assets |
6 668
|
21 880
|
22 277
|
27 235
|
93 772
|
35 786
|
69 222
|
51 011
|
|
| PP&E Net |
11 708
|
26 085
|
37 378
|
36 800
|
51 530
|
104 794
|
101 636
|
108 126
|
|
| PP&E Gross |
11 708
|
26 085
|
37 378
|
36 800
|
51 530
|
104 794
|
101 636
|
108 126
|
|
| Accumulated Depreciation |
1 849
|
2 695
|
4 273
|
7 374
|
11 107
|
15 359
|
23 053
|
31 174
|
|
| Intangible Assets |
20
|
17
|
91
|
229
|
359
|
2 512
|
7 283
|
15 379
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1 785
|
1 191
|
|
| Note Receivable |
85
|
25
|
0
|
30
|
18
|
69
|
87
|
103
|
|
| Long-Term Investments |
137
|
2 350
|
1 995
|
1 850
|
1 850
|
44 060
|
40 888
|
28 077
|
|
| Other Long-Term Assets |
350
|
931
|
545
|
716
|
397
|
1 133
|
15 867
|
18 829
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 785
|
1 191
|
|
| Total Assets |
18 969
N/A
|
51 287
+170%
|
62 286
+21%
|
66 860
+7%
|
147 925
+121%
|
188 354
+27%
|
236 768
+26%
|
222 717
-6%
|
|
| Liabilities | |||||||||
| Accounts Payable |
953
|
913
|
382
|
635
|
987
|
1 662
|
1 165
|
2 190
|
|
| Accrued Liabilities |
340
|
1 025
|
1 054
|
1 143
|
1 214
|
1 845
|
3 719
|
3 513
|
|
| Short-Term Debt |
768
|
7 555
|
7 800
|
10 500
|
7 800
|
2 500
|
10 900
|
17 650
|
|
| Current Portion of Long-Term Debt |
6 346
|
4 177
|
1 149
|
1 320
|
1 566
|
43 197
|
51 684
|
101 061
|
|
| Other Current Liabilities |
1 889
|
35 690
|
12 238
|
2 270
|
17 823
|
12 753
|
25 343
|
15 819
|
|
| Total Current Liabilities |
10 295
|
49 359
|
22 623
|
15 869
|
29 391
|
61 958
|
92 811
|
140 232
|
|
| Long-Term Debt |
4 715
|
6 858
|
5 621
|
3 973
|
48 012
|
61 712
|
60 452
|
398
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1 544
|
856
|
|
| Other Liabilities |
171
|
115
|
105
|
5 455
|
15 961
|
7 737
|
10 449
|
10 659
|
|
| Total Liabilities |
15 181
N/A
|
56 332
+271%
|
28 349
-50%
|
25 297
-11%
|
93 364
+269%
|
131 407
+41%
|
165 255
+26%
|
150 433
-9%
|
|
| Equity | |||||||||
| Common Stock |
1 343
|
1 419
|
4 059
|
8 783
|
8 883
|
8 907
|
8 929
|
8 946
|
|
| Retained Earnings |
3 899
|
20 068
|
34 792
|
44 119
|
33 235
|
31 801
|
17 807
|
17 616
|
|
| Additional Paid In Capital |
6 346
|
13 599
|
64 649
|
76 899
|
77 119
|
77 628
|
78 168
|
78 563
|
|
| Unrealized Security Profit/Loss |
2
|
5
|
21
|
0
|
0
|
182
|
281
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1 794
|
2 213
|
1 941
|
2 391
|
|
| Total Equity |
3 788
N/A
|
5 045
N/A
|
33 938
N/A
|
41 564
+22%
|
54 562
+31%
|
56 947
+4%
|
71 512
+26%
|
72 284
+1%
|
|
| Total Liabilities & Equity |
18 969
N/A
|
51 287
+170%
|
62 286
+21%
|
66 860
+7%
|
147 925
+121%
|
188 354
+27%
|
236 768
+26%
|
222 717
-6%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
11
|
11
|
32
|
35
|
36
|
36
|
36
|
36
|
|
| Preferred Shares Outstanding |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|