SGC eTec E&C Co Ltd
KOSDAQ:016250
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
SGC eTec E&C Co Ltd
KOSDAQ:016250
|
KR |
|
S
|
Seoul Semiconductor Co Ltd
KOSDAQ:046890
|
KR |
|
Groupe Pizzorno Environnement SA
PAR:GPE
|
FR |
|
Mink Therapeutics Inc
NASDAQ:INKT
|
US |
Balance Sheet
Balance Sheet Decomposition
SGC eTec E&C Co Ltd
SGC eTec E&C Co Ltd
Balance Sheet
SGC eTec E&C Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 162
|
592
|
3 632
|
13 430
|
29 303
|
9 087
|
114 173
|
15 592
|
5 284
|
33 868
|
31 248
|
47 167
|
52 122
|
43 237
|
116 735
|
135 535
|
126 754
|
47 940
|
102 048
|
106 928
|
131 552
|
98 951
|
76 376
|
98 428
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 799
|
46 953
|
43 207
|
11 259
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
|
| Cash Equivalents |
2 162
|
592
|
3 632
|
13 430
|
29 303
|
9 087
|
114 173
|
15 592
|
5 284
|
33 868
|
31 248
|
36 368
|
5 169
|
30
|
105 476
|
135 535
|
126 754
|
47 940
|
102 048
|
106 928
|
131 552
|
98 951
|
76 376
|
98 355
|
|
| Short-Term Investments |
3 472
|
2 063
|
3 964
|
4 803
|
3 555
|
5 389
|
10 856
|
7 828
|
8 040
|
3 276
|
1 577
|
3 997
|
783
|
2 600
|
815
|
5 267
|
0
|
125 767
|
9 580
|
3 803
|
203 128
|
84 494
|
90 033
|
59 345
|
|
| Total Receivables |
44 182
|
66 303
|
96 367
|
73 123
|
76 919
|
155 404
|
353 807
|
109 720
|
280 467
|
117 434
|
200 087
|
230 728
|
220 774
|
163 103
|
181 685
|
284 677
|
279 147
|
278 583
|
292 224
|
280 709
|
375 481
|
455 514
|
445 726
|
498 841
|
|
| Accounts Receivables |
1 740
|
1 689
|
2 202
|
2 950
|
2 614
|
2 327
|
17 159
|
16 276
|
13 684
|
39 811
|
92 497
|
66 595
|
50 327
|
57 173
|
84 601
|
98 753
|
104 056
|
108 138
|
41 532
|
74 158
|
127 874
|
117 696
|
67 379
|
63 268
|
|
| Other Receivables |
42 442
|
64 614
|
94 165
|
70 173
|
74 305
|
153 077
|
336 648
|
93 444
|
266 783
|
77 623
|
107 590
|
164 133
|
170 447
|
105 930
|
97 084
|
185 924
|
175 091
|
170 445
|
250 692
|
206 551
|
247 607
|
337 818
|
378 347
|
435 573
|
|
| Inventory |
8 636
|
1 742
|
482
|
27 873
|
614
|
22 153
|
32 768
|
36 803
|
19 522
|
334
|
1 873
|
4 775
|
5 797
|
2 813
|
10 570
|
28 908
|
83 888
|
78 623
|
45 830
|
26 019
|
11 697
|
31 175
|
36 298
|
35 931
|
|
| Other Current Assets |
5 013
|
772
|
2 483
|
1 795
|
41 167
|
11 239
|
61 216
|
20 795
|
13 646
|
31 648
|
32 110
|
26 341
|
18 250
|
32 423
|
27 795
|
115 207
|
140 031
|
128 886
|
97 472
|
23 342
|
71 634
|
53 044
|
118 730
|
85 849
|
|
| Total Current Assets |
63 465
|
71 471
|
106 928
|
121 024
|
151 556
|
203 273
|
572 820
|
190 737
|
326 958
|
186 560
|
266 896
|
313 006
|
297 728
|
244 176
|
337 600
|
569 593
|
629 820
|
659 800
|
547 155
|
440 800
|
793 492
|
723 178
|
767 163
|
778 394
|
|
| PP&E Net |
27 505
|
31 284
|
30 899
|
29 044
|
136 977
|
223 730
|
268 773
|
331 102
|
1 609
|
2 299
|
2 267
|
540 601
|
841 869
|
1 069 438
|
1 123 140
|
1 124 839
|
1 156 904
|
1 239 058
|
17 452
|
12 461
|
15 159
|
9 578
|
11 343
|
9 072
|
|
| PP&E Gross |
27 505
|
31 284
|
30 899
|
29 044
|
136 977
|
223 730
|
268 773
|
331 102
|
1 609
|
2 299
|
2 267
|
540 601
|
841 869
|
1 069 438
|
1 123 140
|
1 124 839
|
1 156 904
|
1 239 058
|
17 452
|
12 461
|
15 159
|
9 578
|
11 343
|
9 072
|
|
| Accumulated Depreciation |
