Valofe Co Ltd
KOSDAQ:331520
Balance Sheet
Balance Sheet Decomposition
Valofe Co Ltd
Valofe Co Ltd
Balance Sheet
Valofe Co Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1 903
|
1 813
|
1 767
|
7 613
|
9 470
|
14 262
|
|
| Cash |
0
|
0
|
0
|
0
|
2
|
1
|
|
| Cash Equivalents |
1 903
|
1 813
|
1 767
|
7 613
|
9 467
|
14 261
|
|
| Short-Term Investments |
6 900
|
6 976
|
7 004
|
15 152
|
167
|
408
|
|
| Total Receivables |
22
|
21
|
18
|
6 866
|
7 322
|
8 741
|
|
| Accounts Receivables |
20
|
6
|
13
|
6 861
|
7 209
|
8 588
|
|
| Other Receivables |
1
|
14
|
5
|
5
|
113
|
153
|
|
| Other Current Assets |
0
|
0
|
0
|
598
|
17 973
|
11 518
|
|
| Total Current Assets |
8 825
|
8 809
|
8 788
|
30 228
|
34 932
|
34 929
|
|
| PP&E Net |
0
|
0
|
0
|
507
|
2 390
|
1 836
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
2 390
|
1 836
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
2 248
|
2 565
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
1 330
|
3 656
|
|
| Goodwill |
0
|
0
|
0
|
0
|
2 737
|
2 739
|
|
| Long-Term Investments |
0
|
0
|
0
|
45
|
1 055
|
1 136
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
792
|
1 435
|
1 170
|
|
| Other Assets |
0
|
0
|
0
|
0
|
2 737
|
2 739
|
|
| Total Assets |
8 825
N/A
|
8 809
0%
|
8 788
0%
|
31 574
+259%
|
43 878
+39%
|
45 466
+4%
|
|
| Liabilities | |||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1 792
|
1 385
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
5 328
|
5 275
|
|
| Current Portion of Long-Term Debt |
6
|
6
|
0
|
230
|
1 576
|
630
|
|
| Other Current Liabilities |
0
|
0
|
6
|
5 043
|
4 844
|
4 459
|
|
| Total Current Liabilities |
6
|
6
|
6
|
5 273
|
13 540
|
11 749
|
|
| Long-Term Debt |
1 526
|
1 556
|
1 587
|
1 544
|
928
|
2 473
|
|
| Deferred Income Tax |
23
|
13
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
172
|
790
|
|
| Total Liabilities |
1 555
N/A
|
1 575
+1%
|
1 594
+1%
|
6 815
+327%
|
14 640
+115%
|
15 013
+3%
|
|
| Equity | |||||||
| Common Stock |
388
|
388
|
388
|
4 787
|
5 086
|
5 086
|
|
| Retained Earnings |
41
|
77
|
117
|
5 246
|
6 155
|
7 870
|
|
| Additional Paid In Capital |
6 801
|
6 801
|
6 801
|
14 654
|
17 914
|
18 330
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1 504
|
|
| Other Equity |
122
|
122
|
122
|
72
|
82
|
672
|
|
| Total Equity |
7 270
N/A
|
7 234
0%
|
7 194
-1%
|
24 759
+244%
|
29 238
+18%
|
30 454
+4%
|
|
| Total Liabilities & Equity |
8 825
N/A
|
8 809
0%
|
8 788
0%
|
31 574
+259%
|
43 878
+39%
|
45 466
+4%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
4
|
4
|
4
|
48
|
51
|
49
|
|