Solus Advanced Materials Co Ltd
KRX:336370
Balance Sheet
Balance Sheet Decomposition
Solus Advanced Materials Co Ltd
Solus Advanced Materials Co Ltd
Balance Sheet
Solus Advanced Materials Co Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
94 646
|
305 004
|
139 507
|
160 908
|
111 396
|
155 043
|
|
| Cash Equivalents |
94 646
|
305 004
|
139 507
|
160 908
|
111 396
|
155 043
|
|
| Short-Term Investments |
0
|
30
|
0
|
978
|
145 759
|
1 229
|
|
| Total Receivables |
57 635
|
60 627
|
83 862
|
96 834
|
68 378
|
129 784
|
|
| Accounts Receivables |
55 082
|
55 615
|
77 374
|
90 816
|
61 095
|
117 098
|
|
| Other Receivables |
2 553
|
5 012
|
6 488
|
6 018
|
7 283
|
12 686
|
|
| Inventory |
43 436
|
67 604
|
139 509
|
172 275
|
192 561
|
224 391
|
|
| Other Current Assets |
34 835
|
17 111
|
31 592
|
76 985
|
46 187
|
86 772
|
|
| Total Current Assets |
230 551
|
450 376
|
394 470
|
507 980
|
564 281
|
597 219
|
|
| PP&E Net |
212 155
|
318 395
|
535 001
|
865 287
|
1 025 345
|
1 367 658
|
|
| PP&E Gross |
212 155
|
318 395
|
535 001
|
865 287
|
1 025 345
|
1 367 658
|
|
| Accumulated Depreciation |
214 363
|
241 225
|
271 290
|
313 083
|
363 585
|
462 611
|
|
| Intangible Assets |
9 683
|
12 357
|
19 681
|
20 680
|
16 217
|
12 835
|
|
| Note Receivable |
630
|
471
|
373
|
461
|
119
|
4 070
|
|
| Long-Term Investments |
5 175
|
5 175
|
5 175
|
5 175
|
5 194
|
5 175
|
|
| Other Long-Term Assets |
36 006
|
54 395
|
56 899
|
61 458
|
95 565
|
92 438
|
|
| Total Assets |
494 200
N/A
|
841 168
+70%
|
1 011 600
+20%
|
1 461 040
+44%
|
1 706 722
+17%
|
2 079 395
+22%
|
|
| Liabilities | |||||||
| Accounts Payable |
37 284
|
51 249
|
78 385
|
60 482
|
46 078
|
59 404
|
|
| Accrued Liabilities |
9 398
|
13 441
|
12 985
|
22 843
|
23 946
|
22 709
|
|
| Short-Term Debt |
45 110
|
58 739
|
140 160
|
172 988
|
209 181
|
335 274
|
|
| Current Portion of Long-Term Debt |
45 262
|
23 512
|
37 860
|
128 138
|
115 141
|
292 662
|
|
| Other Current Liabilities |
46 954
|
20 486
|
23 204
|
37 691
|
173 662
|
113 562
|
|
| Total Current Liabilities |
184 007
|
167 427
|
292 593
|
422 142
|
568 008
|
823 611
|
|
| Long-Term Debt |
102 092
|
173 002
|
127 082
|
55 506
|
74 210
|
158 626
|
|
| Deferred Income Tax |
1 374
|
5 452
|
60
|
305
|
181
|
135
|
|
| Minority Interest |
0
|
197 700
|
281 497
|
435 345
|
325 369
|
319 264
|
|
| Other Liabilities |
66 094
|
5 428
|
8 026
|
2 340
|
6 135
|
5 559
|
|
| Total Liabilities |
353 568
N/A
|
549 009
+55%
|
709 259
+29%
|
915 638
+29%
|
973 904
+6%
|
1 307 196
+34%
|
|
| Equity | |||||||
| Common Stock |
3 960
|
3 960
|
3 960
|
4 546
|
4 546
|
9 090
|
|
| Retained Earnings |
4 327
|
6 711
|
4 773
|
10 538
|
172 401
|
172 488
|
|
| Additional Paid In Capital |
127 294
|
295 236
|
295 236
|
523 536
|
523 571
|
518 682
|
|
| Unrealized Security Profit/Loss |
17
|
1 630
|
1 285
|
461
|
1 282
|
1 815
|
|
| Treasury Stock |
37
|
37
|
37
|
37
|
37
|
37
|
|
| Other Equity |
5 071
|
1 341
|
306
|
28 357
|
33 620
|
73 791
|
|
| Total Equity |
140 632
N/A
|
292 159
+108%
|
302 341
+3%
|
545 402
+80%
|
732 819
+34%
|
772 200
+5%
|
|
| Total Liabilities & Equity |
494 200
N/A
|
841 168
+70%
|
1 011 600
+20%
|
1 461 040
+44%
|
1 706 722
+17%
|
2 079 395
+22%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
31
|
31
|
63
|
70
|
70
|
70
|
|
| Preferred Shares Outstanding |
9
|
9
|
19
|
21
|
21
|
21
|
|