Nepes Ark Corp
KOSDAQ:330860
Balance Sheet
Balance Sheet Decomposition
Nepes Ark Corp
Nepes Ark Corp
Balance Sheet
Nepes Ark Corp
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
22 785
|
62 208
|
78 655
|
76 815
|
21 812
|
42 127
|
|
| Cash Equivalents |
22 785
|
62 208
|
78 655
|
76 815
|
21 812
|
42 127
|
|
| Short-Term Investments |
5 000
|
0
|
0
|
0
|
30 000
|
0
|
|
| Total Receivables |
7 636
|
7 517
|
12 166
|
24 057
|
27 125
|
32 453
|
|
| Accounts Receivables |
7 633
|
7 342
|
12 079
|
13 430
|
25 862
|
31 713
|
|
| Other Receivables |
3
|
175
|
86
|
10 626
|
1 263
|
740
|
|
| Inventory |
1 395
|
2 344
|
2 083
|
1 441
|
1 144
|
751
|
|
| Other Current Assets |
1 133
|
1 694
|
4 710
|
2 407
|
2 518
|
345
|
|
| Total Current Assets |
37 948
|
73 763
|
97 614
|
104 719
|
82 600
|
75 676
|
|
| PP&E Net |
119 075
|
222 336
|
312 288
|
340 795
|
289 409
|
200 317
|
|
| PP&E Gross |
119 075
|
222 336
|
312 288
|
340 795
|
289 409
|
200 317
|
|
| Accumulated Depreciation |
73 204
|
108 483
|
153 134
|
211 231
|
289 223
|
371 312
|
|
| Intangible Assets |
343
|
1 560
|
1 533
|
1 362
|
1 196
|
788
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
9 647
|
13 685
|
|
| Long-Term Investments |
0
|
0
|
0
|
64
|
86
|
109
|
|
| Other Long-Term Assets |
1 510
|
4 272
|
6 106
|
11 028
|
12 747
|
21 666
|
|
| Total Assets |
158 876
N/A
|
301 931
+90%
|
417 541
+38%
|
457 968
+10%
|
395 685
-14%
|
312 241
-21%
|
|
| Liabilities | |||||||
| Accounts Payable |
1 417
|
3 109
|
2 996
|
2 471
|
1 523
|
813
|
|
| Accrued Liabilities |
647
|
506
|
461
|
1 115
|
2 229
|
1 908
|
|
| Short-Term Debt |
5 000
|
5 000
|
5 000
|
4 750
|
4 750
|
19 750
|
|
| Current Portion of Long-Term Debt |
7 447
|
8 698
|
14 194
|
35 444
|
67 621
|
24 411
|
|
| Other Current Liabilities |
21 720
|
22 916
|
73 809
|
14 975
|
5 435
|
3 625
|
|
| Total Current Liabilities |
36 230
|
40 229
|
96 461
|
58 755
|
81 558
|
50 507
|
|
| Long-Term Debt |
31 811
|
96 785
|
119 805
|
141 668
|
86 992
|
92 745
|
|
| Other Liabilities |
59 195
|
16 866
|
276
|
1 107
|
1 394
|
3 609
|
|
| Total Liabilities |
127 236
N/A
|
153 879
+21%
|
216 542
+41%
|
201 530
-7%
|
169 943
-16%
|
146 860
-14%
|
|
| Equity | |||||||
| Common Stock |
3 143
|
5 391
|
6 092
|
6 092
|
6 092
|
6 092
|
|
| Retained Earnings |
4 649
|
30 599
|
29 163
|
84 602
|
53 905
|
6 032
|
|
| Additional Paid In Capital |
23 848
|
173 260
|
165 745
|
165 745
|
165 745
|
165 745
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
423
|
|
| Total Equity |
31 640
N/A
|
148 052
+368%
|
200 999
+36%
|
256 438
+28%
|
225 741
-12%
|
165 381
-27%
|
|
| Total Liabilities & Equity |
158 876
N/A
|
301 931
+90%
|
417 541
+38%
|
457 968
+10%
|
395 685
-14%
|
312 241
-21%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
9
|
11
|
12
|
12
|
12
|
12
|
|
| Preferred Shares Outstanding |
2
|
0
|
0
|
0
|
0
|
0
|
|