Posco M-Tech Co Ltd
KOSDAQ:009520
Balance Sheet
Balance Sheet Decomposition
Posco M-Tech Co Ltd
Posco M-Tech Co Ltd
Balance Sheet
Posco M-Tech Co Ltd
| Dec-1999 | Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8 515
|
6 314
|
2 097
|
17 589
|
9 318
|
4 640
|
1 308
|
8 785
|
1 154
|
1 665
|
944
|
24 470
|
939
|
8 492
|
4 290
|
2 731
|
27 103
|
3 265
|
1 587
|
121
|
184
|
6 558
|
6 161
|
3 711
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 731
|
27 103
|
3 265
|
1 587
|
121
|
184
|
6 558
|
6 161
|
0
|
|
| Cash Equivalents |
8 515
|
6 314
|
2 097
|
17 589
|
9 318
|
4 640
|
1 308
|
8 785
|
1 154
|
1 665
|
944
|
24 470
|
939
|
8 492
|
4 290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 711
|
|
| Short-Term Investments |
29 082
|
24 851
|
36 436
|
38 706
|
51 417
|
61 887
|
63 311
|
57 831
|
53 609
|
1 757
|
266
|
65 030
|
89 246
|
69 043
|
64 175
|
30 788
|
13 095
|
39 118
|
28 474
|
42 265
|
45 386
|
46 920
|
44 907
|
31 795
|
|
| Total Receivables |
10 798
|
12 900
|
11 450
|
12 391
|
19 521
|
32 345
|
21 919
|
16 531
|
21 030
|
27 191
|
48 420
|
85 649
|
102 301
|
120 831
|
106 610
|
56 350
|
40 207
|
33 741
|
33 294
|
40 088
|
40 745
|
33 331
|
42 889
|
45 645
|
|
| Accounts Receivables |
10 482
|
12 323
|
11 421
|
12 307
|
18 514
|
32 059
|
20 445
|
15 914
|
20 753
|
25 495
|
47 994
|
82 541
|
97 245
|
117 215
|
105 324
|
55 578
|
39 139
|
33 056
|
33 191
|
40 088
|
40 745
|
33 063
|
42 889
|
45 645
|
|
| Other Receivables |
316
|
577
|
29
|
84
|
1 007
|
286
|
1 474
|
617
|
277
|
1 696
|
426
|
3 108
|
5 056
|
3 616
|
1 286
|
772
|
1 068
|
685
|
103
|
0
|
0
|
268
|
0
|
0
|
|
| Inventory |
6 040
|
5 406
|
3 881
|
6 751
|
14 245
|
21 536
|
11 125
|
14 990
|
23 948
|
24 561
|
26 444
|
53 244
|
66 910
|
81 654
|
59 609
|
41 748
|
21 627
|
10 845
|
13 508
|
11 076
|
15 022
|
20 196
|
40 638
|
42 993
|
|
| Other Current Assets |
877
|
2 655
|
1 824
|
812
|
1 586
|
1 945
|
4 373
|
3 395
|
2 569
|
1 406
|
1 129
|
5 373
|
10 612
|
10 610
|
5 384
|
20 904
|
32 668
|
13 191
|
12 406
|
102
|
207
|
313
|
142
|
1 419
|
|
| Total Current Assets |
55 312
|
52 126
|
55 689
|
76 249
|
96 087
|
122 353
|
102 037
|
101 533
|
102 310
|
56 580
|
77 203
|
233 766
|
270 008
|
290 629
|
240 068
|
152 522
|
134 700
|
100 160
|
89 269
|
93 651
|
101 545
|
107 318
|
134 737
|
125 563
|
|
| PP&E Net |
22 740
|
20 877
|
18 853
|
17 871
|
19 741
|
17 887
|
15 642
|
14 730
|
23 276
|
20 675
|
17 099
|
25 196
|
37 968
|
91 190
|
113 902
|
80 775
|
27 608
|
20 386
|
13 176
|
11 877
|
11 665
|
10 987
|
12 251
|
13 542
|
|
| PP&E Gross |
22 740
|
20 877
|
18 853
|
17 871
|
19 741
|
17 887
|
15 642
|
14 730
|
23 276
|
20 675
|
17 099
|
25 196
|
37 968
|
91 190
|
113 902
|
80 775
|
27 608
|
20 386
|
13 176
|
11 877
|
11 665
|
10 987
|
12 251
|
13 542
|
|
| Accumulated Depreciation |
17 698
|
21 013
|
23 736
|
25 387
|
31 044
|
33 494
|
31 106
|
31 859
|
34 403
|
