Ascendio Co Ltd
KRX:012170
Balance Sheet
Balance Sheet Decomposition
Ascendio Co Ltd
Ascendio Co Ltd
Balance Sheet
Ascendio Co Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
5 491
|
2 018
|
2 264
|
2 552
|
3 148
|
1 188
|
1 092
|
4 585
|
2 509
|
7 945
|
26 591
|
20 767
|
425
|
184
|
|
| Cash Equivalents |
5 491
|
2 018
|
2 264
|
2 552
|
3 148
|
1 188
|
1 092
|
4 585
|
2 509
|
7 945
|
26 591
|
20 767
|
425
|
184
|
|
| Short-Term Investments |
20
|
20
|
20
|
60
|
20
|
2 000
|
0
|
0
|
1 320
|
0
|
0
|
0
|
9 868
|
3 488
|
|
| Total Receivables |
15 707
|
9 376
|
2 122
|
2 267
|
2 501
|
3 674
|
44 572
|
40 041
|
22 270
|
7 546
|
8 266
|
6 320
|
6 376
|
1 802
|
|
| Accounts Receivables |
15 367
|
7 037
|
1 118
|
598
|
1 631
|
2 311
|
37 638
|
3 652
|
3 396
|
4 296
|
5 614
|
3 301
|
1 781
|
629
|
|
| Other Receivables |
340
|
2 339
|
1 004
|
1 669
|
870
|
1 363
|
6 934
|
36 389
|
18 874
|
3 250
|
2 652
|
3 019
|
4 595
|
1 173
|
|
| Inventory |
2
|
0
|
0
|
4 054
|
453
|
734
|
397
|
7 312
|
100
|
293
|
344
|
18 796
|
0
|
0
|
|
| Other Current Assets |
1 065
|
15 781
|
8 153
|
8 018
|
9 049
|
46 536
|
5 618
|
2 981
|
733
|
724
|
8 757
|
2 914
|
1 715
|
2 185
|
|
| Total Current Assets |
22 285
|
27 194
|
12 560
|
16 950
|
15 171
|
54 131
|
51 679
|
54 920
|
26 932
|
16 507
|
43 958
|
48 797
|
18 385
|
7 659
|
|
| PP&E Net |
266
|
411
|
53 691
|
59 579
|
166
|
574
|
1 108
|
982
|
2 550
|
2 054
|
1 448
|
2 103
|
522
|
1 431
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 550
|
2 054
|
0
|
0
|
522
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
689
|
687
|
0
|
0
|
507
|
0
|
|
| Intangible Assets |
1 375
|
485
|
250
|
63
|
516
|
147
|
123
|
757
|
490
|
927
|
837
|
629
|
466
|
543
|
|
| Goodwill |
0
|
0
|
34 873
|
37 026
|
0
|
0
|
5 375
|
5 489
|
0
|
247
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
10 553
|
18 513
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
911
|
644
|
1 177
|
9 548
|
42 871
|
31 474
|
34 795
|
32 403
|
5 206
|
7 009
|
21 525
|
17 279
|
25 438
|
11 310
|
|
| Other Long-Term Assets |
4 180
|
4 180
|
13 990
|
11 540
|
10 371
|
8 846
|
30 879
|
29 606
|
21 632
|
622
|
305
|
4 350
|
3 724
|
2 353
|
|
| Other Assets |
0
|
0
|
34 873
|
37 026
|
0
|
0
|
5 375
|
5 489
|
0
|
247
|
0
|
0
|
0
|
0
|
|
| Total Assets |
39 570
N/A
|
51 427
+30%
|
116 541
+127%
|
134 706
+16%
|
69 095
-49%
|
95 172
+38%
|
123 960
+30%
|
124 157
+0%
|
56 810
-54%
|
27 366
-52%
|
68 073
+149%
|
73 159
+7%
|
48 535
-34%
|
23 296
-52%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
581
|
71
|
1 105
|
6 562
|
1 566
|
1 281
|
23 713
|
2 077
|
8 402
|
2 564
|
2 707
|
3 136
|
