Taihan Fiberoptics Co Ltd
KOSDAQ:010170
Balance Sheet
Balance Sheet Decomposition
Taihan Fiberoptics Co Ltd
Taihan Fiberoptics Co Ltd
Balance Sheet
Taihan Fiberoptics 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 |
1 219
|
2 733
|
3 558
|
5 199
|
10 972
|
27 470
|
17 793
|
11 225
|
11 851
|
15 323
|
24 598
|
2 521
|
1 200
|
2 263
|
15 280
|
19 412
|
24 235
|
98 239
|
56 836
|
39 091
|
48 794
|
13 542
|
16 077
|
8 508
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
27
|
6
|
6
|
4
|
|
| Cash Equivalents |
1 219
|
2 733
|
3 558
|
5 199
|
10 972
|
27 470
|
17 793
|
11 225
|
11 851
|
15 323
|
24 598
|
2 521
|
1 200
|
2 263
|
15 280
|
19 412
|
24 235
|
98 239
|
56 836
|
39 063
|
48 767
|
13 536
|
16 072
|
8 504
|
|
| Short-Term Investments |
3 934
|
4 251
|
1 834
|
542
|
5 199
|
3 390
|
6 700
|
5
|
1
|
1 925
|
414
|
2 246
|
927
|
854
|
0
|
0
|
7 251
|
14 861
|
14 002
|
17 452
|
18 214
|
16 020
|
18 000
|
0
|
|
| Total Receivables |
4 151
|
4 140
|
2 660
|
4 345
|
6 326
|
5 843
|
5 545
|
12 928
|
12 719
|
14 470
|
31 938
|
33 551
|
32 324
|
32 623
|
29 238
|
30 266
|
38 582
|
54 780
|
39 920
|
34 237
|
31 760
|
47 543
|
33 457
|
35 143
|
|
| Accounts Receivables |
3 440
|
3 616
|
2 273
|
1 902
|
6 326
|
5 724
|
5 180
|
6 796
|
7 799
|
8 162
|
20 200
|
23 947
|
27 821
|
30 089
|
26 788
|
26 056
|
36 854
|
46 123
|
32 925
|
32 996
|
28 319
|
44 509
|
30 995
|
28 924
|
|
| Other Receivables |
711
|
524
|
387
|
2 443
|
0
|
119
|
365
|
6 132
|
4 920
|
6 308
|
11 738
|
9 604
|
4 503
|
2 534
|
2 450
|
4 210
|
1 728
|
8 657
|
6 995
|
1 241
|
3 441
|
3 034
|
2 462
|
6 218
|
|
| Inventory |
142
|
2 728
|
4 686
|
7 079
|
5 118
|
4 821
|
7 582
|
9 525
|
8 971
|
12 202
|
17 465
|
20 579
|
17 486
|
21 255
|
17 096
|
18 253
|
19 513
|
36 008
|
49 105
|
44 204
|
38 139
|
66 491
|
49 106
|
40 534
|
|
| Other Current Assets |
271
|
278
|
183
|
332
|
200
|
437
|
1 041
|
418
|
1 688
|
460
|
178
|
1 416
|
660
|
538
|
139
|
407
|
743
|
968
|
1 410
|
4 609
|
3 278
|
5 817
|
19 342
|
16 758
|
|
| Total Current Assets |
9 717
|
14 129
|
12 921
|
17 496
|
27 816
|
41 960
|
38 662
|
34 101
|
35 230
|
44 380
|
74 593
|
60 313
|
52 597
|
57 534
|
61 753
|
68 338
|
90 324
|
204 855
|
161 272
|
139 592
|
140 185
|
149 413
|
135 982
|
100 943
|
|
| PP&E Net |
95 636
|
89 732
|
82 133
|
56 449
|
47 247
|
38 467
|
31 065
|
33 324
|
27 177
|
90 973
|
112 242
|
103 847
|
97 598
|
90 934
|
87 530
|
56 564
|
63 865
|
100 783
|
115 030
|
112 302
|
83 691
|
88 694
|
89 690
|
102 272
|
|
| PP&E Gross |
95 636
|
89 732
|
82 133
|
56 449
|
47 247
|
38 467
|
31 065
|
33 324
|
27 177
|
90 973
|
112 242
|
103 847
|
97 598
|
90 934
|
0
|
0
|
63 865
|
100 783
|
115 030
|
112 302
|
83 691
|
88 694
|
89 690
|
102 272
|
|
| Accumulated Depreciation |
1 919
|
7 727
|
16 390
|
25 068
|
33 896
|
42 833
|
51 808
|
61 329
|
71 942
|
7 214
|
