IDP Corp Ltd
KOSDAQ:332370
Balance Sheet
Balance Sheet Decomposition
IDP Corp Ltd
IDP Corp Ltd
Balance Sheet
IDP Corp Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
3 721
|
3 581
|
6 867
|
4 582
|
4 605
|
5 575
|
|
| Cash |
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
3 721
|
3 581
|
6 866
|
4 582
|
4 605
|
5 575
|
|
| Short-Term Investments |
2 500
|
4 618
|
2 500
|
17 248
|
20 051
|
20 117
|
|
| Total Receivables |
5 069
|
4 575
|
4 578
|
4 825
|
5 982
|
8 655
|
|
| Accounts Receivables |
4 795
|
4 270
|
4 364
|
4 274
|
5 360
|
8 194
|
|
| Other Receivables |
274
|
305
|
214
|
551
|
622
|
461
|
|
| Inventory |
2 659
|
4 811
|
7 583
|
6 679
|
8 729
|
15 669
|
|
| Other Current Assets |
216
|
347
|
172
|
53
|
179
|
501
|
|
| Total Current Assets |
14 165
|
17 933
|
21 700
|
33 386
|
39 546
|
50 516
|
|
| PP&E Net |
4 547
|
4 258
|
4 299
|
5 095
|
5 938
|
5 744
|
|
| PP&E Gross |
4 547
|
4 258
|
4 299
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2 965
|
3 688
|
4 315
|
0
|
0
|
0
|
|
| Intangible Assets |
594
|
296
|
213
|
214
|
194
|
229
|
|
| Note Receivable |
19
|
22
|
143
|
477
|
334
|
311
|
|
| Long-Term Investments |
114
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
240
|
327
|
524
|
452
|
414
|
886
|
|
| Total Assets |
19 679
N/A
|
22 837
+16%
|
26 878
+18%
|
39 624
+47%
|
46 427
+17%
|
57 686
+24%
|
|
| Liabilities | |||||||
| Accounts Payable |
1 343
|
1 624
|
740
|
759
|
1 834
|
1 412
|
|
| Accrued Liabilities |
362
|
419
|
532
|
496
|
720
|
1 285
|
|
| Short-Term Debt |
304
|
450
|
294
|
54
|
0
|
961
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
116
|
111
|
112
|
145
|
|
| Other Current Liabilities |
228
|
853
|
1 407
|
611
|
2 220
|
2 906
|
|
| Total Current Liabilities |
2 237
|
3 345
|
3 089
|
2 031
|
4 886
|
6 709
|
|
| Long-Term Debt |
2 501
|
2 896
|
359
|
259
|
178
|
83
|
|
| Minority Interest |
0
|
79
|
8
|
7
|
126
|
178
|
|
| Other Liabilities |
30
|
80
|
96
|
104
|
86
|
97
|
|
| Total Liabilities |
4 768
N/A
|
6 243
+31%
|
3 553
-43%
|
2 401
-32%
|
5 276
+120%
|
7 068
+34%
|
|
| Equity | |||||||
| Common Stock |
1 627
|
1 627
|
2 659
|
3 318
|
3 318
|
6 637
|
|
| Retained Earnings |
13 177
|
14 905
|
18 515
|
20 135
|
23 860
|
33 195
|
|
| Additional Paid In Capital |
106
|
106
|
2 316
|
14 072
|
14 078
|
10 734
|
|
| Other Equity |
0
|
43
|
166
|
302
|
106
|
52
|
|
| Total Equity |
14 910
N/A
|
16 595
+11%
|
23 325
+41%
|
37 223
+60%
|
41 150
+11%
|
50 619
+23%
|
|
| Total Liabilities & Equity |
19 679
N/A
|
22 837
+16%
|
26 878
+18%
|
39 624
+47%
|
46 427
+17%
|
57 686
+24%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
5
|
5
|
5
|
7
|
13
|
13
|
|