Huons Co Ltd
KOSDAQ:243070
Balance Sheet
Balance Sheet Decomposition
Huons Co Ltd
Huons Co Ltd
Balance Sheet
Huons Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
15 983
|
39 437
|
25 950
|
37 816
|
26 933
|
57 277
|
30 701
|
64 700
|
54 171
|
|
| Cash Equivalents |
15 983
|
39 437
|
25 950
|
37 816
|
26 933
|
57 277
|
30 701
|
64 700
|
54 171
|
|
| Short-Term Investments |
6 490
|
7 890
|
11 400
|
12 670
|
92 850
|
12 850
|
53 920
|
15 630
|
14 703
|
|
| Total Receivables |
66 389
|
68 973
|
86 250
|
86 977
|
79 770
|
92 918
|
80 421
|
107 624
|
101 952
|
|
| Accounts Receivables |
64 089
|
66 874
|
83 064
|
83 540
|
76 397
|
78 181
|
75 527
|
102 147
|
95 453
|
|
| Other Receivables |
2 300
|
2 099
|
3 186
|
3 437
|
3 373
|
14 737
|
4 894
|
5 478
|
6 500
|
|
| Inventory |
30 179
|
35 155
|
42 037
|
54 100
|
62 153
|
65 605
|
74 480
|
76 598
|
76 253
|
|
| Other Current Assets |
1 677
|
782
|
6 269
|
9 415
|
5 980
|
5 849
|
7 492
|
6 769
|
9 830
|
|
| Total Current Assets |
120 718
|
152 236
|
171 906
|
200 978
|
267 686
|
234 498
|
247 015
|
271 322
|
256 909
|
|
| PP&E Net |
45 082
|
51 340
|
62 920
|
73 758
|
101 012
|
138 875
|
161 360
|
197 292
|
246 819
|
|
| PP&E Gross |
45 082
|
0
|
62 920
|
73 758
|
101 012
|
138 875
|
161 360
|
197 292
|
246 819
|
|
| Accumulated Depreciation |
61 215
|
0
|
73 626
|
79 539
|
86 402
|
95 841
|
103 837
|
121 044
|
133 791
|
|
| Intangible Assets |
3 077
|
2 083
|
1 317
|
4 125
|
5 401
|
5 743
|
4 600
|
6 845
|
7 113
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 753
|
4 075
|
|
| Note Receivable |
725
|
504
|
1 293
|
1 912
|
1 720
|
2 166
|
2 157
|
2 204
|
2 806
|
|
| Long-Term Investments |
6 169
|
5 226
|
9 091
|
13 991
|
33 657
|
44 287
|
45 020
|
39 849
|
76 018
|
|
| Other Long-Term Assets |
3 573
|
4 611
|
4 844
|
5 577
|
7 025
|
11 327
|
12 475
|
13 021
|
12 544
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 753
|
4 075
|
|
| Total Assets |
179 343
N/A
|
216 001
+20%
|
251 371
+16%
|
300 342
+19%
|
416 501
+39%
|
436 898
+5%
|
472 627
+8%
|
537 286
+14%
|
606 285
+13%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
20 064
|
18 480
|
15 898
|
17 130
|
9 709
|
14 309
|
16 615
|
13 741
|
18 257
|
|
| Accrued Liabilities |
1 262
|
11 053
|
11 152
|
12 985
|
13 285
|
13 937
|
15 585
|
18 274
|
18 692
|
|
| Short-Term Debt |
32 349
|
23 188
|
12 977
|
27 300
|
61 000
|
29 000
|
0
|
21 307
|
41 000
|
|
| Current Portion of Long-Term Debt |
2 807
|
562
|
7 000
|
3 854
|
1 174
|
41 837
|
35 065
|
40 443
|
46 610
|
|
| Other Current Liabilities |
25 722
|
25 360
|
29 108
|
34 944
|
39 873
|
48 438
|
36 188
|
40 102
|
28 936
|
|
| Total Current Liabilities |
82 205
|
78 642
|
76 135
|
96 213
|
125 041
|
147 522
|
103 453
|
133 866
|
153 496
|
|
| Long-Term Debt |
436
|
12 307
|
6 904
|
5 308
|
38 632
|
8 738
|
72 005
|
62 861
|
91 103
|
|
| Minority Interest |
1 862
|
1 598
|
4 414
|
3 706
|
4 707
|
4 542
|
5 064
|
5 008
|
4 624
|
|
| Other Liabilities |
963
|
761
|
649
|
600
|
9 324
|
10 002
|
9 649
|
10 146
|
11 091
|
|
| Total Liabilities |
85 465
N/A
|
93 309
+9%
|
88 102
-6%
|
105 827
+20%
|
177 705
+68%
|
170 805
-4%
|
190 171
+11%
|
211 881
+11%
|
260 314
+23%
|
|
| Equity | ||||||||||
| Common Stock |
2 948
|
3 095
|
4 084
|
4 492
|
4 940
|
5 430
|
5 968
|
5 990
|
5 990
|
|
| Retained Earnings |
15 596
|
46 554
|
87 693
|
118 703
|
167 560
|
192 235
|
207 686
|
247 513
|
269 458
|
|
| Additional Paid In Capital |
74 626
|
74 852
|
73 609
|
73 659
|
73 659
|
73 659
|
69 784
|
72 114
|
72 455
|
|
| Unrealized Security Profit/Loss |
1 175
|
951
|
946
|
909
|
979
|
1 275
|
1 127
|
1 157
|
1 848
|
|
| Treasury Stock |
467
|
600
|
984
|
1 169
|
6 262
|
6 503
|
6 757
|
6 757
|
8 836
|
|
| Other Equity |
0
|
2 161
|
2 079
|
2 079
|
2 079
|
3
|
4 648
|
5 388
|
5 056
|
|
| Total Equity |
93 878
N/A
|
122 692
+31%
|
163 269
+33%
|
194 515
+19%
|
238 797
+23%
|
266 093
+11%
|
282 456
+6%
|
325 404
+15%
|
345 971
+6%
|
|
| Total Liabilities & Equity |
179 343
N/A
|
216 001
+20%
|
251 371
+16%
|
300 342
+19%
|
416 501
+39%
|
436 898
+5%
|
472 627
+8%
|
537 286
+14%
|
606 285
+13%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
|