Hitron Systems Inc
KRX:019490
Balance Sheet
Balance Sheet Decomposition
Hitron Systems Inc
Hitron Systems Inc
Balance Sheet
Hitron Systems Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | 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 |
9 963
|
12 669
|
7 040
|
3 524
|
3 237
|
7 713
|
3 545
|
4 469
|
5 471
|
6 808
|
4 703
|
8 785
|
4 708
|
3 686
|
2 093
|
2 946
|
2 935
|
1 242
|
1 268
|
3 865
|
2 354
|
492
|
16 532
|
31 377
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
9 963
|
12 669
|
7 040
|
3 524
|
3 237
|
7 713
|
3 545
|
4 469
|
5 471
|
6 808
|
4 703
|
8 785
|
4 708
|
3 686
|
2 093
|
2 946
|
2 935
|
1 238
|
1 268
|
3 865
|
2 354
|
492
|
16 532
|
31 377
|
|
| Short-Term Investments |
2 367
|
660
|
4 045
|
3 603
|
3 585
|
267
|
2 284
|
610
|
512
|
1 000
|
3 069
|
3 069
|
3 003
|
110
|
3
|
6 000
|
1 000
|
1 180
|
1 010
|
150
|
80
|
0
|
0
|
0
|
|
| Total Receivables |
40 070
|
43 540
|
50 807
|
41 085
|
39 960
|
38 994
|
43 183
|
52 438
|
35 515
|
35 837
|
35 707
|
27 281
|
17 397
|
14 960
|
11 193
|
16 481
|
13 471
|
12 845
|
11 555
|
7 170
|
26 713
|
1 007
|
1 678
|
4 143
|
|
| Accounts Receivables |
35 712
|
39 534
|
45 798
|
37 037
|
36 582
|
34 985
|
40 667
|
50 044
|
33 529
|
35 439
|
35 459
|
27 067
|
17 209
|
14 707
|
10 998
|
16 347
|
13 139
|
12 286
|
11 458
|
7 069
|
11 377
|
1 003
|
940
|
1 843
|
|
| Other Receivables |
4 358
|
4 006
|
5 009
|
4 048
|
3 378
|
4 009
|
2 516
|
2 394
|
1 986
|
398
|
248
|
214
|
188
|
253
|
195
|
134
|
332
|
559
|
97
|
101
|
15 336
|
3
|
738
|
2 299
|
|
| Inventory |
22 681
|
22 208
|
26 971
|
24 781
|
23 743
|
22 370
|
22 744
|
20 085
|
20 189
|
20 096
|
19 078
|
15 871
|
16 194
|
13 601
|
12 759
|
12 999
|
15 398
|
22 403
|
18 396
|
11 902
|
8 937
|
2 425
|
2 780
|
1 104
|
|
| Other Current Assets |
1 211
|
888
|
505
|
892
|
544
|
620
|
463
|
350
|
2 551
|
1 036
|
309
|
2 000
|
1 887
|
890
|
839
|
1 367
|
1 460
|
1 693
|
1 604
|
1 076
|
2 126
|
493
|
1 353
|
17 095
|
|
| Total Current Assets |
76 291
|
79 967
|
89 368
|
73 886
|
71 069
|
69 963
|
72 219
|
77 951
|
64 238
|
64 778
|
62 866
|
57 007
|
43 189
|
33 246
|
26 887
|
39 794
|
34 265
|
39 362
|
33 834
|
24 162
|
40 211
|
4 113
|
22 343
|
53 718
|
|
| PP&E Net |
35 884
|
33 879
|
31 828
|
30 967
|
29 935
|
29 698
|
29 131
|
28 854
|
28 040
|
27 953
|
27 158
|
26 730
|
25 812
|
24 615
|
23 998
|
20 671
|
21 133
|
20 849
|
20 674
|
36 755
|
2 751
|
1 545
|
1 213
|
12 975
|
|
| PP&E Gross |
35 884
|
33 879
|
31 828
|
30 967
|
29 935
|
29 698
|
29 131
|
28 854
|
28 040
|
27 953
|
27 158
|
26 730
|
25 812
|
24 615
|
23 998
|
20 671
|
21 133
|
20 849
|
20 674
|
36 755
|
2 751
|
1 545
|
1 213
|
12 975
|
|
| Accumulated Depreciation |
20 131
|
23 270
|
24 047
