Furonteer Co Ltd
KOSDAQ:370090
Balance Sheet
Balance Sheet Decomposition
Furonteer Co Ltd
Furonteer Co Ltd
Balance Sheet
Furonteer Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
3 572
|
3 500
|
2 007
|
4 096
|
24 274
|
35 327
|
12 381
|
|
| Cash |
0
|
2
|
1
|
0
|
1
|
1
|
1
|
|
| Cash Equivalents |
3 572
|
3 498
|
2 006
|
4 095
|
24 274
|
35 327
|
12 380
|
|
| Short-Term Investments |
2 009
|
0
|
0
|
0
|
0
|
0
|
25 000
|
|
| Total Receivables |
2 804
|
3 417
|
1 515
|
4 205
|
5 615
|
4 613
|
3 980
|
|
| Accounts Receivables |
2 538
|
3 312
|
1 374
|
4 105
|
5 416
|
4 421
|
3 584
|
|
| Other Receivables |
265
|
104
|
141
|
100
|
199
|
192
|
396
|
|
| Inventory |
1 802
|
1 629
|
1 972
|
4 865
|
12 429
|
10 222
|
4 327
|
|
| Other Current Assets |
92
|
216
|
128
|
257
|
746
|
613
|
388
|
|
| Total Current Assets |
10 279
|
8 762
|
5 623
|
13 424
|
43 064
|
50 774
|
46 077
|
|
| PP&E Net |
448
|
1 127
|
1 887
|
1 609
|
1 617
|
1 659
|
911
|
|
| PP&E Gross |
0
|
1 127
|
1 887
|
1 609
|
1 617
|
1 659
|
911
|
|
| Accumulated Depreciation |
0
|
431
|
691
|
1 209
|
1 622
|
1 949
|
2 394
|
|
| Intangible Assets |
1 246
|
253
|
257
|
807
|
624
|
1 360
|
1 186
|
|
| Note Receivable |
437
|
132
|
284
|
189
|
121
|
14
|
0
|
|
| Long-Term Investments |
189
|
215
|
292
|
384
|
2 364
|
3 079
|
549
|
|
| Other Long-Term Assets |
438
|
1 049
|
174
|
1 199
|
1 279
|
3 191
|
1 910
|
|
| Total Assets |
13 036
N/A
|
11 538
-11%
|
8 515
-26%
|
17 612
+107%
|
49 069
+179%
|
60 077
+22%
|
50 632
-16%
|
|
| Liabilities | ||||||||
| Accounts Payable |
2 547
|
2 389
|
965
|
2 907
|
7 055
|
1 275
|
976
|
|
| Accrued Liabilities |
0
|
93
|
112
|
286
|
376
|
1 879
|
219
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
703
|
241
|
229
|
253
|
445
|
691
|
257
|
|
| Other Current Liabilities |
342
|
1 794
|
1 409
|
871
|
2 078
|
6 774
|
1 616
|
|
| Total Current Liabilities |
3 593
|
4 517
|
2 715
|
4 317
|
9 954
|
10 620
|
3 068
|
|
| Long-Term Debt |
0
|
11
|
639
|
428
|
574
|
316
|
161
|
|
| Other Liabilities |
12
|
43
|
65
|
83
|
87
|
116
|
133
|
|
| Total Liabilities |
3 605
N/A
|
4 571
+27%
|
3 420
-25%
|
4 827
+41%
|
10 615
+120%
|
11 052
+4%
|
3 362
-70%
|
|
| Equity | ||||||||
| Common Stock |
579
|
579
|
579
|
3 170
|
3 994
|
4 102
|
4 270
|
|
| Retained Earnings |
2 860
|
380
|
1 800
|
842
|
2 824
|
10 347
|
10 410
|
|
| Additional Paid In Capital |
5 992
|
6 489
|
6 489
|
8 880
|
31 711
|
32 504
|
32 788
|
|
| Unrealized Security Profit/Loss |
0
|
45
|
45
|
69
|
69
|
69
|
69
|
|
| Treasury Stock |
0
|
561
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
34
|
218
|
177
|
144
|
2 003
|
266
|
|
| Total Equity |
9 431
N/A
|
6 967
-26%
|
5 096
-27%
|
12 784
+151%
|
38 454
+201%
|
49 025
+27%
|
47 270
-4%
|
|
| Total Liabilities & Equity |
13 036
N/A
|
11 538
-11%
|
8 515
-26%
|
17 612
+107%
|
49 069
+179%
|
60 077
+22%
|
50 632
-16%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
9
|
|