NanoBrick Co Ltd
KOSDAQ:286750
Balance Sheet
Balance Sheet Decomposition
NanoBrick Co Ltd
NanoBrick Co Ltd
Balance Sheet
NanoBrick Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
175
|
1 832
|
906
|
3 729
|
3 257
|
2 059
|
3 774
|
378
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Cash Equivalents |
175
|
1 832
|
906
|
3 729
|
3 257
|
2 059
|
3 772
|
377
|
|
| Short-Term Investments |
0
|
0
|
5 500
|
2 000
|
12 000
|
10 000
|
2 000
|
0
|
|
| Total Receivables |
878
|
1 364
|
3 297
|
949
|
2 432
|
1 249
|
519
|
693
|
|
| Accounts Receivables |
839
|
135
|
2 941
|
788
|
2 388
|
1 039
|
450
|
599
|
|
| Other Receivables |
39
|
1 499
|
356
|
161
|
44
|
210
|
69
|
95
|
|
| Inventory |
1 217
|
1 591
|
1 922
|
2 246
|
2 420
|
2 413
|
2 986
|
2 801
|
|
| Other Current Assets |
114
|
12
|
90
|
117
|
2 294
|
180
|
827
|
58
|
|
| Total Current Assets |
2 384
|
4 798
|
11 714
|
9 041
|
22 404
|
15 901
|
10 106
|
3 930
|
|
| PP&E Net |
11 378
|
12 873
|
12 078
|
9 634
|
9 389
|
10 601
|
17 688
|
22 596
|
|
| PP&E Gross |
11 378
|
12 873
|
12 078
|
9 634
|
9 389
|
10 601
|
17 688
|
22 596
|
|
| Accumulated Depreciation |
3 796
|
4 933
|
5 961
|
6 778
|
7 336
|
7 646
|
8 117
|
8 650
|
|
| Intangible Assets |
1 051
|
369
|
393
|
311
|
219
|
176
|
164
|
144
|
|
| Note Receivable |
562
|
6
|
364
|
231
|
57
|
57
|
0
|
19
|
|
| Long-Term Investments |
2 957
|
0
|
0
|
0
|
779
|
630
|
621
|
806
|
|
| Other Long-Term Assets |
1 127
|
43
|
3
|
2 906
|
148
|
771
|
188
|
586
|
|
| Total Assets |
18 335
N/A
|
18 088
-1%
|
24 552
+36%
|
22 122
-10%
|
32 995
+49%
|
28 136
-15%
|
28 767
+2%
|
28 082
-2%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
6
|
254
|
81
|
64
|
154
|
1 074
|
190
|
|
| Accrued Liabilities |
130
|
18
|
437
|
430
|
427
|
391
|
482
|
438
|
|
| Short-Term Debt |
2 513
|
2 300
|
3 000
|
1 500
|
3 550
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4 310
|
6 652
|
3 272
|
3 384
|
6 445
|
10 621
|
7 493
|
5 317
|
|
| Other Current Liabilities |
4 150
|
1 789
|
1 763
|
1 372
|
8 890
|
5 485
|
6 782
|
1 493
|
|
| Total Current Liabilities |
11 104
|
10 765
|
8 726
|
6 767
|
19 375
|
16 651
|
15 831
|
7 436
|
|
| Long-Term Debt |
5 438
|
4 718
|
393
|
386
|
21
|
81
|
37
|
195
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1 481
|
2 010
|
|
| Other Liabilities |
1 060
|
1 081
|
1 283
|
838
|
1 189
|
1 260
|
1 714
|
2 096
|
|
| Total Liabilities |
17 601
N/A
|
16 564
-6%
|
10 402
-37%
|
7 992
-23%
|
20 585
+158%
|
17 992
-13%
|
19 063
+6%
|
11 737
-38%
|
|
| Equity | |||||||||
| Common Stock |
3 357
|
3 357
|
4 560
|
4 560
|
4 651
|
10 232
|
10 304
|
10 757
|
|
| Retained Earnings |
21 137
|
20 349
|
21 218
|
21 023
|
24 137
|
26 482
|
32 919
|
32 672
|
|
| Additional Paid In Capital |
18 533
|
18 534
|
30 807
|
30 807
|
31 715
|
26 097
|
26 384
|
27 315
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Other Equity |
19
|
18
|
0
|
214
|
181
|
300
|
5 938
|
10 948
|
|
| Total Equity |
734
N/A
|
1 524
+108%
|
14 150
+828%
|
14 131
0%
|
12 410
-12%
|
10 144
-18%
|
9 704
-4%
|
16 345
+68%
|
|
| Total Liabilities & Equity |
18 335
N/A
|
18 088
-1%
|
24 552
+36%
|
22 122
-10%
|
32 995
+49%
|
28 136
-15%
|
28 767
+2%
|
28 082
-2%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
7
|
7
|
9
|
9
|
20
|
20
|
21
|
22
|
|
| Preferred Shares Outstanding |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|