|
10 477
|
12 134
|
13 571
|
15 224
|
17 064
|
18 716
|
19 355
|
21 533
|
23 211
|
24 712
|
25 708
|
26 481
|
26 535
|
27 871
|
29 268
|
30 797
|
31 815
|
21 966
|
8 457
|
7 929
|
7 643
|
|
| Intangible Assets |
3 748
|
3 965
|
4 173
|
4 443
|
4 005
|
3 231
|
2 457
|
1 677
|
930
|
524
|
227
|
220
|
214
|
209
|
211
|
207
|
205
|
204
|
202
|
104
|
104
|
0
|
108
|
232
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 489
|
|
| Note Receivable |
591
|
460
|
529
|
286
|
2 026
|
1 859
|
0
|
2 515
|
2 335
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
600
|
0
|
|
| Long-Term Investments |
12 705
|
8 076
|
7 805
|
4 269
|
4 359
|
1 910
|
1 792
|
3 015
|
2 382
|
3 427
|
3 948
|
3 687
|
3 759
|
3 644
|
3 656
|
2 705
|
1 810
|
3 514
|
773
|
259
|
236
|
236
|
1 228
|
1 091
|
|
| Other Long-Term Assets |
2 364
|
2 773
|
415
|
280
|
278
|
278
|
278
|
213
|
282
|
95
|
88
|
56
|
150
|
55
|
67
|
513
|
469
|
199
|
98
|
82
|
4 137
|
989
|
2 069
|
6 013
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 489
|
|
| Total Assets |
131 582
N/A
|
129 120
-2%
|
134 119
+4%
|
114 129
-15%
|
111 671
-2%
|
106 939
-4%
|
105 876
-1%
|
114 225
+8%
|
98 208
-14%
|
96 777
-1%
|
94 288
-3%
|
87 700
-7%
|
73 124
-17%
|
61 770
-16%
|
54 819
-11%
|
63 890
+17%
|
57 882
-9%
|
64 127
+11%
|
55 581
-13%
|
61 361
+10%
|
47 438
-23%
|
6 883
-85%
|
27 560
+300%
|
79 518
+189%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10 551
|
19 740
|
24 579
|
23 532
|
24 276
|
24 252
|
28 067
|
29 189
|
20 409
|
22 807
|
21 505
|
21 546
|
13 167
|
9 055
|
6 060
|
8 723
|
9 098
|
7 666
|
7 183
|
3 629
|
4 662
|
325
|
1 613
|
495
|
|
| Accrued Liabilities |
73
|
59
|
43
|
44
|
72
|
108
|
96
|
39
|
39
|
558
|
613
|
588
|
597
|
586
|
463
|
435
|
395
|
442
|
569
|
438
|
272
|
103
|
164
|
493
|
|
| Short-Term Debt |
22 635
|
25 785
|
28 330
|
20 736
|
22 435
|
4 555
|
5 629
|
12 952
|
9 107
|
7 909
|
6 447
|
757
|
121
|
53
|
3 002
|
3 465
|
9 450
|
12 603
|
15 305
|
14 889
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 255
|
2 387
|
4 387
|
6 078
|
604
|
0
|
8 444
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 900
|
123
|
1 985
|
12 216
|
615
|
13 325
|
18 571
|
|
| Other Current Liabilities |
3 265
|
2 663
|
3 057
|
1 959
|
2 123
|
3 869
|
3 023
|
4 919
|
2 849
|
2 228
|
3 062
|
1 949
|
3 163
|
2 128
|
1 802
|
2 742
|
1 988
|
1 688
|
3 576
|
5 503
|
4 118
|
1 689
|
5 307
|
18 279
|
|
| Total Current Liabilities |
38 779
|
50 634
|
60 396
|
52 350
|
49 511
|
32 785
|
45 259
|
47 100
|
32 404
|
33 502
|
31 626
|
24 840
|
17 048
|
11 823
|
11 327
|
15 366
|
20 931
|
25 300
|
26 756
|
26 444
|
21 268
|
2 732
|
20 408
|
37 839
|
|
| Long-Term Debt |
12 800
|
13 070
|
6 683
|
604
|
0
|
13 944
