GO Element Co Ltd
KOSDAQ:311320
Balance Sheet
Balance Sheet Decomposition
GO Element Co Ltd
GO Element Co Ltd
Balance Sheet
GO Element Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1 400
|
843
|
2 698
|
3 573
|
2 785
|
6 943
|
|
| Cash |
0
|
1
|
2
|
1
|
0
|
2
|
|
| Cash Equivalents |
1 400
|
841
|
2 696
|
3 572
|
2 785
|
6 940
|
|
| Short-Term Investments |
6 599
|
7 552
|
8 862
|
25 445
|
23 453
|
11 944
|
|
| Total Receivables |
1 068
|
1 921
|
2 091
|
3 306
|
3 442
|
4 961
|
|
| Accounts Receivables |
1 050
|
1 815
|
2 091
|
3 188
|
3 382
|
4 795
|
|
| Other Receivables |
18
|
106
|
1
|
118
|
60
|
167
|
|
| Inventory |
1 740
|
1 995
|
2 546
|
4 230
|
8 595
|
10 131
|
|
| Other Current Assets |
19
|
21
|
18
|
323
|
27
|
90
|
|
| Total Current Assets |
10 825
|
12 332
|
16 215
|
36 877
|
38 301
|
34 068
|
|
| PP&E Net |
8 088
|
8 403
|
7 956
|
9 201
|
10 793
|
31 892
|
|
| PP&E Gross |
0
|
8 403
|
7 956
|
9 201
|
10 793
|
31 892
|
|
| Accumulated Depreciation |
0
|
3 886
|
4 337
|
4 758
|
5 181
|
13 840
|
|
| Intangible Assets |
29
|
43
|
139
|
117
|
119
|
218
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3 123
|
|
| Long-Term Investments |
62
|
2
|
5
|
9
|
3 585
|
41
|
|
| Other Long-Term Assets |
179
|
275
|
319
|
359
|
313
|
792
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3 123
|
|
| Total Assets |
19 182
N/A
|
21 055
+10%
|
24 633
+17%
|
46 564
+89%
|
53 111
+14%
|
70 135
+32%
|
|
| Liabilities | |||||||
| Accounts Payable |
495
|
594
|
1 249
|
2 198
|
1 536
|
2 922
|
|
| Accrued Liabilities |
0
|
96
|
115
|
122
|
139
|
1 111
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
4 765
|
|
| Current Portion of Long-Term Debt |
0
|
62
|
64
|
67
|
49
|
485
|
|
| Other Current Liabilities |
583
|
246
|
678
|
1 408
|
1 560
|
1 414
|
|
| Total Current Liabilities |
1 078
|
997
|
2 106
|
3 795
|
3 283
|
10 696
|
|
| Long-Term Debt |
0
|
486
|
421
|
354
|
582
|
2 877
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
77
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2 312
|
|
| Other Liabilities |
466
|
642
|
752
|
666
|
370
|
343
|
|
| Total Liabilities |
1 544
N/A
|
2 125
+38%
|
3 279
+54%
|
4 816
+47%
|
4 235
-12%
|
16 305
+285%
|
|
| Equity | |||||||
| Common Stock |
2 300
|
2 300
|
2 300
|
3 097
|
3 154
|
6 307
|
|
| Retained Earnings |
15 093
|
16 386
|
18 809
|
24 091
|
30 394
|
35 091
|
|
| Additional Paid In Capital |
90
|
90
|
90
|
14 225
|
15 321
|
12 424
|
|
| Other Equity |
155
|
155
|
155
|
335
|
7
|
7
|
|
| Total Equity |
17 637
N/A
|
18 930
+7%
|
21 354
+13%
|
41 748
+96%
|
48 876
+17%
|
53 830
+10%
|
|
| Total Liabilities & Equity |
19 182
N/A
|
21 055
+10%
|
24 633
+17%
|
46 564
+89%
|
53 111
+14%
|
70 135
+32%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
9
|
9
|
9
|
12
|
13
|
13
|
|