Nau IB Capital
KOSDAQ:293580
Balance Sheet
Balance Sheet Decomposition
Nau IB Capital
Nau IB Capital
Balance Sheet
Nau IB Capital
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
10 032
|
7 261
|
8 858
|
15 185
|
23 211
|
8 387
|
48
|
1 807
|
14 492
|
8 804
|
|
| Cash |
8 032
|
5 261
|
8 858
|
0
|
23 211
|
8 387
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2 000
|
2 000
|
0
|
15 185
|
0
|
0
|
48
|
1 807
|
14 492
|
8 804
|
|
| Total Receivables |
2 139
|
2 803
|
2 932
|
3 331
|
1 262
|
18
|
162
|
470
|
502
|
627
|
|
| Other Current Assets |
48
|
33
|
153
|
0
|
15
|
2
|
2
|
2
|
2
|
2
|
|
| Total Current Assets |
12 219
|
10 097
|
11 943
|
18 516
|
24 488
|
8 371
|
212
|
2 279
|
14 996
|
9 433
|
|
| PP&E Net |
11
|
8
|
5
|
2
|
344
|
952
|
665
|
393
|
4 356
|
4 021
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 356
|
4 021
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299
|
598
|
|
| Intangible Assets |
51
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
334
|
399
|
|
| Note Receivable |
622
|
439
|
0
|
0
|
5 473
|
8 458
|
4 225
|
499
|
499
|
499
|
|
| Long-Term Investments |
32 726
|
32 353
|
30 135
|
50 855
|
41 335
|
65 855
|
117 146
|
135 589
|
122 143
|
129 124
|
|
| Other Long-Term Assets |
515
|
549
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
2 009
|
3 138
|
9 148
|
6
|
2 548
|
3 612
|
1 780
|
4 205
|
6 569
|
7 630
|
|
| Total Assets |
48 153
N/A
|
46 634
-3%
|
51 303
+10%
|
69 430
+35%
|
74 237
+7%
|
87 298
+18%
|
124 080
+42%
|
143 015
+15%
|
148 897
+4%
|
151 106
+1%
|
|
| Liabilities | |||||||||||
| Accrued Liabilities |
252
|
23
|
10
|
0
|
331
|
1 448
|
5 938
|
5 452
|
3 921
|
5 253
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
7 725
|
19 950
|
29 150
|
28 884
|
|
| Other Current Liabilities |
23
|
202
|
1 065
|
0
|
948
|
518
|
4 366
|
1 513
|
621
|
363
|
|
| Total Current Liabilities |
275
|
225
|
1 075
|
0
|
1 279
|
1 966
|
18 029
|
26 916
|
33 692
|
34 501
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
352
|
956
|
681
|
415
|
3 872
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
687
|
177
|
1 327
|
165
|
1 403
|
864
|
1 837
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1 899
|
6 233
|
17 583
|
20 443
|
16 285
|
13 894
|
|
| Other Liabilities |
28
|
207
|
260
|
128
|
114
|
86
|
153
|
102
|
202
|
295
|
|
| Total Liabilities |
302
N/A
|
431
+43%
|
1 336
+210%
|
815
-39%
|
3 820
+369%
|
10 569
+177%
|
36 611
+246%
|
49 279
+35%
|
54 915
+11%
|
50 527
-8%
|
|
| Equity | |||||||||||
| Common Stock |
37 525
|
37 525
|
37 525
|
47 400
|
47 400
|
47 400
|
47 885
|
47 885
|
47 885
|
47 885
|
|
| Retained Earnings |
9 008
|
8 521
|
12 590
|
14 827
|
16 354
|
22 563
|
33 781
|
40 661
|
40 907
|
46 308
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
6 364
|
6 814
|
6 916
|
6 867
|
6 867
|
6 867
|
6 691
|
|
| Unrealized Security Profit/Loss |
1 466
|
304
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
150
|
0
|
150
|
150
|
1 065
|
1 678
|
1 678
|
199
|
|
| Other Equity |
150
|
150
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
105
|
|
| Total Equity |
47 851
N/A
|
46 202
-3%
|
49 967
+8%
|
68 615
+37%
|
70 417
+3%
|
76 729
+9%
|
87 468
+14%
|
93 736
+7%
|
93 981
+0%
|
100 579
+7%
|
|
| Total Liabilities & Equity |
48 153
N/A
|
46 634
-3%
|
51 303
+10%
|
69 430
+35%
|
74 237
+7%
|
87 298
+18%
|
124 080
+42%
|
143 015
+15%
|
148 897
+4%
|
151 106
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
9
|
9
|
9
|
95
|
94
|
94
|
95
|
|