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 231
|
11 575
|
129
|
292
|
83
|
7 793
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 910
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 459
|
|
| Other Liabilities |
1 258
|
1 771
|
1 875
|
2 037
|
2 659
|
2 862
|
3 267
|
3 811
|
4 040
|
4 107
|
5 186
|
5 346
|
5 856
|
6 033
|
4 816
|
4 341
|
4 272
|
4 491
|
6 496
|
5 074
|
5 326
|
626
|
0
|
0
|
|
| Total Liabilities |
52 837
N/A
|
65 474
+24%
|
68 953
+5%
|
54 991
-20%
|
52 169
-5%
|
49 592
-5%
|
48 526
-2%
|
50 911
+5%
|
36 444
-28%
|
37 609
+3%
|
36 812
-2%
|
30 186
-18%
|
22 905
-24%
|
17 856
-22%
|
16 143
-10%
|
19 707
+22%
|
25 203
+28%
|
29 790
+18%
|
38 483
+29%
|
47 003
+22%
|
26 723
-43%
|
3 650
-86%
|
20 491
+461%
|
53 091
+159%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12 705
|
12 705
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
13 827
|
15 704
|
24 028
|
4 806
|
13 806
|
34 316
|
|
| Retained Earnings |
42 241
|
30 230
|
31 781
|
26 910
|
27 253
|
24 474
|
24 735
|
30 796
|
29 518
|
27 134
|
26 100
|
26 335
|
19 939
|
13 723
|
7 887
|
10 900
|
470
|
247
|
17 579
|
39 109
|
34 708
|
32 838
|
39 876
|
99 191
|
|
| Additional Paid In Capital |
34 678
|
34 678
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 677
|
34 877
|
34 883
|
36 032
|
43 304
|
43 304
|
45 197
|
122 836
|
|
| Unrealized Security Profit/Loss |
2 980
|
0
|
0
|
977
|
939
|
144
|
129
|
391
|
220
|
86
|
688
|
986
|
969
|
197
|
399
|
454
|
247
|
292
|
322
|
14 202
|
340
|
0
|
0
|
0
|
|
| Treasury Stock |
13 859
|
14 778
|
14 807
|
14 986
|
15 004
|
15 173
|
15 447
|
15 032
|
15 134
|
15 134
|
14 973
|
14 973
|
15 754
|
15 754
|
15 754
|
11 736
|
11 555
|
9 315
|
7 353
|
200
|
200
|
200
|
200
|
200
|
|
| Other Equity |
0
|
810
|
312
|
312
|
312
|
312
|
312
|
1 344
|
1 344
|
1 421
|
1 466
|
1 365
|
1 501
|
2 755
|
2 360
|
3 938
|
4 046
|
5 590
|
7 002
|
12 271
|
12 049
|
11 839
|
11 857
|
31 333
|
|
| Total Equity |
78 745
N/A
|
63 645
-19%
|
65 166
+2%
|
59 138
-9%
|
59 502
+1%
|
57 348
-4%
|
57 350
+0%
|
63 314
+10%
|
61 764
-2%
|
59 168
-4%
|
57 476
-3%
|
57 513
+0%
|
50 220
-13%
|
43 914
-13%
|
38 676
-12%
|
44 183
+14%
|
32 679
-26%
|
34 337
+5%
|
17 098
-50%
|
14 359
-16%
|
20 715
+44%
|
3 233
-84%
|
7 070
+119%
|
26 428
+274%
|
|
| Total Liabilities & Equity |
131 582
N/A
|
129 120
-2%
|
134 119
+4%
|
114 129
-15%
|
111 671
-2%
|
106 939
-4%
|
105 876
-1%
|
114 225
+8%
|
98 208
-14%
|
96 777
-1%
|
94 288
-3%
|
87 700
-7%
|
73 124
-17%
|
61 770
-16%
|
54 819
-11%
|
63 890
+17%
|
57 882
-9%
|
64 127
+11%
|
55 581
-13%
|
61 361
+10%
|
47 438
-23%
|
6 883
-85%
|
27 560
+300%
|
79 518
+189%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
10
|
10
|
28
|
69
|
|