13 497
|
17 173
|
24 138
|
30 825
|
0
|
0
|
46 225
|
50 695
|
55 902
|
63 982
|
94 739
|
98 412
|
103 453
|
116 337
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
119
|
204
|
166
|
100
|
52
|
0
|
1
|
702
|
874
|
775
|
711
|
520
|
1 081
|
2 172
|
203
|
134
|
170
|
13
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
37 369
|
0
|
0
|
0
|
240
|
240
|
240
|
240
|
0
|
0
|
96
|
80
|
80
|
80
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
379
|
0
|
2 335
|
0
|
0
|
0
|
1 906
|
0
|
172
|
301
|
0
|
0
|
0
|
2 960
|
2 960
|
832
|
392
|
2 352
|
|
| Long-Term Investments |
3 888
|
3 376
|
425
|
402
|
483
|
1 583
|
2 329
|
11 980
|
15 642
|
1 930
|
1 054
|
47 141
|
30 866
|
8 125
|
2 139
|
1 100
|
204
|
4 068
|
3 383
|
8 376
|
5 885
|
10 290
|
8 202
|
3 674
|
|
| Other Long-Term Assets |
4
|
2
|
0
|
47
|
102
|
145
|
439
|
789
|
1 579
|
1 948
|
1 112
|
601
|
553
|
514
|
0
|
0
|
567
|
6 723
|
8 853
|
3 407
|
2 950
|
2 715
|
366
|
407
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
37 369
|
0
|
0
|
0
|
240
|
240
|
240
|
240
|
0
|
0
|
96
|
80
|
80
|
80
|
0
|
0
|
0
|
0
|
|
| Total Assets |
109 245
N/A
|
107 240
-2%
|
95 479
-11%
|
74 394
-22%
|
75 648
+2%
|
82 155
+9%
|
110 361
+34%
|
80 398
-27%
|
82 129
+2%
|
139 331
+70%
|
189 292
+36%
|
212 142
+12%
|
183 762
-13%
|
158 049
-14%
|
152 470
-4%
|
127 078
-17%
|
155 766
+23%
|
317 029
+104%
|
289 699
-9%
|
268 889
-7%
|
235 874
-12%
|
252 079
+7%
|
234 802
-7%
|
209 661
-11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 353
|
2 901
|
4 130
|
2 070
|
2 132
|
3 205
|
2 362
|
4 685
|
4 457
|
3 921
|
11 805
|
13 317
|
17 282
|
14 487
|
14 166
|
19 720
|
24 146
|
24 397
|
16 413
|
16 221
|
17 456
|
21 716
|
21 473
|
18 872
|
|
| Accrued Liabilities |
56
|
178
|
451
|
444
|
577
|
342
|
365
|
295
|
541
|
737
|
1 299
|
2 019
|
1 573
|
1 869
|
0
|
0
|
1 462
|
2 993
|
2 097
|
3 119
|
4 752
|
2 942
|
2 634
|
2 086
|
|
| Short-Term Debt |
30 320
|
47 126
|
27 097
|
24 405
|
11 192
|
1 084
|
1 587
|
2 083
|
1 214
|
16 506
|
13 340
|
36 992
|
26 588
|
30 202
|
0
|
0
|
13 405
|
45 417
|
35 284
|
34 485
|
40 305
|
51 599
|
57 387
|
88 296
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
13
|
52
|
364
|
25 410
|
8 031
|
11 706
|
11 333
|
8 566
|
42 096
|
15 822
|
4 646
|
24 875
|
18 925
|
11 462
|
0
|
2 000
|
12 478
|
6 381
|
2 613
|
29 858
|
35 505
|
17 135
|
|
| Other Current Liabilities |
2 062
|
4 019
|
8 528
|
3 465
|
4 452
|
2 739
|
1 683
|
2 212
|
2 278
|
2 817
|
5 116
|
6 757
|
6 446
|
4 336
|
37 482
|
25 179
|
4 671
|
8 612
|
13 682
|
11 067
|
7 238
|
14 039
|
21 548
|
18 315
|
|
| Total Current Liabilities |
35 791
|
54 224
|
40 219
|
30 436
|
18 717
|
32 780
|
14 028
|
20 981
|
19 823
|
32 547
|
73 656
|
74 908
|
56 536
|
75 769
|
70 573
|
56 361
|
43 684
|
83 419
|
79 954
|
71 273
|
72 365
|
120 154
|
138 547
|
144 704
|
|
| Long-Term Debt |
