Knotus Co Ltd
KOSDAQ:278650
Balance Sheet
Balance Sheet Decomposition
Knotus Co Ltd
Knotus Co Ltd
Balance Sheet
Knotus Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
4 859
|
7 971
|
3 339
|
5 202
|
8 040
|
6 158
|
14 854
|
68 780
|
46 155
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Cash Equivalents |
4 859
|
7 971
|
3 339
|
5 202
|
8 040
|
6 158
|
14 854
|
68 780
|
46 151
|
|
| Short-Term Investments |
0
|
7 540
|
500
|
11 000
|
6 870
|
4 235
|
82 191
|
1 578
|
687
|
|
| Total Receivables |
3 261
|
3 058
|
3 789
|
6 946
|
8 829
|
10 153
|
10 148
|
6 629
|
12 610
|
|
| Accounts Receivables |
2 412
|
3 033
|
3 764
|
4 478
|
6 840
|
7 808
|
7 131
|
5 711
|
11 124
|
|
| Other Receivables |
849
|
25
|
25
|
2 468
|
1 989
|
2 345
|
3 016
|
918
|
1 486
|
|
| Inventory |
272
|
648
|
1 029
|
1 098
|
2 341
|
2 920
|
1 650
|
1 551
|
1 511
|
|
| Other Current Assets |
260
|
1 197
|
7 598
|
4 982
|
2 499
|
7 713
|
3 581
|
875
|
1 515
|
|
| Total Current Assets |
8 652
|
20 414
|
16 254
|
29 228
|
28 579
|
31 178
|
112 424
|
79 413
|
62 478
|
|
| PP&E Net |
6 100
|
5 902
|
18 382
|
23 146
|
26 226
|
39 867
|
39 626
|
40 678
|
52 094
|
|
| PP&E Gross |
0
|
5 902
|
18 382
|
23 146
|
26 226
|
39 867
|
0
|
40 678
|
52 094
|
|
| Accumulated Depreciation |
0
|
2 203
|
3 019
|
3 784
|
5 429
|
7 882
|
0
|
12 811
|
21 331
|
|
| Intangible Assets |
1 424
|
1 253
|
0
|
74
|
643
|
722
|
1 861
|
751
|
3 485
|
|
| Goodwill |
0
|
0
|
1 253
|
1 253
|
1 253
|
1 253
|
0
|
1 049
|
6 490
|
|
| Note Receivable |
2 979
|
710
|
1 632
|
1 348
|
820
|
20
|
20
|
970
|
720
|
|
| Long-Term Investments |
374
|
901
|
2 442
|
2 665
|
12 287
|
16 603
|
15 057
|
47 142
|
39 323
|
|
| Other Long-Term Assets |
0
|
3 540
|
3 778
|
3 816
|
4 407
|
4 981
|
3 200
|
1 711
|
3 738
|
|
| Other Assets |
0
|
0
|
1 253
|
1 253
|
1 253
|
1 253
|
0
|
1 049
|
6 490
|
|
| Total Assets |
19 528
N/A
|
32 721
+68%
|
43 741
+34%
|
61 531
+41%
|
74 215
+21%
|
94 626
+28%
|
172 187
+82%
|
171 714
0%
|
168 329
-2%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1 944
|
1 913
|
860
|
1 369
|
1 356
|
1 648
|
2 050
|
1 573
|
1 904
|
|
| Accrued Liabilities |
0
|
533
|
383
|
258
|
345
|
324
|
616
|
631
|
1 181
|
|
| Short-Term Debt |
19
|
2 760
|
220
|
210
|
210
|
1 189
|
1 689
|
1 689
|
5 270
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
405
|
3 696
|
3 842
|
3 623
|
56 443
|
27 537
|
|
| Other Current Liabilities |
3 885
|
2 608
|
8 754
|
9 848
|
9 772
|
9 579
|
4 797
|
4 345
|
10 393
|
|
| Total Current Liabilities |
5 848
|
7 814
|
10 217
|
12 090
|
15 379
|
16 582
|
12 775
|
64 682
|
46 285
|
|
| Long-Term Debt |
2 353
|
3 994
|
7 534
|
6 258
|
3 600
|
11 273
|
86 329
|
2 505
|
1 890
|
|
| Minority Interest |
437
|
520
|
833
|
1 159
|
1 381
|
1 774
|
1 925
|
1 983
|
6 485
|
|
| Other Liabilities |
2 535
|
4 351
|
4 487
|
160
|
213
|
410
|
880
|
954
|
1 795
|
|
| Total Liabilities |
11 173
N/A
|
16 679
+49%
|
23 072
+38%
|
19 667
-15%
|
20 572
+5%
|
30 038
+46%
|
101 909
+239%
|
70 124
-31%
|
56 455
-19%
|
|
| Equity | ||||||||||
| Common Stock |
500
|
606
|
617
|
732
|
762
|
765
|
7 053
|
7 863
|
8 673
|
|
| Retained Earnings |
5 525
|
9 823
|
13 295
|
15 977
|
24 585
|
34 476
|
31 366
|
30 727
|
23 265
|
|
| Additional Paid In Capital |
0
|
5 673
|
7 007
|
25 659
|
28 737
|
29 661
|
31 827
|
60 104
|
83 985
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
94
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
960
|
0
|
0
|
1 422
|
7 332
|
|
| Other Equity |
2 330
|
59
|
249
|
503
|
520
|
315
|
31
|
4 325
|
3 377
|
|
| Total Equity |
8 355
N/A
|
16 042
+92%
|
20 669
+29%
|
41 864
+103%
|
53 643
+28%
|
64 587
+20%
|
70 278
+9%
|
101 590
+45%
|
111 874
+10%
|
|
| Total Liabilities & Equity |
19 528
N/A
|
32 721
+68%
|
43 741
+34%
|
61 531
+41%
|
74 215
+21%
|
94 626
+28%
|
172 187
+82%
|
171 714
0%
|
168 329
-2%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
6
|
6
|
7
|
8
|
71
|
71
|
78
|
84
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|