APro Co Ltd
KOSDAQ:262260
Balance Sheet
Balance Sheet Decomposition
APro Co Ltd
APro Co Ltd
Balance Sheet
APro Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
707
|
9 362
|
13 876
|
15 070
|
10 329
|
25 321
|
|
| Cash |
0
|
1
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
707
|
9 361
|
13 875
|
15 070
|
10 329
|
25 321
|
|
| Short-Term Investments |
90
|
211
|
210
|
14 132
|
12 004
|
831
|
|
| Total Receivables |
8 957
|
19 320
|
22 993
|
20 068
|
40 406
|
45 768
|
|
| Accounts Receivables |
8 956
|
19 182
|
22 883
|
17 753
|
36 771
|
37 388
|
|
| Other Receivables |
1
|
138
|
110
|
2 315
|
3 635
|
8 380
|
|
| Inventory |
1 982
|
1 753
|
2 873
|
1 948
|
8 103
|
30 485
|
|
| Other Current Assets |
58
|
162
|
421
|
6 675
|
2 825
|
1 676
|
|
| Total Current Assets |
11 794
|
30 807
|
40 373
|
57 893
|
73 666
|
104 082
|
|
| PP&E Net |
3 693
|
4 102
|
8 906
|
14 911
|
21 489
|
28 757
|
|
| PP&E Gross |
0
|
4 102
|
8 906
|
14 911
|
21 489
|
28 757
|
|
| Accumulated Depreciation |
0
|
2 709
|
3 098
|
3 447
|
4 204
|
5 611
|
|
| Intangible Assets |
988
|
44
|
122
|
298
|
878
|
1 447
|
|
| Note Receivable |
720
|
0
|
0
|
125
|
42
|
17
|
|
| Long-Term Investments |
60
|
101
|
141
|
743
|
1 978
|
2 818
|
|
| Other Long-Term Assets |
0
|
1 190
|
120
|
175
|
2 077
|
3 133
|
|
| Total Assets |
17 256
N/A
|
36 244
+110%
|
49 662
+37%
|
74 146
+49%
|
100 129
+35%
|
140 254
+40%
|
|
| Liabilities | |||||||
| Accounts Payable |
10 681
|
17 492
|
19 562
|
13 772
|
38 946
|
44 305
|
|
| Accrued Liabilities |
0
|
750
|
306
|
156
|
162
|
197
|
|
| Short-Term Debt |
2 330
|
1 440
|
2 000
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 801
|
505
|
3 280
|
365
|
283
|
150
|
|
| Other Current Liabilities |
7 389
|
373
|
2 495
|
614
|
1 270
|
34 108
|
|
| Total Current Liabilities |
23 201
|
20 559
|
27 643
|
14 907
|
40 661
|
78 760
|
|
| Long-Term Debt |
1 564
|
4 189
|
240
|
202
|
123
|
1 363
|
|
| Deferred Income Tax |
0
|
0
|
337
|
481
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
162
|
173
|
102
|
|
| Other Liabilities |
1 853
|
3 743
|
289
|
0
|
0
|
209
|
|
| Total Liabilities |
26 618
N/A
|
28 492
+7%
|
28 508
+0%
|
15 753
-45%
|
40 957
+160%
|
80 434
+96%
|
|
| Equity | |||||||
| Common Stock |
1 050
|
1 633
|
2 468
|
3 440
|
3 533
|
7 220
|
|
| Retained Earnings |
11 533
|
4 429
|
3 149
|
4 100
|
3 659
|
2 130
|
|
| Additional Paid In Capital |
43
|
9 471
|
10 222
|
47 536
|
47 033
|
45 351
|
|
| Treasury Stock |
0
|
0
|
0
|
69
|
881
|
541
|
|
| Other Equity |
1 078
|
1 078
|
5 314
|
3 385
|
5 827
|
5 660
|
|
| Total Equity |
9 362
N/A
|
7 752
N/A
|
21 154
+173%
|
58 393
+176%
|
59 172
+1%
|
59 820
+1%
|
|
| Total Liabilities & Equity |
17 256
N/A
|
36 244
+110%
|
49 662
+37%
|
74 146
+49%
|
100 129
+35%
|
140 254
+40%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
5
|
5
|
5
|
7
|
14
|
14
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
0
|
0
|
0
|
|