Genehco Inc
KOSDAQ:361390
Balance Sheet
Balance Sheet Decomposition
Genehco Inc
Current Assets | 28.7B |
Cash & Short-Term Investments | 5.4B |
Receivables | 9.8B |
Other Current Assets | 13.6B |
Non-Current Assets | 26.1B |
Long-Term Investments | 2.8B |
PP&E | 20.6B |
Intangibles | 1.3B |
Other Non-Current Assets | 1.4B |
Current Liabilities | 16.4B |
Accounts Payable | 2.8B |
Accrued Liabilities | 987.2m |
Other Current Liabilities | 12.6B |
Non-Current Liabilities | 4.1B |
Long-Term Debt | 3.4B |
Other Non-Current Liabilities | 700.2m |
Balance Sheet
Genehco Inc
Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
2 562
|
5 539
|
10 813
|
11 083
|
17 267
|
|
Cash |
0
|
2
|
0
|
0
|
0
|
|
Cash Equivalents |
2 562
|
5 537
|
10 813
|
11 083
|
17 267
|
|
Short-Term Investments |
0
|
60
|
100
|
5 992
|
0
|
|
Total Receivables |
5 503
|
5 769
|
5 186
|
9 772
|
8 335
|
|
Accounts Receivables |
5 497
|
5 763
|
5 162
|
9 635
|
8 294
|
|
Other Receivables |
6
|
6
|
24
|
137
|
41
|
|
Inventory |
5 707
|
3 406
|
5 526
|
8 711
|
9 062
|
|
Other Current Assets |
4 274
|
1 559
|
2 650
|
1 541
|
1 907
|
|
Total Current Assets |
18 045
|
16 333
|
24 275
|
37 099
|
36 571
|
|
PP&E Net |
733
|
1 188
|
675
|
20 907
|
21 210
|
|
PP&E Gross |
733
|
1 188
|
675
|
20 907
|
21 210
|
|
Accumulated Depreciation |
3 078
|
3 439
|
2 206
|
1 264
|
2 293
|
|
Intangible Assets |
673
|
453
|
649
|
713
|
1 374
|
|
Long-Term Investments |
1 499
|
1 968
|
2 117
|
2 218
|
2 449
|
|
Other Long-Term Assets |
361
|
1 096
|
957
|
2 200
|
1 746
|
|
Total Assets |
21 310
N/A
|
21 038
-1%
|
28 672
+36%
|
63 137
+120%
|
63 349
+0%
|
|
Liabilities | ||||||
Accounts Payable |
2 483
|
749
|
4 566
|
4 444
|
4 148
|
|
Accrued Liabilities |
8
|
122
|
97
|
843
|
1 061
|
|
Short-Term Debt |
4 435
|
2 850
|
2 710
|
1 000
|
0
|
|
Current Portion of Long-Term Debt |
91
|
3 655
|
98
|
1 301
|
1 242
|
|
Other Current Liabilities |
5 690
|
10 595
|
12 053
|
13 563
|
18 427
|
|
Total Current Liabilities |
12 707
|
17 970
|
19 525
|
21 151
|
24 878
|
|
Long-Term Debt |
0
|
87
|
20
|
10 409
|
4 297
|
|
Other Liabilities |
1 088
|
1 230
|
927
|
371
|
360
|
|
Total Liabilities |
13 796
N/A
|
19 287
+40%
|
20 472
+6%
|
31 931
+56%
|
29 535
-8%
|
|
Equity | ||||||
Common Stock |
1 001
|
728
|
1 001
|
3 782
|
3 782
|
|
Retained Earnings |
3 781
|
1 007
|
2 625
|
8 036
|
10 578
|
|
Additional Paid In Capital |
2 727
|
0
|
4 465
|
19 337
|
19 337
|
|
Unrealized Security Profit/Loss |
6
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
15
|
108
|
50
|
117
|
|
Total Equity |
7 515
N/A
|
1 751
-77%
|
8 200
+368%
|
31 206
+281%
|
33 814
+8%
|
|
Total Liabilities & Equity |
21 310
N/A
|
21 038
-1%
|
28 672
+36%
|
63 137
+120%
|
63 349
+0%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
1
|
1
|
2
|
8
|
8
|
|
Preferred Shares Outstanding |
1
|
0
|
0
|
0
|
0
|