BlueMTec Co Ltd
KOSDAQ:439580
Balance Sheet
Balance Sheet Decomposition
BlueMTec Co Ltd
BlueMTec Co Ltd
Balance Sheet
BlueMTec Co Ltd
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
8 386
|
7 605
|
28 039
|
15 646
|
|
| Cash Equivalents |
8 386
|
7 605
|
28 039
|
15 646
|
|
| Short-Term Investments |
60
|
60
|
3 000
|
366
|
|
| Total Receivables |
1 929
|
1 970
|
5 451
|
13 301
|
|
| Accounts Receivables |
1 005
|
894
|
2 069
|
5 178
|
|
| Other Receivables |
924
|
1 076
|
3 382
|
8 123
|
|
| Inventory |
6 362
|
7 996
|
10 927
|
16 784
|
|
| Other Current Assets |
303
|
1 807
|
2 158
|
1 512
|
|
| Total Current Assets |
17 040
|
19 439
|
49 575
|
47 610
|
|
| PP&E Net |
10 509
|
19 277
|
37 678
|
45 780
|
|
| PP&E Gross |
10 509
|
19 277
|
37 678
|
45 780
|
|
| Accumulated Depreciation |
163
|
351
|
682
|
1 505
|
|
| Intangible Assets |
25
|
17
|
29
|
803
|
|
| Long-Term Investments |
0
|
1 362
|
4 845
|
16 779
|
|
| Other Long-Term Assets |
155
|
268
|
109
|
4 690
|
|
| Total Assets |
27 729
N/A
|
40 363
+46%
|
92 236
+129%
|
115 662
+25%
|
|
| Liabilities | |||||
| Accounts Payable |
188
|
396
|
898
|
2 302
|
|
| Accrued Liabilities |
92
|
24
|
63
|
18
|
|
| Short-Term Debt |
0
|
2 050
|
17 800
|
17 800
|
|
| Current Portion of Long-Term Debt |
11 890
|
8 486
|
3 572
|
12 052
|
|
| Other Current Liabilities |
18 511
|
21 037
|
15 252
|
23 868
|
|
| Total Current Liabilities |
30 681
|
31 993
|
37 585
|
56 041
|
|
| Long-Term Debt |
3 026
|
6 672
|
9 227
|
12 354
|
|
| Minority Interest |
184
|
0
|
0
|
0
|
|
| Other Liabilities |
503
|
520
|
10
|
130
|
|
| Total Liabilities |
34 394
N/A
|
39 185
+14%
|
46 821
+19%
|
68 525
+46%
|
|
| Equity | |||||
| Common Stock |
607
|
774
|
1 065
|
1 117
|
|
| Retained Earnings |
9 403
|
23 648
|
25 990
|
9 208
|
|
| Additional Paid In Capital |
2 033
|
23 745
|
69 723
|
36 443
|
|
| Other Equity |
98
|
307
|
617
|
369
|
|
| Total Equity |
6 665
N/A
|
1 178
N/A
|
45 415
+3 755%
|
47 137
+4%
|
|
| Total Liabilities & Equity |
27 729
N/A
|
40 363
+46%
|
92 236
+129%
|
115 662
+25%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
32
|
32
|
32
|
34
|
|