Seobu T&D Co Ltd
KOSDAQ:006730
Balance Sheet
Balance Sheet Decomposition
Seobu T&D Co Ltd
Seobu T&D Co Ltd
Balance Sheet
Seobu T&D Co Ltd
| 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 |
4 895
|
3 603
|
3 749
|
2 317
|
964
|
346
|
3 047
|
5 371
|
2 162
|
4 864
|
16 046
|
17 928
|
12 752
|
6 069
|
5 757
|
3 685
|
34 065
|
13 645
|
11 239
|
15 771
|
40 125
|
39 501
|
42 228
|
97 081
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
61
|
34
|
55
|
110
|
91
|
201
|
162
|
103
|
204
|
119
|
186
|
|
| Cash Equivalents |
4 895
|
3 603
|
3 749
|
2 317
|
964
|
346
|
3 047
|
5 371
|
2 162
|
4 864
|
16 046
|
17 928
|
12 697
|
6 008
|
5 723
|
3 630
|
33 955
|
13 554
|
11 038
|
15 609
|
40 022
|
39 297
|
42 109
|
96 894
|
|
| Short-Term Investments |
17 206
|
16 197
|
18 115
|
14 604
|
16 284
|
14 775
|
13 303
|
16 204
|
14 625
|
38 835
|
46 125
|
37 814
|
24 819
|
10 580
|
18 500
|
36 790
|
82 804
|
102 675
|
91 657
|
158 042
|
158 717
|
90 134
|
82 410
|
36 669
|
|
| Total Receivables |
26 083
|
2 162
|
2 069
|
3 289
|
3 156
|
3 183
|
2 768
|
1 719
|
1 485
|
1 698
|
2 660
|
4 629
|
4 056
|
4 384
|
4 179
|
3 449
|
5 639
|
7 096
|
7 668
|
5 639
|
6 693
|
10 944
|
11 000
|
11 795
|
|
| Accounts Receivables |
1 036
|
864
|
1 039
|
1 057
|
1 619
|
1 585
|
1 019
|
672
|
628
|
1 289
|
1 680
|
3 809
|
2 975
|
3 479
|
3 179
|
2 648
|
5 426
|
6 735
|
7 241
|
4 402
|
6 368
|
9 010
|
9 952
|
10 156
|
|
| Other Receivables |
25 047
|
1 298
|
1 030
|
2 232
|
1 537
|
1 598
|
1 749
|
1 047
|
857
|
409
|
980
|
820
|
1 081
|
905
|
1 000
|
801
|
213
|
361
|
427
|
1 237
|
325
|
1 934
|
1 049
|
1 639
|
|
| Inventory |
231
|
276
|
379
|
322
|
269
|
277
|
325
|
404
|
429
|
383
|
364
|
381
|
570
|
241
|
199
|
229
|
483
|
559
|
657
|
463
|
614
|
914
|
1 084
|
1 294
|
|
| Other Current Assets |
623
|
258
|
255
|
462
|
308
|
474
|
280
|
332
|
1 120
|
1 008
|
1 535
|
3 093
|
1 607
|
47 627
|
15 885
|
17 247
|
26 524
|
17 041
|
757
|
16 426
|
9 686
|
1 615
|
1 263
|
1 254
|
|
| Total Current Assets |
49 039
|
22 495
|
24 566
|
20 993
|
20 982
|
19 055
|
19 722
|
24 029
|
19 821
|
46 788
|
66 730
|
63 845
|
43 805
|
68 901
|
44 519
|
61 399
|
149 515
|
141 016
|
111 978
|
196 341
|
215 835
|
143 107
|
137 986
|
148 093
|
|
| PP&E Net |
183 964
|
177 177
|
179 575
|
181 149
|
180 518
|
180 322
|
179 797
|
548 387
|
574 766
|
24 101
|
74 759
|
15 684
|
22 104
|
43 025
|
99 210
|
579 469
|
882 080
|
856 975
|
880 662
|
854 963
|
843 866
|
831 358
|
791 774
|
958 710
|
|
| PP&E Gross |
183 964
|
177 177
|
179 575
|
181 149
|
180 518
|
180 322
|
179 797
|
548 387
|
574 766
|
24 101
|
74 759
|
15 684
|
22 104
|
43 025
|
99 210
|
579 469
|
882 080
|
856 975
|
880 662
|
854 963
|
843 866
|
831 358
|
791 774
|
958 710
|
|
| Accumulated Depreciation |
7 242
|
8 422
|
10 095
|
11 853
|
13 531
|
15 344
|
17 326
|
19 178
|
21 041
|
4 927
|
4 927
|
5 424
|
7 365
|
5 310
|
6 465
|
8 029
|
11 745
|
28 886
|
47 664
|
52 182
|
67 199
|
82 148
|
95 674
|
111 526
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
17
|
225
|
214
