INNOX Advanced Materials Co Ltd
KOSDAQ:272290
Balance Sheet
Balance Sheet Decomposition
INNOX Advanced Materials Co Ltd
INNOX Advanced Materials Co Ltd
Balance Sheet
INNOX Advanced Materials Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
23 569
|
76 242
|
52 562
|
56 429
|
108 550
|
113 615
|
134 012
|
187 255
|
|
| Cash Equivalents |
23 569
|
76 242
|
52 562
|
56 429
|
108 550
|
113 615
|
134 012
|
187 255
|
|
| Short-Term Investments |
0
|
2 003
|
42 398
|
8 386
|
5 776
|
5 046
|
5 222
|
129
|
|
| Total Receivables |
60 965
|
42 893
|
46 439
|
56 650
|
103 189
|
65 902
|
73 623
|
75 017
|
|
| Accounts Receivables |
57 010
|
42 820
|
46 276
|
56 188
|
102 169
|
60 441
|
69 750
|
70 344
|
|
| Other Receivables |
3 955
|
73
|
163
|
462
|
1 019
|
5 461
|
3 873
|
4 673
|
|
| Inventory |
28 040
|
35 397
|
36 586
|
36 339
|
57 472
|
81 247
|
45 151
|
40 618
|
|
| Other Current Assets |
4 020
|
4 917
|
7 558
|
7 494
|
8 438
|
7 186
|
5 426
|
15 077
|
|
| Total Current Assets |
116 594
|
161 453
|
185 543
|
165 299
|
283 425
|
272 995
|
263 433
|
318 098
|
|
| PP&E Net |
100 201
|
133 010
|
142 643
|
144 141
|
151 907
|
166 364
|
281 759
|
478 125
|
|
| PP&E Gross |
100 201
|
133 010
|
142 643
|
144 141
|
151 907
|
166 364
|
281 759
|
478 125
|
|
| Accumulated Depreciation |
57 908
|
67 647
|
81 486
|
95 358
|
110 962
|
126 535
|
137 773
|
147 272
|
|
| Intangible Assets |
836
|
1 470
|
2 425
|
2 086
|
1 899
|
5 735
|
4 839
|
4 107
|
|
| Note Receivable |
0
|
0
|
0
|
140
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
500
|
265
|
5 208
|
7 841
|
12 739
|
15 332
|
|
| Other Long-Term Assets |
5 351
|
5 276
|
6 319
|
6 692
|
8 191
|
10 979
|
9 048
|
10 310
|
|
| Total Assets |
222 982
N/A
|
301 209
+35%
|
337 431
+12%
|
318 623
-6%
|
450 629
+41%
|
463 915
+3%
|
571 818
+23%
|
825 971
+44%
|
|
| Liabilities | |||||||||
| Accounts Payable |
14 764
|
16 444
|
13 420
|
15 842
|
20 471
|
6 782
|
10 847
|
16 139
|
|
| Accrued Liabilities |
6 395
|
5 713
|
7 999
|
6 653
|
13 216
|
13 790
|
10 658
|
21 409
|
|
| Short-Term Debt |
53 044
|
38 866
|
20 308
|
35 237
|
28 902
|
19 219
|
68 926
|
80 191
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
62 432
|
12 452
|
17 108
|
16 833
|
1 000
|
11 180
|
|
| Other Current Liabilities |
20 884
|
18 327
|
21 944
|
15 115
|
39 403
|
22 109
|
17 799
|
33 249
|
|
| Total Current Liabilities |
95 087
|
79 351
|
126 104
|
85 300
|
119 101
|
78 732
|
109 230
|
162 167
|
|
| Long-Term Debt |
0
|
68 000
|
23 684
|
24 019
|
18 335
|
2 823
|
52 140
|
192 660
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 516
|
|
| Other Liabilities |
2 567
|
7 164
|
6 994
|
6 824
|
4 591
|
2 093
|
4 444
|
2 611
|
|
| Total Liabilities |
97 654
N/A
|
154 515
+58%
|
156 782
+1%
|
116 142
-26%
|
142 027
+22%
|
83 648
-41%
|
165 814
+98%
|
362 954
+119%
|
|
| Equity | |||||||||
| Common Stock |
4 330
|
4 485
|
4 616
|
4 751
|
9 821
|
10 063
|
10 101
|
10 114
|
|
| Retained Earnings |
17 394
|
47 526
|
81 522
|
106 734
|
187 275
|
267 506
|
290 314
|
355 953
|
|
| Additional Paid In Capital |
103 489
|
104 187
|
104 675
|
106 520
|
101 779
|
114 681
|
117 159
|
117 988
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
7
|
9
|
0
|
0
|
0
|
|
| Treasury Stock |
255
|
9 925
|
10 831
|
16 163
|
0
|
19 638
|
19 638
|
39 477
|
|
| Other Equity |
369
|
420
|
667
|
645
|
9 736
|
7 655
|
8 068
|
18 439
|
|
| Total Equity |
125 328
N/A
|
146 693
+17%
|
180 649
+23%
|
202 481
+12%
|
308 602
+52%
|
380 267
+23%
|
406 004
+7%
|
463 016
+14%
|
|
| Total Liabilities & Equity |
222 982
N/A
|
301 209
+35%
|
337 431
+12%
|
318 623
-6%
|
450 629
+41%
|
463 915
+3%
|
571 818
+23%
|
825 971
+44%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
9
|
10
|
10
|
9
|
20
|
20
|
20
|
19
|
|