4 607
|
4 722
|
5 190
|
5 487
|
6 239
|
6 951
|
14 559
|
24 714
|
6 004
|
1 951
|
2 234
|
83 101
|
101 569
|
129 568
|
178 490
|
244 233
|
312 342
|
383 560
|
3 556
|
3 706
|
4 171
|
3 392
|
3 584
|
4 218
|
|
| Intangible Assets |
19
|
210
|
158
|
184
|
218
|
174
|
331
|
314
|
1 580
|
2 154
|
2 329
|
3 145
|
2 955
|
3 736
|
3 386
|
4 754
|
3 493
|
4 661
|
2 800
|
2 277
|
4 049
|
3 914
|
4 363
|
5 853
|
|
| Goodwill |
0
|
0
|
0
|
0
|
330
|
247
|
165
|
82
|
0
|
0
|
72
|
72
|
72
|
72
|
93
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4 923
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 557
|
5 933
|
23 868
|
25 643
|
16 004
|
6 852
|
2 800
|
9 593
|
26 244
|
11 280
|
13 297
|
13 319
|
6 962
|
14 872
|
5 869
|
|
| Long-Term Investments |
4 353
|
4 462
|
4 675
|
5 089
|
36 036
|
35 259
|
17 102
|
16 720
|
157 437
|
179 778
|
194 988
|
131 171
|
134 235
|
149 580
|
144 514
|
60 399
|
71 138
|
74 103
|
66 561
|
77 552
|
105 646
|
75 926
|
442 193
|
487 383
|
|
| Other Long-Term Assets |
4 479
|
4 114
|
4 580
|
8 017
|
3 812
|
4 474
|
9 219
|
9 402
|
3 699
|
3 776
|
4 433
|
16 097
|
13 048
|
12 400
|
26 789
|
18 712
|
42 015
|
30 543
|
18 383
|
45 335
|
41 860
|
40 420
|
58 822
|
77 370
|
|
| Other Assets |
0
|
0
|
0
|
0
|
330
|
247
|
165
|
82
|
0
|
0
|
72
|
72
|
72
|
72
|
93
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
104 744
N/A
|
111 543
+6%
|
147 240
+32%
|
163 359
+11%
|
328 930
+101%
|
467 157
+42%
|
868 410
+86%
|
548 357
-37%
|
491 282
-10%
|
381 123
-22%
|
476 918
+25%
|
1 027 960
+116%
|
1 315 551
+28%
|
1 495 406
+14%
|
1 642 373
+10%
|
1 781 198
+8%
|
1 912 964
+7%
|
2 034 408
+6%
|
663 630
-67%
|
591 722
-11%
|
973 526
+65%
|
859 979
-12%
|
1 298 758
+51%
|
1 363 940
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
45 534
|
37 794
|
63 526
|
68 179
|
103 428
|
114 752
|
373 841
|
81 055
|
211 367
|
65 127
|
146 307
|
142 781
|
171 229
|
124 297
|
151 089
|
215 883
|
243 767
|
238 786
|
229 172
|
177 719
|
277 512
|
265 165
|
213 197
|
222 611
|
|
| Accrued Liabilities |
104
|
235
|
396
|
216
|
616
|
887
|
1 013
|
1 629
|
6 292
|
1 060
|
1 463
|
1 549
|
1 573
|
1 525
|
1 672
|
5 147
|
3 637
|
6 240
|
2 401
|
3 386
|
3 912
|
3 887
|
5 586
|
6 798
|
|
| Short-Term Debt |
1 997
|
15 652
|
23 447
|
17 407
|
24 407
|
69 257
|
50 407
|
90 221
|
56 607
|
57 506
|
67 207
|
176 752
|
237 048
|
185 227
|
164 493
|
185 204
|
277 095
|
221 976
|
36 971
|
3 660
|
111 660
|
150 274
|
201 310
|
254 377
|
|
| Current Portion of Long-Term Debt |
4 951
|
0
|
0
|
3 000
|
11 000
|
6 800
|
21 700
|
4 355
|
0
|
0
|
1 250
|
17 979
|
69 902
|
95 115
|
161 614
|
194 402
|
167 211
|
91 067
|
8 390
|
5 908
|
36 200
|
22 678
|
15 483
|
112 765
|
|
| Other Current Liabilities |
2 632
|
6 649
|
8 905
|
6 368
|
17 625
|
35 739
|
125 189
|
11 948
|
65 211
|
74 656
|
57 900
|
145 143
|
122 593
|
88 789
|
115 242
|
159 734
|
176 303
|
139 157
|
209 707
|
166 954
|
279 409
|
184 403
|
235 942
|
206 231
|
|
| Total Current Liabilities |
55 218
|
60 330
|
96 274
|
95 169
|
157 076
|
227 436
|
572 151
|
189 209
|
339 477
|
198 350
|
274 127
|
484 203
|
602 345
|
494 953
|
594 111
|
760 370
|
868 013
|
697 226
|
486 641
|
357 627
|
708 693
|
626 408
|
671 518
|
802 782
|
|