|
336
|
625
|
503
|
427
|
300
|
2 031
|
1 614
|
1 292
|
940
|
660
|
292
|
228
|
158
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 040
|
4 540
|
6 033
|
0
|
0
|
0
|
23
|
94
|
52
|
85
|
652
|
991
|
1 586
|
|
| Long-Term Investments |
1 351
|
2 197
|
825
|
1 703
|
1 672
|
2 150
|
3 845
|
4 812
|
5 129
|
574 247
|
572 071
|
749 579
|
732 797
|
727 032
|
722 273
|
454 955
|
701 099
|
724 927
|
814 908
|
923 673
|
993 397
|
1 084 900
|
1 414 992
|
1 782 199
|
|
| Other Long-Term Assets |
6 190
|
7 626
|
8 565
|
9 790
|
9 711
|
9 520
|
9 604
|
9 531
|
9 500
|
9 441
|
9 431
|
9 489
|
12 738
|
12 552
|
12 174
|
13 776
|
1 548
|
106
|
2 279
|
2 970
|
4 434
|
5 404
|
1 987
|
3 713
|
|
| Total Assets |
240 544
N/A
|
209 496
-13%
|
213 531
+2%
|
213 636
+0%
|
212 883
0%
|
211 047
-1%
|
212 968
+1%
|
586 772
+176%
|
609 233
+4%
|
654 801
+7%
|
723 205
+10%
|
843 972
+17%
|
816 610
-3%
|
858 047
+5%
|
878 605
+2%
|
1 109 899
+26%
|
1 736 273
+56%
|
1 724 660
-1%
|
1 811 212
+5%
|
1 978 941
+9%
|
2 058 278
+4%
|
2 065 713
+0%
|
2 347 959
+14%
|
2 894 459
+23%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 765
|
1 909
|
2 319
|
1 966
|
2 410
|
2 295
|
1 992
|
1 114
|
1 953
|
2 107
|
2 161
|
2 023
|
2 323
|
1 510
|
1 098
|
1 214
|
3 056
|
3 044
|
3 045
|
1 453
|
2 265
|
3 714
|
2 737
|
2 910
|
|
| Accrued Liabilities |
1 773
|
423
|
379
|
451
|
383
|
477
|
524
|
701
|
1 065
|
149
|
673
|
1 959
|
1 902
|
1 940
|
1 978
|
3 344
|
5 264
|
7 020
|
8 749
|
22 188
|
16 680
|
11 200
|
16 490
|
22 783
|
|
| Short-Term Debt |
20 406
|
22 722
|
31 784
|
39 066
|
30 332
|
30 073
|
32 356
|
44 556
|
42 453
|
42 452
|
42 499
|
67 300
|
74 000
|
74 000
|
104 000
|
152 000
|
152 000
|
149 000
|
109 000
|
161 715
|
132 700
|
94 000
|
173 009
|
173 009
|
|
| Current Portion of Long-Term Debt |
35 438
|
10 300
|
16 636
|
382
|
182
|
8 042
|
4 582
|
250
|
257
|
197
|
128
|
145 707
|
0
|
0
|
150 000
|
154 139
|
0
|
115 932
|
427 119
|
78 234
|
48 170
|
563 835
|
110 523
|
86 636
|
|
| Other Current Liabilities |
8 444
|
2 985
|
3 624
|
2 709
|
2 315
|
2 655
|
3 180
|
3 939
|
1 093
|
5 041
|
30 421
|
33 456
|
32 219
|
58 974
|
7 920
|
8 147
|
103 652
|
93 822
|
94 970
|
117 530
|
112 042
|
116 426
|
114 438
|
208 272
|
|
| Total Current Liabilities |
67 826
|
38 339
|
54 742
|
44 574
|
35 622
|
43 543
|
42 634
|
50 561
|
46 821
|
49 945
|
75 882
|
250 445
|
110 444
|
136 424
|
264 995
|
318 843
|
263 972
|
368 818
|
642 883
|
381 118
|
311 857
|
789 174
|
417 197
|
493 610
|
|
| Long-Term Debt |
14 709
|
19 909
|
3 473
|
1 591
|
10 854
|
1 127
|
745
|
14 953
|
40 359
|
82 290
|
118 694
|
0
|
150 000
|
169 367
|
75 953
|
181 695
|
602 680
|
497 660
|
252 074
|
672 066
|
663 668
|
171 455
|
608 684
|
879 049
|
|
| Deferred Income Tax |
0
|
736
|
1 228
|
1 410
|
6 574
|
6 847
|
7 675
|
87 465
|
87 520
|
86 065
|
85 264
|
83 628
|
77 926
|
77 907
|
79 573
|
111 347
|
163 669
|
167 590
|
200 686
|
196 784
|
191 116
|
196 173
|
230 517
|
251 429
|
|
| Minority Interest |
41 532
|
44 046
|
46 945
|
48 947
|
44 618