32 969
|
17 558
|
14 763
|
1 132
|
12 768
|
2 070
|
5 039
|
333
|
0
|
13 550
|
7 000
|
20 159
|
18 391
|
0
|
0
|
4 000
|
10 000
|
39 000
|
26 955
|
41 408
|
48 520
|
19 879
|
15 993
|
13 770
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 683
|
7 706
|
4 730
|
5 247
|
5 247
|
5 247
|
2 730
|
2 730
|
0
|
0
|
0
|
0
|
0
|
0
|
6 541
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
524
|
214
|
237
|
269
|
497
|
661
|
881
|
1 094
|
1 282
|
500
|
996
|
1 322
|
1 894
|
2 636
|
3 490
|
3 580
|
2 931
|
3 541
|
3 389
|
3 667
|
11 642
|
6 518
|
4 241
|
3 820
|
|
| Total Liabilities |
69 285
N/A
|
71 996
+4%
|
55 219
-23%
|
31 837
-42%
|
31 981
+0%
|
35 511
+11%
|
19 948
-44%
|
22 407
+12%
|
21 105
-6%
|
54 280
+157%
|
89 358
+65%
|
101 119
+13%
|
82 068
-19%
|
83 651
+2%
|
79 309
-5%
|
66 671
-16%
|
59 193
-11%
|
125 960
+113%
|
110 299
-12%
|
116 348
+5%
|
132 526
+14%
|
146 550
+11%
|
158 781
+8%
|
168 835
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 600
|
3 600
|
3 600
|
3 600
|
3 600
|
5 040
|
7 403
|
7 403
|
7 403
|
7 557
|
11 264
|
16 981
|
23 481
|
23 481
|
23 481
|
23 481
|
29 871
|
36 871
|
36 871
|
36 871
|
36 871
|
37 154
|
37 256
|
37 256
|
|
| Retained Earnings |
0
|
4 716
|
300
|
2 597
|
3 707
|
5 645
|
4 812
|
32 146
|
2 437
|
27 391
|
36 651
|
32 178
|
1 705
|
27 114
|
28 501
|
41 023
|
27 839
|
19 051
|
7 394
|
19 610
|
49 813
|
2 402
|
28 326
|
52 676
|
|
| Additional Paid In Capital |
36 360
|
36 360
|
36 360
|
36 360
|
36 360
|
35 959
|
78 148
|
79 995
|
49 079
|
50 629
|
53 402
|
70 618
|
80 025
|
78 161
|
76 043
|
76 043
|
94 502
|
135 518
|
135 518
|
135 518
|
116 508
|
70 813
|
66 987
|
34 776
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
2 030
|
1 565
|
470
|
1 694
|
11 104
|
108
|
146
|
0
|
0
|
0
|
395
|
395
|
395
|
395
|
0
|
1
|
21 654
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
709
|
540
|
55
|
311
|
2 350
|
0
|
15
|
2 137
|
1 905
|
40
|
25
|
13
|
157
|
177
|
38
|
105
|
183
|
|
| Total Equity |
39 960
N/A
|
35 244
-12%
|
40 260
+14%
|
42 557
+6%
|
43 667
+3%
|
46 644
+7%
|
90 413
+94%
|
57 991
-36%
|
61 024
+5%
|
85 051
+39%
|
99 934
+17%
|
111 023
+11%
|
101 694
-8%
|
74 397
-27%
|
73 161
-2%
|
60 407
-17%
|
96 573
+60%
|
191 070
+98%
|
179 400
-6%
|
152 541
-15%
|
103 348
-32%
|
105 528
+2%
|
76 021
-28%
|
40 826
-46%
|
|
| Total Liabilities & Equity |
109 245
N/A
|
107 240
-2%
|
95 479
-11%
|
74 394
-22%
|
75 648
+2%
|
82 155
+9%
|
110 361
+34%
|
80 398
-27%
|
82 129
+2%
|
139 331
+70%
|
189 292
+36%
|
212 142
+12%
|
183 762
-13%
|
158 049
-14%
|
152 470
-4%
|
127 078
-17%
|
155 766
+23%
|
317 029
+104%
|
289 699
-9%
|
268 889
-7%
|
235 874
-12%
|
252 079
+7%
|
234 802
-7%
|
209 661
-11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
18
|
18
|
18
|
18
|
27
|
40
|
56
|
56
|
56
|
56
|
71
|
84
|
84
|
84
|
84
|
85
|
85
|
85
|
|