TEMC Co Ltd
KOSDAQ:425040
Balance Sheet
Balance Sheet Decomposition
TEMC Co Ltd
TEMC Co Ltd
Balance Sheet
TEMC Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
10 213
|
7 028
|
37 171
|
72 027
|
91 568
|
|
| Cash Equivalents |
10 213
|
7 028
|
37 171
|
72 027
|
91 568
|
|
| Short-Term Investments |
0
|
0
|
300
|
881
|
2 128
|
|
| Total Receivables |
5 528
|
14 484
|
32 427
|
41 237
|
57 834
|
|
| Accounts Receivables |
3 714
|
9 872
|
28 608
|
36 358
|
55 266
|
|
| Other Receivables |
1 814
|
4 612
|
3 819
|
4 879
|
2 568
|
|
| Inventory |
16 125
|
23 084
|
68 284
|
111 715
|
39 203
|
|
| Other Current Assets |
2 537
|
8 806
|
4 450
|
5 948
|
16 487
|
|
| Total Current Assets |
34 403
|
53 402
|
142 632
|
231 808
|
207 220
|
|
| PP&E Net |
22 325
|
35 686
|
54 568
|
113 140
|
130 664
|
|
| PP&E Gross |
22 325
|
35 686
|
54 568
|
113 140
|
130 664
|
|
| Accumulated Depreciation |
5 459
|
8 749
|
14 197
|
26 774
|
29 709
|
|
| Intangible Assets |
334
|
354
|
447
|
42 580
|
39 936
|
|
| Goodwill |
0
|
0
|
0
|
27 338
|
28 954
|
|
| Note Receivable |
64
|
36
|
7
|
0
|
0
|
|
| Long-Term Investments |
181
|
320
|
4 081
|
11 732
|
8 563
|
|
| Other Long-Term Assets |
256
|
869
|
1 228
|
5 877
|
6 445
|
|
| Other Assets |
0
|
0
|
0
|
27 338
|
28 954
|
|
| Total Assets |
57 563
N/A
|
90 666
+58%
|
202 963
+124%
|
432 474
+113%
|
421 783
-2%
|
|
| Liabilities | ||||||
| Accounts Payable |
6 177
|
4 078
|
16 058
|
45 084
|
9 013
|
|
| Accrued Liabilities |
170
|
311
|
692
|
7 333
|
4 030
|
|
| Short-Term Debt |
14 150
|
30 337
|
46 134
|
31 831
|
59 283
|
|
| Current Portion of Long-Term Debt |
4 681
|
1 155
|
3 352
|
5 042
|
26 220
|
|
| Other Current Liabilities |
11 756
|
8 056
|
24 856
|
31 301
|
27 544
|
|
| Total Current Liabilities |
36 933
|
43 937
|
91 092
|
120 592
|
126 090
|
|
| Long-Term Debt |
3 428
|
9 102
|
11 029
|
31 835
|
7 744
|
|
| Deferred Income Tax |
0
|
0
|
0
|
8 499
|
7 455
|
|
| Minority Interest |
203
|
450
|
758
|
90 340
|
95 619
|
|
| Other Liabilities |
790
|
640
|
28
|
4 992
|
805
|
|
| Total Liabilities |
41 354
N/A
|
54 129
+31%
|
102 908
+90%
|
256 258
+149%
|
237 713
-7%
|
|
| Equity | ||||||
| Common Stock |
1 861
|
2 524
|
4 412
|
5 313
|
10 658
|
|
| Retained Earnings |
6 939
|
17 323
|
59 101
|
77 551
|
87 242
|
|
| Additional Paid In Capital |
7 226
|
16 193
|
35 683
|
91 293
|
86 709
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2 944
|
|
| Other Equity |
184
|
497
|
860
|
2 059
|
2 406
|
|
| Total Equity |
16 209
N/A
|
36 537
+125%
|
100 055
+174%
|
176 216
+76%
|
184 070
+4%
|
|
| Total Liabilities & Equity |
57 563
N/A
|
90 666
+58%
|
202 963
+124%
|
432 474
+113%
|
421 783
-2%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
21
|
21
|
18
|
21
|
21
|
|