|
45 867
|
47 362
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 327
|
134 431
|
137 345
|
137 936
|
242 438
|
|
| Other Liabilities |
36 024
|
27 824
|
26 945
|
35 919
|
33 419
|
31 942
|
31 511
|
31 128
|
30 352
|
27 441
|
26 906
|
77 148
|
65 613
|
61 691
|
56 439
|
45 480
|
40 084
|
42 161
|
43 165
|
98 706
|
90 467
|
92 103
|
94 338
|
29 491
|
|
| Total Liabilities |
160 091
N/A
|
130 854
-18%
|
133 332
+2%
|
132 440
-1%
|
131 088
-1%
|
129 326
-1%
|
129 928
+0%
|
184 107
+42%
|
205 052
+11%
|
245 741
+20%
|
306 747
+25%
|
411 222
+34%
|
403 983
-2%
|
445 389
+10%
|
476 959
+7%
|
657 365
+38%
|
1 070 405
+63%
|
1 076 229
+1%
|
1 138 809
+6%
|
1 353 002
+19%
|
1 391 539
+3%
|
1 386 250
0%
|
1 488 673
+7%
|
1 896 018
+27%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 155
|
7 155
|
7 155
|
7 155
|
7 155
|
7 270
|
7 634
|
9 521
|
10 316
|
10 316
|
13 067
|
13 067
|
14 304
|
15 667
|
17 166
|
17 166
|
23 585
|
25 936
|
27 719
|
29 070
|
29 629
|
30 200
|
30 782
|
33 713
|
|
| Retained Earnings |
9 849
|
8 038
|
9 329
|
10 264
|
10 999
|
10 579
|
10 104
|
10 060
|
9 713
|
346 557
|
344 257
|
344 309
|
322 585
|
321 306
|
306 556
|
296 373
|
443 965
|
431 473
|
429 793
|
389 121
|
426 589
|
439 800
|
574 236
|
655 937
|
|
| Additional Paid In Capital |
65 275
|
65 275
|
65 275
|
65 322
|
64 728
|
64 728
|
64 728
|
145 640
|
145 634
|
94 201
|
93 686
|
93 686
|
93 678
|
93 667
|
95 973
|
95 973
|
128 709
|
128 704
|
128 697
|
128 690
|
128 688
|
128 685
|
128 685
|
63 664
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
32
|
0
|
1 168
|
287 822
|
288 918
|
14
|
12
|
126
|
96
|
70
|
23
|
63 777
|
65 237
|
65 144
|
93 658
|
93 809
|
93 895
|
93 932
|
143 834
|
250 872
|
|
| Treasury Stock |
230
|
230
|
230
|
480
|
321
|
324
|
328
|
50 379
|
50 399
|
42 782
|
36 075
|
22 181
|
21 770
|
21 787
|
21 807
|
24 527
|
2 499
|
9 697
|
13 660
|
17 550
|
17 582
|
17 616
|
22 871
|
11 264
|
|
| Other Equity |
1 596
|
1 596
|
1 330
|
1 064
|
798
|
532
|
266
|
0
|
0
|
783
|
1 512
|
3 743
|
3 735
|
3 735
|
3 735
|
3 771
|
6 872
|
6 872
|
6 197
|
2 798
|
5 519
|
4 463
|
4 620
|
5 519
|
|
| Total Equity |
80 453
N/A
|
78 642
-2%
|
80 199
+2%
|
81 196
+1%
|
81 795
+1%
|
81 721
0%
|
83 040
+2%
|
402 665
+385%
|
404 181
+0%
|
409 060
+1%
|
416 458
+2%
|
432 750
+4%
|
412 627
-5%
|
412 658
+0%
|
401 646
-3%
|
452 534
+13%
|
665 869
+47%
|
648 431
-3%
|
672 404
+4%
|
625 939
-7%
|
666 738
+7%
|
679 463
+2%
|
859 286
+26%
|
998 441
+16%
|
|
| Total Liabilities & Equity |
240 544
N/A
|
209 496
-13%
|
213 531
+2%
|
213 636
+0%
|
212 883
0%
|
211 047
-1%
|
212 968
+1%
|
586 772
+176%
|
609 233
+4%
|
654 801
+7%
|
723 205
+10%
|
843 972
+17%
|
816 610
-3%
|
858 047
+5%
|
878 605
+2%
|
1 109 899
+26%
|
1 736 273
+56%
|
1 724 660
-1%
|
1 811 212
+5%
|
1 978 941
+9%
|
2 058 278
+4%
|
2 065 713
+0%
|
2 347 959
+14%
|
2 894 459
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
49
|
49
|
49
|
49
|
49
|
47
|
47
|
44
|
49
|
50
|
56
|
56
|
53
|
53
|
53
|
53
|
54
|
58
|
58
|
57
|
65
|
65
|
65
|
64
|
|