Solux Co Ltd
KOSDAQ:290690
Balance Sheet
Balance Sheet Decomposition
Solux Co Ltd
Solux Co Ltd
Balance Sheet
Solux Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
7 620
|
5 167
|
6 224
|
2 468
|
4 594
|
22 288
|
|
| Cash |
6
|
2
|
2
|
3
|
0
|
1
|
|
| Cash Equivalents |
7 614
|
5 165
|
6 223
|
2 464
|
4 593
|
22 287
|
|
| Short-Term Investments |
497
|
442
|
4 656
|
342
|
5 967
|
313
|
|
| Total Receivables |
8 787
|
13 864
|
21 793
|
19 876
|
15 522
|
19 231
|
|
| Accounts Receivables |
8 565
|
12 968
|
10 744
|
19 739
|
14 584
|
18 867
|
|
| Other Receivables |
222
|
896
|
11 050
|
137
|
937
|
365
|
|
| Inventory |
1 577
|
1 876
|
1 796
|
2 633
|
2 760
|
2 160
|
|
| Other Current Assets |
1 411
|
411
|
333
|
270
|
806
|
3 854
|
|
| Total Current Assets |
19 892
|
21 761
|
34 802
|
25 588
|
29 648
|
47 847
|
|
| PP&E Net |
18 973
|
18 465
|
17 601
|
18 161
|
17 399
|
29 989
|
|
| PP&E Gross |
18 973
|
18 465
|
17 601
|
18 161
|
17 399
|
29 989
|
|
| Accumulated Depreciation |
3 885
|
5 126
|
6 218
|
7 380
|
8 608
|
9 263
|
|
| Intangible Assets |
1 195
|
1 122
|
813
|
1 065
|
1 197
|
1 123
|
|
| Note Receivable |
2 467
|
5 744
|
12 079
|
16 654
|
6 902
|
5 388
|
|
| Long-Term Investments |
592
|
585
|
713
|
11 894
|
12 386
|
69 032
|
|
| Other Long-Term Assets |
651
|
550
|
560
|
520
|
878
|
6 788
|
|
| Total Assets |
43 769
N/A
|
48 227
+10%
|
66 569
+38%
|
73 881
+11%
|
68 411
-7%
|
160 167
+134%
|
|
| Liabilities | |||||||
| Accounts Payable |
7 471
|
8 845
|
6 564
|
7 080
|
9 600
|
8 114
|
|
| Accrued Liabilities |
28
|
76
|
204
|
730
|
45
|
91
|
|
| Short-Term Debt |
8 183
|
5 910
|
7 610
|
9 410
|
7 910
|
6 594
|
|
| Current Portion of Long-Term Debt |
1 595
|
2 784
|
2 543
|
2 108
|
1 110
|
61 943
|
|
| Other Current Liabilities |
4 360
|
5 342
|
3 250
|
4 441
|
5 187
|
6 375
|
|
| Total Current Liabilities |
21 637
|
22 957
|
20 170
|
23 769
|
23 852
|
83 118
|
|
| Long-Term Debt |
7 411
|
4 955
|
3 378
|
2 161
|
1 206
|
14 198
|
|
| Other Liabilities |
11
|
16
|
13
|
15
|
12
|
430
|
|
| Total Liabilities |
29 059
N/A
|
27 928
-4%
|
23 561
-16%
|
25 944
+10%
|
25 071
-3%
|
97 746
+290%
|
|
| Equity | |||||||
| Common Stock |
620
|
620
|
816
|
826
|
826
|
14 649
|
|
| Retained Earnings |
14 151
|
19 759
|
23 894
|
27 643
|
22 899
|
15 789
|
|
| Additional Paid In Capital |
0
|
0
|
18 373
|
19 349
|
19 349
|
19 704
|
|
| Unrealized Security Profit/Loss |
61
|
79
|
76
|
64
|
69
|
12 081
|
|
| Other Equity |
0
|
0
|
0
|
183
|
334
|
198
|
|
| Total Equity |
14 710
N/A
|
20 300
+38%
|
43 008
+112%
|
47 937
+11%
|
43 339
-10%
|
62 421
+44%
|
|
| Total Liabilities & Equity |
43 769
N/A
|
48 227
+10%
|
66 569
+38%
|
73 881
+11%
|
68 411
-7%
|
160 167
+134%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
6
|
6
|
122
|
25
|
25
|
29
|
|