StormTec Co Ltd
KOSDAQ:352090
Balance Sheet
Balance Sheet Decomposition
StormTec Co Ltd
StormTec Co Ltd
Balance Sheet
StormTec Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
2 714
|
5 950
|
4 520
|
6 651
|
13 888
|
|
| Cash Equivalents |
2 714
|
5 950
|
4 520
|
6 651
|
13 888
|
|
| Short-Term Investments |
210
|
2 270
|
13 000
|
55 500
|
52 123
|
|
| Total Receivables |
5 734
|
7 334
|
5 449
|
6 833
|
12 724
|
|
| Accounts Receivables |
5 732
|
7 334
|
5 417
|
6 833
|
12 685
|
|
| Other Receivables |
2
|
0
|
32
|
0
|
39
|
|
| Inventory |
3 186
|
3 419
|
5 584
|
5 279
|
5 426
|
|
| Other Current Assets |
60
|
167
|
351
|
160
|
136
|
|
| Total Current Assets |
11 904
|
19 139
|
28 904
|
74 422
|
84 297
|
|
| PP&E Net |
22 525
|
22 602
|
22 134
|
21 808
|
38 967
|
|
| PP&E Gross |
0
|
22 602
|
22 134
|
21 808
|
38 967
|
|
| Accumulated Depreciation |
0
|
6 352
|
7 801
|
9 196
|
18 000
|
|
| Intangible Assets |
63
|
95
|
369
|
383
|
991
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
501
|
175
|
70
|
1
|
1
|
|
| Other Long-Term Assets |
7
|
68
|
1
|
121
|
457
|
|
| Total Assets |
35 002
N/A
|
42 079
+20%
|
51 477
+22%
|
96 735
+88%
|
124 713
+29%
|
|
| Liabilities | ||||||
| Accounts Payable |
1 538
|
1 947
|
1 467
|
984
|
4 982
|
|
| Accrued Liabilities |
0
|
1 833
|
1 762
|
1 893
|
2 956
|
|
| Short-Term Debt |
4 000
|
0
|
0
|
0
|
7 706
|
|
| Current Portion of Long-Term Debt |
18
|
16
|
9 505
|
9 500
|
193
|
|
| Other Current Liabilities |
3 057
|
2 547
|
2 916
|
2 247
|
4 570
|
|
| Total Current Liabilities |
8 613
|
6 343
|
15 649
|
14 624
|
20 408
|
|
| Long-Term Debt |
9 521
|
9 505
|
0
|
0
|
13 161
|
|
| Deferred Income Tax |
230
|
165
|
115
|
46
|
1 105
|
|
| Other Liabilities |
402
|
209
|
205
|
200
|
387
|
|
| Total Liabilities |
18 766
N/A
|
16 221
-14%
|
15 969
-2%
|
14 870
-7%
|
35 061
+136%
|
|
| Equity | ||||||
| Common Stock |
100
|
1 000
|
1 000
|
1 344
|
2 687
|
|
| Retained Earnings |
16 136
|
24 808
|
34 458
|
44 309
|
52 115
|
|
| Additional Paid In Capital |
0
|
50
|
50
|
36 213
|
34 850
|
|
| Total Equity |
16 236
N/A
|
25 857
+59%
|
35 508
+37%
|
81 865
+131%
|
89 652
+10%
|
|
| Total Liabilities & Equity |
35 002
N/A
|
42 079
+20%
|
51 477
+22%
|
96 735
+88%
|
124 713
+29%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
13
|
13
|
13
|
27
|
27
|
|