Refine Co Ltd
KOSDAQ:377450
Balance Sheet
Balance Sheet Decomposition
Refine Co Ltd
Refine Co Ltd
Balance Sheet
Refine Co Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
6 388
|
23 194
|
116 729
|
108 203
|
117 768
|
130 812
|
|
| Cash Equivalents |
6 388
|
23 194
|
116 729
|
108 203
|
117 768
|
130 812
|
|
| Short-Term Investments |
7 775
|
7 254
|
12 823
|
3 658
|
1 813
|
1 567
|
|
| Total Receivables |
7 354
|
7 189
|
6 711
|
7 422
|
18 580
|
6 133
|
|
| Accounts Receivables |
7 225
|
6 951
|
6 615
|
6 198
|
8 314
|
5 041
|
|
| Other Receivables |
129
|
239
|
95
|
1 224
|
10 266
|
1 092
|
|
| Other Current Assets |
5 167
|
95
|
688
|
1 553
|
951
|
980
|
|
| Total Current Assets |
26 683
|
37 733
|
136 950
|
120 835
|
139 112
|
139 491
|
|
| PP&E Net |
1 409
|
1 984
|
2 129
|
25 109
|
30 208
|
38 439
|
|
| PP&E Gross |
1 409
|
1 984
|
2 129
|
25 109
|
30 208
|
38 439
|
|
| Accumulated Depreciation |
1 272
|
1 176
|
2 441
|
2 314
|
3 427
|
1 200
|
|
| Intangible Assets |
842
|
794
|
2 168
|
2 085
|
2 173
|
2 637
|
|
| Goodwill |
0
|
62
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 297
|
4 697
|
1 315
|
1 103
|
430
|
498
|
|
| Other Long-Term Assets |
3 713
|
4 153
|
4 600
|
3 075
|
1 003
|
571
|
|
| Other Assets |
0
|
62
|
0
|
0
|
0
|
0
|
|
| Total Assets |
36 945
N/A
|
49 424
+34%
|
147 162
+198%
|
152 207
+3%
|
172 926
+14%
|
181 636
+5%
|
|
| Liabilities | |||||||
| Accrued Liabilities |
4 035
|
824
|
690
|
1 481
|
2 279
|
1 642
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
364
|
557
|
321
|
816
|
725
|
90
|
|
| Other Current Liabilities |
8 084
|
9 596
|
8 537
|
8 779
|
10 455
|
8 487
|
|
| Total Current Liabilities |
12 483
|
10 977
|
9 548
|
11 076
|
13 459
|
10 219
|
|
| Long-Term Debt |
429
|
429
|
184
|
178
|
84
|
113
|
|
| Deferred Income Tax |
152
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3 909
|
1 981
|
2 564
|
1 540
|
743
|
866
|
|
| Total Liabilities |
16 972
N/A
|
13 387
-21%
|
12 296
-8%
|
12 794
+4%
|
14 286
+12%
|
11 198
-22%
|
|
| Equity | |||||||
| Common Stock |
1 300
|
1 300
|
1 733
|
1 733
|
1 733
|
1 733
|
|
| Retained Earnings |
19 000
|
34 737
|
51 117
|
69 008
|
89 737
|
110 140
|
|
| Additional Paid In Capital |
0
|
0
|
88 173
|
88 173
|
88 173
|
88 173
|
|
| Unrealized Security Profit/Loss |
420
|
0
|
0
|
0
|
0
|
150
|
|
| Treasury Stock |
0
|
0
|
6 134
|
19 479
|
20 864
|
29 468
|
|
| Other Equity |
92
|
0
|
24
|
24
|
141
|
9
|
|
| Total Equity |
19 973
N/A
|
36 037
+80%
|
134 865
+274%
|
139 412
+3%
|
158 639
+14%
|
170 438
+7%
|
|
| Total Liabilities & Equity |
36 945
N/A
|
49 424
+34%
|
147 162
+198%
|
152 207
+3%
|
172 926
+14%
|
181 636
+5%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
17
|
17
|
17
|
16
|
16
|
15
|
|