EGTronics Co Ltd
KOSDAQ:377330
Balance Sheet
Balance Sheet Decomposition
EGTronics Co Ltd
EGTronics Co Ltd
Balance Sheet
EGTronics Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2 924
|
6 285
|
741
|
8 001
|
6 221
|
2 737
|
4 278
|
|
| Cash |
0
|
0
|
0
|
0
|
42
|
48
|
7
|
|
| Cash Equivalents |
2 924
|
6 285
|
741
|
8 001
|
6 179
|
2 689
|
4 271
|
|
| Short-Term Investments |
3 197
|
1 940
|
7 391
|
0
|
17 515
|
11
|
14 661
|
|
| Total Receivables |
5 628
|
6 924
|
2 993
|
4 766
|
12 259
|
23 437
|
14 580
|
|
| Accounts Receivables |
5 565
|
6 748
|
2 900
|
4 538
|
11 967
|
23 015
|
14 021
|
|
| Other Receivables |
63
|
176
|
93
|
228
|
291
|
422
|
560
|
|
| Inventory |
2 502
|
3 253
|
3 789
|
5 614
|
7 675
|
8 265
|
3 998
|
|
| Other Current Assets |
180
|
168
|
247
|
249
|
277
|
1 650
|
1 927
|
|
| Total Current Assets |
14 431
|
18 569
|
15 160
|
18 631
|
43 948
|
36 101
|
39 445
|
|
| PP&E Net |
11 232
|
15 726
|
17 582
|
17 116
|
19 253
|
20 477
|
20 496
|
|
| PP&E Gross |
11 232
|
15 726
|
17 582
|
17 116
|
19 253
|
20 477
|
20 496
|
|
| Accumulated Depreciation |
1 007
|
1 371
|
1 792
|
2 065
|
2 793
|
3 492
|
4 674
|
|
| Intangible Assets |
312
|
230
|
333
|
268
|
1 186
|
3 117
|
2 821
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
421
|
0
|
|
| Note Receivable |
44
|
27
|
10
|
0
|
708
|
695
|
544
|
|
| Long-Term Investments |
219
|
315
|
385
|
2
|
4 729
|
5 698
|
1 747
|
|
| Other Long-Term Assets |
868
|
806
|
840
|
282
|
220
|
867
|
1 524
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
421
|
0
|
|
| Total Assets |
27 106
N/A
|
35 674
+32%
|
34 290
-4%
|
36 299
+6%
|
70 044
+93%
|
67 376
-4%
|
66 577
-1%
|
|
| Liabilities | ||||||||
| Accounts Payable |
3 779
|
2 856
|
1 187
|
1 998
|
2 154
|
2 193
|
1 650
|
|
| Accrued Liabilities |
74
|
80
|
101
|
138
|
83
|
316
|
277
|
|
| Short-Term Debt |
1 830
|
3 922
|
5 510
|
7 800
|
0
|
170
|
5 000
|
|
| Current Portion of Long-Term Debt |
3 988
|
7 323
|
489
|
259
|
1 252
|
1 295
|
1 377
|
|
| Other Current Liabilities |
432
|
2 274
|
1 489
|
1 059
|
1 590
|
4 084
|
3 590
|
|
| Total Current Liabilities |
10 103
|
16 454
|
8 776
|
11 254
|
5 079
|
8 058
|
11 894
|
|
| Long-Term Debt |
9 820
|
10 052
|
5 541
|
4 742
|
3 638
|
2 652
|
1 669
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
151
|
50
|
|
| Other Liabilities |
2 860
|
2 474
|
356
|
424
|
560
|
744
|
941
|
|
| Total Liabilities |
22 783
N/A
|
28 981
+27%
|
14 673
-49%
|
16 421
+12%
|
9 277
-44%
|
11 605
+25%
|
14 555
+25%
|
|
| Equity | ||||||||
| Common Stock |
400
|
400
|
2 990
|
2 990
|
4 070
|
4 075
|
4 090
|
|
| Retained Earnings |
3 775
|
6 187
|
9 564
|
9 658
|
7 349
|
3 817
|
21 032
|
|
| Additional Paid In Capital |
324
|
324
|
7 121
|
7 298
|
48 502
|
48 556
|
69 258
|
|
| Treasury Stock |
176
|
176
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
43
|
58
|
67
|
846
|
677
|
294
|
|
| Total Equity |
4 323
N/A
|
6 693
+55%
|
19 617
+193%
|
19 878
+1%
|
60 767
+206%
|
55 771
-8%
|
52 022
-7%
|
|
| Total Liabilities & Equity |
27 106
N/A
|
35 674
+32%
|
34 290
-4%
|
36 299
+6%
|
70 044
+93%
|
67 376
-4%
|
66 577
-1%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|