Daeyang Paper MFG Co Ltd
KOSDAQ:006580
Balance Sheet
Balance Sheet Decomposition
Daeyang Paper MFG Co Ltd
Daeyang Paper MFG Co Ltd
Balance Sheet
Daeyang Paper MFG Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
516
|
912
|
3 544
|
1 330
|
1 940
|
410
|
5 057
|
3 273
|
3 476
|
3 976
|
|
| Cash |
2
|
3
|
0
|
0
|
0
|
5
|
4
|
1
|
4
|
14
|
|
| Cash Equivalents |
514
|
909
|
3 544
|
1 330
|
1 940
|
405
|
5 053
|
3 271
|
3 472
|
3 962
|
|
| Short-Term Investments |
2
|
2
|
2
|
0
|
20 400
|
31 879
|
48 173
|
50 025
|
28 200
|
29 697
|
|
| Total Receivables |
21 249
|
20 759
|
32 167
|
40 984
|
35 526
|
41 169
|
19 590
|
16 304
|
23 418
|
22 676
|
|
| Accounts Receivables |
20 888
|
20 246
|
32 167
|
40 984
|
35 526
|
31 948
|
18 266
|
14 060
|
22 477
|
20 796
|
|
| Other Receivables |
361
|
513
|
0
|
0
|
0
|
9 221
|
1 324
|
2 245
|
941
|
1 881
|
|
| Inventory |
8 493
|
5 805
|
8 179
|
9 777
|
9 287
|
8 040
|
4 915
|
9 220
|
8 656
|
7 324
|
|
| Other Current Assets |
1 735
|
373
|
396
|
360
|
501
|
465
|
125
|
249
|
530
|
381
|
|
| Total Current Assets |
31 995
|
27 849
|
44 288
|
52 451
|
67 654
|
81 962
|
77 859
|
79 070
|
64 280
|
64 054
|
|
| PP&E Net |
112 551
|
113 162
|
124 020
|
135 865
|
130 273
|
130 268
|
140 037
|
127 669
|
136 075
|
116 314
|
|
| PP&E Gross |
112 551
|
113 162
|
0
|
0
|
0
|
130 268
|
140 037
|
127 669
|
136 075
|
116 314
|
|
| Accumulated Depreciation |
81 176
|
87 607
|
0
|
0
|
0
|
112 598
|
130 770
|
135 409
|
144 639
|
152 471
|
|
| Intangible Assets |
1 779
|
1 436
|
1 397
|
819
|
1 198
|
990
|
431
|
346
|
346
|
345
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
|
| Long-Term Investments |
44 060
|
44 216
|
44 240
|
43 072
|
21 703
|
18 784
|
19 933
|
22 290
|
21 821
|
37 757
|
|
| Other Long-Term Assets |
165
|
174
|
12
|
12
|
12
|
60
|
56
|
198
|
372
|
786
|
|
| Total Assets |
190 550
N/A
|
186 837
-2%
|
213 957
+15%
|
232 219
+9%
|
220 840
-5%
|
232 064
+5%
|
238 316
+3%
|
229 573
-4%
|
222 894
-3%
|
219 281
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
5 091
|
3 648
|
26 336
|
26 942
|
17 788
|
7 281
|
7 621
|
6 322
|
11 428
|
9 544
|
|
| Accrued Liabilities |
5 156
|
4 949
|
0
|
0
|
0
|
6 715
|
4 278
|
3 816
|
4 607
|
4 510
|
|
| Short-Term Debt |
26 369
|
32 459
|
38 407
|
52 906
|
29 726
|
20 472
|
29 300
|
24 370
|
29 903
|
35 331
|
|
| Current Portion of Long-Term Debt |
4 007
|
3 514
|
3 414
|
13 981
|
7 285
|
6 684
|
7 683
|
7 899
|
7 267
|
6 237
|
|
| Other Current Liabilities |
3 350
|
19 498
|
1 625
|
2 114
|
11 434
|
8 874
|
5 020
|
2 445
|
2 879
|
3 064
|
|
| Total Current Liabilities |
43 974
|
64 068
|
69 781
|
95 943
|
66 233
|
50 025
|
53 901
|
44 852
|
56 084
|
58 686
|
|
| Long-Term Debt |
21 319
|
21 430
|
34 066
|
29 215
|
22 800
|
26 621
|
31 631
|
23 923
|
16 719
|
13 388
|
|
| Deferred Income Tax |
10 588
|
5 694
|
10 128
|
10 402
|
7 406
|
5 941
|
3 960
|
5 604
|
4 624
|
4 034
|
|
| Minority Interest |
14 123
|
13 713
|
13 354
|
10 782
|
10 556
|
12 668
|
12 609
|
13 165
|
12 256
|
10 730
|
|
| Other Liabilities |
1 055
|
949
|
711
|
1 309
|
985
|
2 303
|
2 468
|
1 767
|
818
|
904
|
|
| Total Liabilities |
91 058
N/A
|
105 854
+16%
|
128 040
+21%
|
147 651
+15%
|
107 979
-27%
|
97 558
-10%
|
104 570
+7%
|
89 311
-15%
|
90 501
+1%
|
87 742
-3%
|
|
| Equity | |||||||||||
| Common Stock |
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
13 425
|
|
| Retained Earnings |
88 152
|
69 635
|
72 894
|
72 042
|
101 565
|
123 424
|
126 338
|
132 342
|
130 927
|
130 300
|
|
| Additional Paid In Capital |
912
|
912
|
3 586
|
4 051
|
2 575
|
2 618
|
2 618
|
2 618
|
2 618
|
2 618
|
|
| Unrealized Security Profit/Loss |
1 501
|
1 509
|
0
|
0
|
0
|
232
|
664
|
1 175
|
619
|
391
|
|
| Treasury Stock |
4 498
|
4 498
|
0
|
0
|
0
|
5 193
|
9 297
|
9 297
|
15 195
|
15 195
|
|
| Other Equity |
0
|
0
|
3 184
|
3 151
|
446
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
99 491
N/A
|
80 983
-19%
|
85 917
+6%
|
84 567
-2%
|
112 861
+33%
|
134 506
+19%
|
133 747
-1%
|
140 262
+5%
|
132 393
-6%
|
131 539
-1%
|
|
| Total Liabilities & Equity |
190 550
N/A
|
186 837
-2%
|
213 957
+15%
|
232 219
+9%
|
220 840
-5%
|
232 064
+5%
|
238 316
+3%
|
229 573
-4%
|
222 894
-3%
|
219 281
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
19
|
19
|
|