Picogram Co Ltd
KOSDAQ:376180
Balance Sheet
Balance Sheet Decomposition
Picogram Co Ltd
Picogram Co Ltd
Balance Sheet
Picogram Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
594
|
1 802
|
2 929
|
3 900
|
5 638
|
8 222
|
12 994
|
|
| Cash |
2
|
1
|
3
|
2
|
1
|
1
|
2
|
|
| Cash Equivalents |
592
|
1 800
|
2 926
|
3 899
|
5 638
|
8 222
|
12 992
|
|
| Short-Term Investments |
591
|
120
|
1 903
|
10 642
|
11 512
|
24 933
|
22 520
|
|
| Total Receivables |
2 516
|
1 825
|
1 926
|
3 359
|
2 886
|
3 226
|
5 774
|
|
| Accounts Receivables |
2 427
|
1 659
|
1 885
|
3 321
|
2 734
|
2 766
|
5 670
|
|
| Other Receivables |
90
|
166
|
41
|
38
|
151
|
461
|
104
|
|
| Inventory |
1 298
|
1 754
|
2 227
|
2 835
|
3 437
|
2 770
|
5 118
|
|
| Other Current Assets |
99
|
172
|
105
|
675
|
223
|
248
|
772
|
|
| Total Current Assets |
5 099
|
5 674
|
9 089
|
21 411
|
23 695
|
39 399
|
47 179
|
|
| PP&E Net |
25 196
|
24 588
|
25 304
|
24 748
|
24 382
|
23 826
|
24 026
|
|
| PP&E Gross |
25 196
|
24 588
|
25 304
|
24 748
|
24 382
|
23 826
|
24 026
|
|
| Accumulated Depreciation |
3 929
|
4 916
|
6 026
|
7 090
|
7 757
|
8 804
|
9 885
|
|
| Intangible Assets |
236
|
242
|
232
|
225
|
202
|
174
|
1 522
|
|
| Note Receivable |
50
|
58
|
65
|
1 085
|
230
|
126
|
49
|
|
| Long-Term Investments |
4 416
|
4 663
|
2 582
|
2 401
|
2 359
|
5 317
|
5 275
|
|
| Other Long-Term Assets |
573
|
770
|
358
|
375
|
716
|
60
|
41
|
|
| Total Assets |
35 570
N/A
|
35 995
+1%
|
37 630
+5%
|
50 244
+34%
|
51 584
+3%
|
68 902
+34%
|
78 093
+13%
|
|
| Liabilities | ||||||||
| Accounts Payable |
594
|
526
|
622
|
642
|
360
|
368
|
614
|
|
| Accrued Liabilities |
1 030
|
1 159
|
1 512
|
1 658
|
1 738
|
956
|
2 738
|
|
| Short-Term Debt |
2 055
|
2 010
|
2 200
|
0
|
17 000
|
12 000
|
12 000
|
|
| Current Portion of Long-Term Debt |
19 052
|
72
|
49
|
19 203
|
112
|
79
|
13 030
|
|
| Other Current Liabilities |
2 881
|
3 211
|
2 142
|
1 295
|
1 035
|
297
|
5 994
|
|
| Total Current Liabilities |
25 613
|
6 978
|
6 524
|
22 798
|
20 244
|
13 700
|
34 377
|
|
| Long-Term Debt |
71
|
18 749
|
17 652
|
37
|
33
|
11 217
|
21
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
8
|
515
|
|
| Minority Interest |
0
|
0
|
43
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
63
|
319
|
1 774
|
130
|
30
|
8 145
|
95
|
|
| Total Liabilities |
25 746
N/A
|
26 047
+1%
|
25 993
0%
|
22 966
-12%
|
20 308
-12%
|
33 070
+63%
|
35 007
+6%
|
|
| Equity | ||||||||
| Common Stock |
200
|
200
|
200
|
306
|
1 832
|
1 842
|
1 849
|
|
| Retained Earnings |
9 794
|
9 879
|
11 472
|
14 004
|
17 209
|
21 664
|
28 791
|
|
| Additional Paid In Capital |
0
|
10
|
41
|
13 188
|
12 595
|
12 752
|
12 870
|
|
| Treasury Stock |
600
|
600
|
570
|
570
|
570
|
570
|
570
|
|
| Other Equity |
430
|
458
|
493
|
350
|
210
|
145
|
145
|
|
| Total Equity |
9 824
N/A
|
9 948
+1%
|
11 636
+17%
|
27 278
+134%
|
31 276
+15%
|
35 832
+15%
|
43 085
+20%
|
|
| Total Liabilities & Equity |
35 570
N/A
|
35 995
+1%
|
37 630
+5%
|
50 244
+34%
|
51 584
+3%
|
68 902
+34%
|
78 093
+13%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|