37 144
|
37 491
|
38 189
|
37 677
|
40 884
|
42 173
|
54 405
|
40 619
|
46 543
|
39 726
|
41 273
|
38 398
|
37 070
|
35 048
|
36 619
|
|
| Intangible Assets |
5
|
5
|
4
|
6
|
478
|
705
|
169
|
235
|
216
|
3 849
|
3 467
|
2 675
|
3 987
|
4 104
|
2 842
|
2 578
|
1 384
|
802
|
533
|
2 521
|
2 108
|
1 790
|
1 505
|
1 843
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3 336
|
2 502
|
0
|
0
|
0
|
0
|
0
|
4 057
|
9 921
|
9 921
|
7 884
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
829
|
0
|
0
|
0
|
195
|
276
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
1 096
|
180
|
196
|
0
|
400
|
0
|
0
|
0
|
|
| Long-Term Investments |
11 852
|
6 152
|
5 747
|
1 877
|
5 827
|
7 033
|
12 327
|
11 949
|
17 224
|
67 429
|
65 751
|
34 734
|
30 633
|
29 613
|
30 495
|
35 573
|
17 476
|
21 460
|
23 561
|
873
|
836
|
779
|
436
|
1 421
|
|
| Other Long-Term Assets |
2 304
|
1 322
|
1 618
|
1 317
|
1 692
|
3 392
|
1 639
|
1 406
|
1 916
|
6 136
|
1 621
|
3 071
|
4 559
|
11 529
|
13 301
|
19 509
|
21 780
|
18 529
|
16 121
|
13 810
|
12 463
|
9 430
|
7 406
|
17 355
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3 336
|
2 502
|
0
|
0
|
0
|
0
|
0
|
4 057
|
9 921
|
9 921
|
7 884
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
93 042
N/A
|
80 481
-14%
|
81 911
+2%
|
97 320
+19%
|
127 356
+31%
|
154 148
+21%
|
131 815
-14%
|
129 853
-1%
|
144 942
+12%
|
154 668
+7%
|
165 141
+7%
|
303 537
+84%
|
357 075
+18%
|
436 986
+22%
|
408 492
-7%
|
290 956
-29%
|
204 043
-30%
|
161 517
-21%
|
142 854
-12%
|
122 733
-14%
|
129 017
+5%
|
130 303
+1%
|
156 334
+20%
|
159 724
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10 666
|
4 156
|
4 013
|
4 558
|
9 019
|
17 978
|
13 641
|
11 371
|
7 531
|
15 336
|
13 542
|
26 578
|
31 031
|
45 693
|
28 248
|
18 479
|
14 063
|
10 359
|
12 736
|
14 778
|
13 478
|
11 125
|
15 966
|
12 877
|
|
| Accrued Liabilities |
2 100
|
2 439
|
3 106
|
3 319
|
5 532
|
6 402
|
6 044
|
4 311
|
4 686
|
4 520
|
2 106
|
2 526
|
3 127
|
4 435
|
3 985
|
4 191
|
3 790
|
5 451
|
5 748
|
5 966
|
5 919
|
9 106
|
11 409
|
11 386
|
|
| Short-Term Debt |
16 546
|
18 231
|
19 760
|
33 844
|
52 932
|
62 270
|
31 768
|
30 931
|
39 980
|
66 056
|
70 162
|
95 328
|
139 401
|
158 069
|
175 644
|
165 732
|
92 209
|
51 762
|
27 064
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
18
|
2
|
3
|
287
|
287
|
0
|
0
|
44
|
174
|
174
|
1 105
|
1 530
|
800
|
210
|
23 678
|
210
|
210
|
0
|
0
|
260
|
210
|
258
|
818
|
|
| Other Current Liabilities |
5 047
|
3 558
|
4 098
|
3 301
|
2 986
|
5 628
|
9 346
|
5 991
|
6 969
|
2 991
|
3 100
|
12 260
|
8 130
|
21 152
|
12 560
|
19 601
|
9 734
|
11 762
|
10 063
|
9 881
|
13 101
|
10 359
|
21 973
|
19 066
|
|
| Total Current Liabilities |
34 377
|
28 403
|
30 980
|
45 025
|
70 757
|
92 565
|
60 799
|
52 604
|
59 211
|
89 078
|
89 085
|
137 797
|
183 219
|
230 149
|
220 648
|
231 682
|
120 007
|
79 544
|
55 611
|
30 624
