SP Systems Co Ltd
KOSDAQ:317830
Balance Sheet
Balance Sheet Decomposition
SP Systems Co Ltd
SP Systems Co Ltd
Balance Sheet
SP Systems Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
2 122
|
4 830
|
7 155
|
6 964
|
8 896
|
18 747
|
27 111
|
21 358
|
|
| Cash |
0
|
18
|
0
|
0
|
7
|
15
|
10
|
13
|
|
| Cash Equivalents |
2 122
|
4 812
|
7 155
|
6 964
|
8 889
|
18 732
|
27 101
|
21 345
|
|
| Short-Term Investments |
1 410
|
77
|
7 764
|
7 841
|
9 251
|
4 193
|
2 444
|
7 170
|
|
| Total Receivables |
10 387
|
16 679
|
17 902
|
12 020
|
10 626
|
12 959
|
24 585
|
25 035
|
|
| Accounts Receivables |
10 321
|
16 589
|
17 896
|
11 715
|
10 287
|
12 067
|
23 673
|
23 843
|
|
| Other Receivables |
66
|
90
|
6
|
305
|
339
|
892
|
911
|
1 191
|
|
| Inventory |
1 160
|
1 707
|
1 598
|
1 672
|
1 909
|
1 817
|
1 541
|
1 970
|
|
| Other Current Assets |
82
|
372
|
363
|
694
|
1 086
|
2 092
|
3 675
|
2 595
|
|
| Total Current Assets |
15 162
|
23 664
|
34 781
|
29 192
|
31 767
|
39 808
|
59 356
|
58 128
|
|
| PP&E Net |
6 472
|
20 465
|
20 146
|
19 729
|
20 628
|
24 588
|
26 023
|
25 664
|
|
| PP&E Gross |
6 472
|
20 465
|
0
|
0
|
20 628
|
24 588
|
26 023
|
25 664
|
|
| Accumulated Depreciation |
5 690
|
8 334
|
0
|
0
|
10 242
|
11 280
|
12 623
|
14 771
|
|
| Intangible Assets |
450
|
718
|
2 222
|
1 902
|
1 654
|
2 271
|
2 245
|
1 500
|
|
| Goodwill |
0
|
1 332
|
0
|
0
|
11 720
|
11 060
|
11 060
|
11 060
|
|
| Note Receivable |
156
|
228
|
0
|
0
|
571
|
600
|
571
|
604
|
|
| Long-Term Investments |
2 938
|
824
|
1 942
|
2 103
|
639
|
672
|
816
|
704
|
|
| Other Long-Term Assets |
2 203
|
1 160
|
0
|
0
|
1 355
|
1 004
|
853
|
913
|
|
| Other Assets |
0
|
1 332
|
0
|
0
|
11 720
|
11 060
|
11 060
|
11 060
|
|
| Total Assets |
27 381
N/A
|
48 391
+77%
|
59 091
+22%
|
52 926
-10%
|
68 334
+29%
|
80 004
+17%
|
100 924
+26%
|
98 572
-2%
|
|
| Liabilities | |||||||||
| Accounts Payable |
4 563
|
9 406
|
8 148
|
6 073
|
2 356
|
3 022
|
4 269
|
3 815
|
|
| Accrued Liabilities |
462
|
1 129
|
0
|
0
|
867
|
1 514
|
1 764
|
1 700
|
|
| Short-Term Debt |
1 500
|
8 069
|
6 368
|
6 843
|
10 790
|
8 900
|
8 900
|
11 900
|
|
| Current Portion of Long-Term Debt |
195
|
18
|
90
|
1 817
|
8 913
|
3 459
|
2 750
|
737
|
|
| Other Current Liabilities |
3 911
|
4 191
|
3 207
|
3 232
|
6 868
|
6 739
|
9 410
|
9 907
|
|
| Total Current Liabilities |
10 630
|
22 814
|
17 813
|
17 965
|
29 794
|
23 634
|
27 094
|
28 060
|
|
| Long-Term Debt |
32
|
2 504
|
7 525
|
1 312
|
5 174
|
4 552
|
3 164
|
2 507
|
|
| Deferred Income Tax |
0
|
416
|
388
|
234
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
36
|
16
|
2
|
0
|
844
|
1 949
|
12 467
|
12 043
|
|
| Other Liabilities |
1 991
|
2 998
|
2 928
|
2 718
|
2 773
|
1 337
|
1 689
|
1 577
|
|
| Total Liabilities |
12 688
N/A
|
28 716
+126%
|
28 653
0%
|
22 229
-22%
|
38 585
+74%
|
31 473
-18%
|
44 414
+41%
|
44 187
-1%
|
|
| Equity | |||||||||
| Common Stock |
500
|
673
|
815
|
815
|
815
|
1 028
|
1 077
|
1 077
|
|
| Retained Earnings |
14 196
|
17 906
|
19 085
|
19 308
|
18 477
|
20 555
|
19 606
|
17 419
|
|
| Additional Paid In Capital |
0
|
6 058
|
12 630
|
12 630
|
12 985
|
29 320
|
31 535
|
31 535
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
|
| Treasury Stock |
0
|
4 958
|
0
|
0
|
2 647
|
2 490
|
2 177
|
2 177
|
|
| Other Equity |
4
|
5
|
2 092
|
2 055
|
120
|
118
|
6 466
|
6 526
|
|
| Total Equity |
14 693
N/A
|
19 675
+34%
|
30 438
+55%
|
30 697
+1%
|
29 749
-3%
|
48 531
+63%
|
56 511
+16%
|
54 385
-4%
|
|
| Total Liabilities & Equity |
27 381
N/A
|
48 391
+77%
|
59 091
+22%
|
52 926
-10%
|
68 334
+29%
|
80 004
+17%
|
100 924
+26%
|
98 572
-2%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
5
|
5
|
7
|
7
|
7
|
8
|
10
|
10
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|