GI Tech Co Ltd
KOSDAQ:382480
Balance Sheet
Balance Sheet Decomposition
GI Tech Co Ltd
GI Tech Co Ltd
Balance Sheet
GI Tech Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
846
|
2 270
|
5 482
|
3 855
|
5 229
|
30 956
|
26 636
|
|
| Cash |
0
|
0
|
1
|
0
|
0
|
0
|
4
|
|
| Cash Equivalents |
846
|
2 270
|
5 481
|
3 855
|
5 229
|
30 956
|
26 631
|
|
| Short-Term Investments |
9
|
12
|
3 006
|
20 084
|
12 337
|
10 135
|
13 032
|
|
| Total Receivables |
3 279
|
4 399
|
4 155
|
11 128
|
20 030
|
20 181
|
22 149
|
|
| Accounts Receivables |
3 183
|
4 329
|
4 094
|
7 362
|
18 117
|
19 584
|
21 287
|
|
| Other Receivables |
96
|
69
|
61
|
3 766
|
1 913
|
597
|
862
|
|
| Inventory |
1 273
|
1 473
|
2 246
|
3 551
|
4 217
|
6 020
|
9 049
|
|
| Other Current Assets |
52
|
153
|
152
|
772
|
382
|
738
|
515
|
|
| Total Current Assets |
5 459
|
8 307
|
15 042
|
39 389
|
42 195
|
68 031
|
71 382
|
|
| PP&E Net |
18 585
|
15 455
|
18 293
|
23 133
|
29 566
|
37 015
|
49 975
|
|
| PP&E Gross |
0
|
15 455
|
18 293
|
23 133
|
29 566
|
37 015
|
49 975
|
|
| Accumulated Depreciation |
0
|
6 220
|
8 328
|
10 053
|
11 675
|
13 297
|
15 897
|
|
| Intangible Assets |
38
|
40
|
38
|
374
|
1 413
|
545
|
1 773
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
104
|
9
|
0
|
0
|
0
|
150
|
180
|
|
| Long-Term Investments |
420
|
3 330
|
62
|
53
|
1 853
|
4 667
|
4 421
|
|
| Other Long-Term Assets |
0
|
101
|
145
|
984
|
1 263
|
3 265
|
2 384
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
24 607
N/A
|
27 241
+11%
|
33 581
+23%
|
63 934
+90%
|
76 289
+19%
|
113 673
+49%
|
130 115
+14%
|
|
| Liabilities | ||||||||
| Accounts Payable |
593
|
722
|
379
|
323
|
929
|
4 035
|
1 029
|
|
| Accrued Liabilities |
0
|
1 041
|
840
|
1 358
|
7 088
|
3 929
|
1 557
|
|
| Short-Term Debt |
2 965
|
2 505
|
2 000
|
0
|
0
|
2 000
|
12 900
|
|
| Current Portion of Long-Term Debt |
928
|
1 844
|
2 478
|
940
|
1 211
|
359
|
5 155
|
|
| Other Current Liabilities |
348
|
1 023
|
1 456
|
3 044
|
3 413
|
1 623
|
7 151
|
|
| Total Current Liabilities |
4 834
|
7 134
|
7 152
|
5 667
|
12 641
|
11 947
|
27 792
|
|
| Long-Term Debt |
10 500
|
9 636
|
6 446
|
5 896
|
8 516
|
10 182
|
2 245
|
|
| Deferred Income Tax |
320
|
328
|
195
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
3 266
|
|
| Other Liabilities |
6
|
100
|
0
|
0
|
0
|
0
|
88
|
|
| Total Liabilities |
15 660
N/A
|
17 198
+10%
|
13 793
-20%
|
11 563
-16%
|
21 157
+83%
|
22 129
+5%
|
33 391
+51%
|
|
| Equity | ||||||||
| Common Stock |
1 276
|
1 276
|
2 900
|
3 936
|
3 936
|
4 610
|
4 610
|
|
| Retained Earnings |
7 671
|
8 767
|
12 432
|
16 719
|
22 299
|
28 199
|
33 073
|
|
| Additional Paid In Capital |
0
|
0
|
4 456
|
31 482
|
31 482
|
60 803
|
60 803
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1 885
|
1 187
|
|
| Other Equity |
0
|
0
|
0
|
234
|
2 585
|
182
|
574
|
|
| Total Equity |
8 947
N/A
|
10 043
+12%
|
19 787
+97%
|
52 371
+165%
|
55 132
+5%
|
91 544
+66%
|
96 724
+6%
|
|
| Total Liabilities & Equity |
24 607
N/A
|
27 241
+11%
|
33 581
+23%
|
63 934
+90%
|
76 289
+19%
|
113 673
+49%
|
130 115
+14%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
39
|
39
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|