| Long-Term Debt |
11 779
|
11 779
|
11 779
|
25 714
|
103 687
|
151 546
|
168 955
|
213 988
|
714
|
1 964
|
4 141
|
276 765
|
408 611
|
659 866
|
630 956
|
536 576
|
500 088
|
773 013
|
13 873
|
3 876
|
4 802
|
6 207
|
300 140
|
220 142
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1 415
|
2 455
|
4 143
|
8 358
|
8 365
|
16
|
22
|
35
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
17 057
|
16 708
|
38 440
|
46 866
|
117
|
214
|
1 157
|
102 722
|
119 844
|
134 769
|
155 075
|
184 496
|
214 887
|
222 257
|
3 706
|
4 409
|
4 984
|
5 400
|
13 422
|
23 613
|
|
| Other Liabilities |
3 057
|
4 255
|
3 839
|
4 011
|
5 008
|
6 980
|
9 352
|
7 789
|
7 340
|
7 979
|
8 565
|
7 245
|
6 012
|
5 154
|
28 646
|
39 622
|
46 158
|
44 925
|
25 421
|
25 964
|
13 720
|
9 028
|
10 123
|
8 891
|
|
| Total Liabilities |
70 054
N/A
|
76 364
+9%
|
111 892
+47%
|
124 894
+12%
|
282 828
+126%
|
402 670
+42%
|
790 312
+96%
|
460 307
-42%
|
351 557
-24%
|
216 436
-38%
|
294 042
+36%
|
870 951
+196%
|
1 136 835
+31%
|
1 294 778
+14%
|
1 408 807
+9%
|
1 521 064
+8%
|
1 629 145
+7%
|
1 737 420
+7%
|
522 230
-70%
|
383 058
-27%
|
722 230
+89%
|
636 243
-12%
|
968 358
+52%
|
1 008 202
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
14 000
|
7 907
|
10 121
|
12 997
|
16 733
|
20 383
|
29 350
|
|
| Retained Earnings |
12 303
|
13 979
|
14 316
|
17 433
|
25 070
|
32 801
|
46 509
|
56 815
|
114 498
|
139 082
|
155 819
|
130 650
|
151 808
|
173 497
|
208 143
|
234 799
|
268 680
|
283 893
|
453 404
|
183 997
|
229 027
|
176 675
|
122 463
|
39 816
|
|
| Additional Paid In Capital |
8 386
|
8 386
|
8 379
|
8 379
|
8 379
|
17 686
|
17 781
|
17 788
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 972
|
1 147
|
427
|
1 940
|
1 095
|
1 095
|
1 095
|
1 095
|
10 949
|
31 878
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1 767
|
1 479
|
1 217
|
1 493
|
3 277
|
2 695
|
3 180
|
3 499
|
1 714
|
2 645
|
1 164
|
1 793
|
2 868
|
4 419
|
837
|
1 641
|
1 191
|
729
|
|
| Treasury Stock |
0
|
1 187
|
1 347
|
1 347
|
1 347
|
0
|
1 960
|
2 032
|
2 089
|
2 089
|
2 089
|
2 307
|
2 307
|
2 307
|
2 307
|
2 307
|
10 063
|
10 872
|
6 264
|
6 358
|
6 477
|
415
|
415
|
415
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 160
|
10 262
|
9 929
|
10 032
|
10 094
|
10 000
|
10 045
|
9 849
|
9 610
|
6 235
|
317 610
|
15 389
|
15 490
|
28 007
|
175 827
|
254 381
|
|
| Total Equity |
34 690
N/A
|
35 179
+1%
|
35 347
+0%
|
38 465
+9%
|
46 101
+20%
|
64 487
+40%
|
78 097
+21%
|
88 050
+13%
|
139 725
+59%
|
164 687
+18%
|
182 876
+11%
|
157 009
-14%
|
178 716
+14%
|
200 628
+12%
|
233 566
+16%
|
260 134
+11%
|
283 818
+9%
|
296 988
+5%
|
141 400
-52%
|
208 665
+48%
|
251 296
+20%
|
223 736
-11%
|
330 399
+48%
|
355 738
+8%
|
|
| Total Liabilities & Equity |
104 744
N/A
|
111 543
+6%
|
147 240
+32%
|
163 359
+11%
|
328 930
+101%
|
467 157
+42%
|
868 410
+86%
|
548 357
-37%
|
491 282
-10%
|
381 123
-22%
|
476 918
+25%
|
1 027 960
+116%
|
1 315 551
+28%
|
1 495 406
+14%
|
1 642 373
+10%
|
1 781 198
+8%
|
1 912 964
+7%
|
2 034 408
+6%
|
663 630
-67%
|
591 722
-11%
|
973 526
+65%
|
859 979
-12%
|
1 298 758
+51%
|
1 363 940
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
5
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|