1 933
|
1 034
|
|
| Accrued Liabilities |
88
|
104
|
886
|
782
|
985
|
812
|
11 604
|
9 114
|
2 696
|
344
|
260
|
737
|
1 009
|
790
|
|
| Short-Term Debt |
0
|
0
|
2 053
|
4 237
|
0
|
0
|
0
|
0
|
0
|
0
|
12 535
|
6 635
|
16 461
|
161
|
|
| Current Portion of Long-Term Debt |
6 777
|
17 373
|
7 430
|
8 733
|
0
|
0
|
0
|
0
|
232
|
621
|
406
|
6 900
|
199
|
279
|
|
| Other Current Liabilities |
2 337
|
1 350
|
10 523
|
5 547
|
4 635
|
4 800
|
31 497
|
57 826
|
52 326
|
1 737
|
5 695
|
3 679
|
2 472
|
1 522
|
|
| Total Current Liabilities |
9 782
|
18 897
|
21 998
|
25 861
|
7 186
|
6 894
|
66 814
|
69 017
|
63 655
|
5 265
|
21 604
|
21 086
|
22 073
|
3 786
|
|
| Long-Term Debt |
0
|
0
|
32 873
|
43 711
|
0
|
0
|
722
|
264
|
0
|
935
|
784
|
19 116
|
91
|
235
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
684
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
7 695
|
6 862
|
0
|
0
|
386
|
434
|
2 234
|
257
|
251
|
244
|
0
|
223
|
|
| Other Liabilities |
76
|
286
|
15 209
|
15 984
|
18 136
|
16 675
|
5 001
|
1 953
|
2 649
|
1 226
|
496
|
686
|
0
|
0
|
|
| Total Liabilities |
9 858
N/A
|
19 183
+95%
|
77 775
+305%
|
92 417
+19%
|
25 322
-73%
|
23 569
-7%
|
72 923
+209%
|
72 351
-1%
|
64 069
-11%
|
7 169
-89%
|
22 633
+216%
|
40 645
+80%
|
22 164
-45%
|
3 798
-83%
|
|
| Equity | |||||||||||||||
| Common Stock |
7 927
|
13 709
|
25 435
|
35 932
|
44 881
|
68 615
|
78 360
|
98 642
|
98 642
|
31 011
|
40 255
|
42 295
|
51 785
|
51 785
|
|
| Retained Earnings |
29 040
|
34 765
|
65 658
|
75 658
|
92 670
|
102 615
|
38 202
|
59 844
|
119 979
|
128 108
|
11 447
|
27 078
|
53 074
|
62 121
|
|
| Additional Paid In Capital |
70 425
|
73 188
|
99 418
|
102 930
|
109 527
|
124 385
|
31 221
|
38 568
|
39 129
|
142 723
|
35 785
|
36 528
|
46 105
|
46 698
|
|
| Unrealized Security Profit/Loss |
18
|
268
|
61
|
680
|
1 656
|
839
|
722
|
5 941
|
5 455
|
5 813
|
4 880
|
4 977
|
4 100
|
3 088
|
|
| Treasury Stock |
18
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
19 600
|
19 600
|
20 348
|
20 216
|
19 600
|
19 600
|
19 599
|
19 599
|
19 576
|
19 617
|
14 273
|
14 254
|
14 345
|
13 775
|
|
| Total Equity |
29 712
N/A
|
32 244
+9%
|
38 766
+20%
|
42 289
+9%
|
43 773
+4%
|
71 603
+64%
|
51 037
-29%
|
51 805
+2%
|
7 260
N/A
|
20 197
N/A
|
45 440
+125%
|
32 514
-28%
|
26 371
-19%
|
19 498
-26%
|
|
| Total Liabilities & Equity |
39 570
N/A
|
51 427
+30%
|
116 541
+127%
|
134 706
+16%
|
69 095
-49%
|
95 172
+38%
|
123 960
+30%
|
124 157
+0%
|
56 810
-54%
|
27 366
-52%
|
68 073
+149%
|
73 159
+7%
|
48 535
-34%
|
23 296
-52%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
8
|
8
|
10
|
10
|
|