|
32 758
|
30 800
|
49 606
|
44 148
|
|
| Long-Term Debt |
139
|
121
|
76
|
73
|
1 204
|
917
|
870
|
870
|
827
|
2 757
|
2 583
|
5 347
|
7 401
|
30 420
|
25 262
|
1 584
|
1 373
|
1 163
|
0
|
0
|
183
|
4
|
200
|
964
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
482
|
1 144
|
1 146
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
952
|
1 045
|
7 020
|
9 227
|
3 419
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10 424
|
5 061
|
3 602
|
5 180
|
6 671
|
9 762
|
8 569
|
7 424
|
7 083
|
6 027
|
4 858
|
4 686
|
2 549
|
4 983
|
3 394
|
6 956
|
5 858
|
3 976
|
4 568
|
3 857
|
6 115
|
3 099
|
1 963
|
2
|
|
| Total Liabilities |
44 939
N/A
|
33 585
-25%
|
34 657
+3%
|
50 277
+45%
|
78 632
+56%
|
103 244
+31%
|
70 238
-32%
|
60 898
-13%
|
67 149
+10%
|
97 861
+46%
|
96 525
-1%
|
149 264
+55%
|
195 359
+31%
|
273 718
+40%
|
258 543
-6%
|
243 641
-6%
|
127 239
-48%
|
84 682
-33%
|
60 179
-29%
|
34 481
-43%
|
39 057
+13%
|
33 903
-13%
|
51 769
+53%
|
45 114
-13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
20 820
|
20 820
|
20 820
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
20 821
|
|
| Retained Earnings |
25 991
|
26 361
|
27 074
|
27 695
|
29 661
|
31 911
|
42 360
|
49 915
|
58 752
|
46 832
|
50 117
|
56 154
|
65 216
|
68 347
|
54 706
|
47 785
|
21 472
|
21 723
|
27 617
|
33 194
|
34 903
|
41 343
|
49 507
|
59 552
|
|
| Additional Paid In Capital |
1 478
|
1 478
|
1 478
|
1 478
|
1 478
|
1 478
|
1 478
|
2 293
|
4 322
|
1 714
|
1 714
|
66 565
|
66 565
|
65 337
|
65 540
|
65 200
|
34 293
|
34 293
|
34 293
|
34 293
|
34 293
|
34 293
|
34 293
|
34 293
|
|
| Unrealized Security Profit/Loss |
9 186
|
9 046
|
9 252
|
9 097
|
9 081
|
9 083
|
9 281
|
9 104
|
9 104
|
605
|
7 919
|
10 734
|
9 104
|
9 104
|
9 104
|
9 104
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
3 552
|
4 988
|
5 550
|
6 228
|
6 496
|
6 568
|
6 542
|
7 357
|
9 386
|
6 134
|
6 134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
340
|
223
|
25
|
223
|
3
|
57
|
57
|
57
|
57
|
57
|
57
|
|
| Total Equity |
48 103
N/A
|
46 896
-3%
|
47 253
+1%
|
47 043
0%
|
48 724
+4%
|
50 903
+4%
|
61 577
+21%
|
68 955
+12%
|
77 793
+13%
|
56 808
-27%
|
68 616
+21%
|
154 273
+125%
|
161 716
+5%
|
163 268
+1%
|
149 949
-8%
|
47 315
-68%
|
76 804
+62%
|
76 835
+0%
|
82 675
+8%
|
88 251
+7%
|
89 960
+2%
|
96 401
+7%
|
104 565
+8%
|
114 609
+10%
|
|
| Total Liabilities & Equity |
93 042
N/A
|
80 481
-14%
|
81 911
+2%
|
97 320
+19%
|
127 356
+31%
|
154 148
+21%
|
131 815
-14%
|
129 853
-1%
|
144 942
+12%
|
154 668
+7%
|
165 141
+7%
|
303 537
+84%
|
357 075
+18%
|
436 986
+22%
|
408 492
-7%
|
290 956
-29%
|
204 043
-30%
|
161 517
-21%
|
142 854
-12%
|
122 733
-14%
|
129 017
+5%
|
130 303
+1%
|
156 334
+20%
|
159 724
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
31
|
31
|
31
|
31
|
31
|
27
|
27
|
27
|
27
|
27
|
27
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
|