NanoCMS Co Ltd
KOSDAQ:247660
Balance Sheet
Balance Sheet Decomposition
NanoCMS Co Ltd
NanoCMS Co Ltd
Balance Sheet
NanoCMS Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
1 959
|
1 131
|
1 481
|
980
|
908
|
1 789
|
2 036
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 959
|
1 131
|
1 481
|
980
|
908
|
1 789
|
2 036
|
|
| Short-Term Investments |
3 877
|
3 605
|
3 490
|
5 608
|
19 699
|
15 545
|
12 446
|
|
| Total Receivables |
1 145
|
416
|
527
|
393
|
669
|
907
|
999
|
|
| Accounts Receivables |
1 143
|
266
|
524
|
304
|
22
|
53
|
369
|
|
| Other Receivables |
2
|
150
|
3
|
89
|
648
|
854
|
630
|
|
| Inventory |
4 147
|
4 560
|
4 446
|
4 427
|
4 638
|
6 208
|
6 657
|
|
| Other Current Assets |
137
|
118
|
25
|
59
|
965
|
820
|
952
|
|
| Total Current Assets |
11 265
|
9 831
|
9 968
|
11 467
|
26 879
|
25 268
|
23 090
|
|
| PP&E Net |
5 256
|
4 836
|
5 796
|
5 950
|
11 989
|
14 684
|
14 271
|
|
| PP&E Gross |
0
|
4 836
|
5 796
|
5 950
|
11 989
|
14 684
|
14 271
|
|
| Accumulated Depreciation |
0
|
5 834
|
6 046
|
6 334
|
6 615
|
6 976
|
7 022
|
|
| Intangible Assets |
70
|
62
|
67
|
52
|
37
|
25
|
17
|
|
| Note Receivable |
61
|
55
|
50
|
60
|
281
|
383
|
407
|
|
| Long-Term Investments |
0
|
0
|
0
|
22
|
12 028
|
12 041
|
0
|
|
| Other Long-Term Assets |
78
|
0
|
0
|
0
|
79
|
0
|
164
|
|
| Total Assets |
16 730
N/A
|
14 784
-12%
|
15 881
+7%
|
17 552
+11%
|
51 292
+192%
|
52 401
+2%
|
37 949
-28%
|
|
| Liabilities | ||||||||
| Accounts Payable |
322
|
109
|
182
|
3
|
8
|
83
|
646
|
|
| Accrued Liabilities |
0
|
377
|
492
|
161
|
186
|
250
|
266
|
|
| Short-Term Debt |
1 500
|
1 500
|
1 550
|
1 550
|
1 550
|
1 550
|
1 550
|
|
| Current Portion of Long-Term Debt |
6 327
|
4 263
|
5 184
|
3 963
|
5 803
|
7 385
|
5 343
|
|
| Other Current Liabilities |
1 667
|
1 115
|
1 593
|
3 628
|
9 084
|
8 125
|
2 149
|
|
| Total Current Liabilities |
9 817
|
7 364
|
9 001
|
9 306
|
16 631
|
17 394
|
9 955
|
|
| Long-Term Debt |
0
|
2 700
|
3 690
|
1 009
|
3 726
|
3 489
|
580
|
|
| Deferred Income Tax |
0
|
264
|
264
|
264
|
264
|
252
|
250
|
|
| Other Liabilities |
562
|
669
|
754
|
676
|
262
|
254
|
346
|
|
| Total Liabilities |
10 379
N/A
|
10 996
+6%
|
13 708
+25%
|
11 254
-18%
|
20 883
+86%
|
21 389
+2%
|
11 131
-48%
|
|
| Equity | ||||||||
| Common Stock |
1 219
|
1 219
|
1 219
|
1 559
|
2 144
|
2 172
|
2 172
|
|
| Retained Earnings |
160
|
2 403
|
4 025
|
6 433
|
6 872
|
6 685
|
10 963
|
|
| Additional Paid In Capital |
0
|
4 111
|
4 117
|
10 310
|
34 181
|
34 645
|
34 645
|
|
| Unrealized Security Profit/Loss |
0
|
935
|
935
|
935
|
935
|
0
|
948
|
|
| Treasury Stock |
0
|
221
|
221
|
221
|
221
|
221
|
221
|
|
| Other Equity |
4 972
|
148
|
148
|
148
|
241
|
1 102
|
237
|
|
| Total Equity |
6 351
N/A
|
3 788
-40%
|
2 173
-43%
|
6 298
+190%
|
30 409
+383%
|
31 012
+2%
|
26 818
-14%
|
|
| Total Liabilities & Equity |
16 730
N/A
|
14 784
-12%
|
15 881
+7%
|
17 552
+11%
|
51 292
+192%
|
52 401
+2%
|
37 949
-28%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
3
|
4
|
4
|
4
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|