Enertork Ltd
KOSDAQ:019990
Balance Sheet
Balance Sheet Decomposition
Enertork Ltd
Enertork Ltd
Balance Sheet
Enertork 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 |
274
|
332
|
583
|
547
|
550
|
346
|
709
|
1 336
|
1 425
|
1 734
|
2 216
|
3 752
|
3 232
|
2 635
|
4 779
|
4 287
|
8 647
|
5 290
|
4 130
|
3 098
|
4 509
|
5 646
|
4 958
|
5 660
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 400
|
0
|
0
|
2
|
0
|
2
|
1
|
2
|
0
|
0
|
|
| Cash Equivalents |
274
|
332
|
583
|
547
|
550
|
346
|
709
|
1 336
|
1 425
|
1 734
|
2 216
|
3 752
|
3 232
|
2 635
|
379
|
4 287
|
8 647
|
5 288
|
4 130
|
3 096
|
4 508
|
5 644
|
4 958
|
5 660
|
|
| Short-Term Investments |
232
|
242
|
378
|
306
|
284
|
244
|
116
|
174
|
405
|
536
|
300
|
1 008
|
2 260
|
14
|
708
|
768
|
385
|
7 051
|
8 010
|
7 016
|
2 030
|
3 007
|
6 091
|
3 164
|
|
| Total Receivables |
2 252
|
2 599
|
2 481
|
2 965
|
3 172
|
3 746
|
4 233
|
6 129
|
5 970
|
5 940
|
7 586
|
7 305
|
8 504
|
9 549
|
8 210
|
11 131
|
8 228
|
8 430
|
6 814
|
6 137
|
6 068
|
6 023
|
6 043
|
6 790
|
|
| Accounts Receivables |
2 252
|
2 549
|
2 471
|
2 965
|
3 172
|
3 746
|
4 087
|
6 129
|
5 970
|
5 940
|
7 538
|
7 288
|
8 199
|
9 538
|
8 199
|
11 131
|
8 226
|
8 356
|
6 740
|
5 668
|
5 897
|
5 919
|
5 939
|
6 673
|
|
| Other Receivables |
0
|
50
|
10
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
48
|
17
|
305
|
11
|
11
|
0
|
2
|
74
|
74
|
469
|
171
|
104
|
104
|
116
|
|
| Inventory |
1 223
|
1 247
|
1 150
|
1 085
|
1 265
|
1 356
|
1 200
|
1 130
|
1 788
|
2 438
|
3 963
|
4 189
|
4 014
|
4 584
|
5 212
|
6 699
|
5 116
|
5 148
|
5 474
|
5 986
|
5 606
|
4 445
|
4 922
|
7 718
|
|
| Other Current Assets |
18
|
27
|
16
|
5
|
60
|
1
|
184
|
750
|
349
|
208
|
198
|
258
|
91
|
82
|
388
|
0
|
181
|
273
|
0
|
143
|
1 657
|
229
|
977
|
1 615
|
|
| Total Current Assets |
3 999
|
4 446
|
4 608
|
4 908
|
5 331
|
5 693
|
6 442
|
9 519
|
9 937
|
10 855
|
14 262
|
16 513
|
18 100
|
16 864
|
19 296
|
22 885
|
22 556
|
26 193
|
24 428
|
22 381
|
19 871
|
19 350
|
22 992
|
24 946
|
|
| PP&E Net |
1 612
|
1 785
|
1 719
|
1 521
|
1 509
|
3 496
|
3 607
|
3 469
|
5 416
|
6 345
|
6 436
|
8 173
|
9 322
|
13 279
|
12 459
|
12 124
|
11 790
|
10 946
|
10 841
|
11 441
|
11 305
|
13 985
|
14 858
|
14 071
|
|
| PP&E Gross |
1 612
|
1 785
|
1 719
|
1 521
|
1 509
|
3 496
|
3 607
|
3 469
|
5 416
|
6 345
|
6 436
|
8 173
|
9 322
|
13 279
|
12 459
|
0
|
11 790
|
10 946
|
0
|
11 441
|
11 305
|
13 985
|
14 858
|
14 071
|
|
| Accumulated Depreciation |
1 409
|
1 648
|
1 637
|
1 767
|
1 892
|
1 663
|
1 515
|
1 670
|
2 224
|
2 914
|
4 001
|
3 718
|
4 235
|
5 567
|
6 762
|
0
|
9 386
|
10 290
|
0
|
11 813
|
12 891
|
13 236
|
12 522
|
12 162
|
|
| Intangible Assets |
593
|
401
|
506
|
546
|
341
|
199
|
66
|
42
|
34
|
35
|
27
|
432
|
422
|
342
|
340
|
850
|
850
|
850
|
135
|
633
|
955
|
612
|
321
|
439
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
2
|
2
|
20
|
8
|
2
|
|
| Long-Term Investments |
384
|
515
|
421
|
291
|
801
|
335
|
308
|
480
|
321
|
553
|
545
|
241
|
360
|
712
|
975
|
689
|
2 267
|
3 756
|
5 491
|
8 104
|
9 304
|
10 727
|
12 327
|
11 221
|
|
| Other Long-Term Assets |
43
|
272
|
229
|
169
|
195
|
509
|
582
|
594
|
400
|
378
|
598
|
288
|
383
|
419
|
341
|
264
|
253
|
1 126
|
1 613
|
987
|
1 429
|
1 319
|
676
|
1 061
|
|
| Total Assets |
6 631
N/A
|
7 419
+12%
|
7 484
+1%
|
7 434
-1%
|
8 177
+10%
|
10 231
+25%
|
11 005
+8%
|
14 104
+28%
|
16 109
+14%
|
18 178
+13%
|
21 868
+20%
|
25 647
+17%
|
28 587
+11%
|
31 617
+11%
|
33 420
+6%
|
36 813
+10%
|
37 716
+2%
|
42 871
+14%
|
42 508
-1%
|
43 549
+2%
|
42 867
-2%
|
46 013
+7%
|
51 181
+11%
|
51 740
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
790
|
579
|
385
|
300
|
278
|
430
|
356
|
528
|
431
|
699
|
1 127
|
877
|
898
|
998
|
1 016
|
2 784
|
938
|
859
|
1 586
|
800
|
849
|
546
|
885
|
1 995
|
|
| Accrued Liabilities |
9
|
55
|
139
|
211
|
158
|
185
|
237
|
271
|
733
|
577
|
735
|
705
|
1 025
|
773
|
842
|
0
|
2 507
|
761
|
0
|
798
|
1 003
|
731
|
738
|
822
|
|
| Short-Term Debt |
797
|
967
|
603
|
301
|
675
|
441
|
758
|
500
|
500
|
500
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
106
|
101
|
3 390
|
|
| Other Current Liabilities |
767
|
901
|
849
|
482
|
530
|
821
|
597
|
676
|
550
|
941
|
1 149
|
1 563
|
840
|
697
|
561
|
1 830
|
838
|
536
|
0
|
563
|
616
|
422
|
1 509
|
534
|
|
| Total Current Liabilities |
2 362
|
2 502
|
1 976
|
1 295
|
1 641
|
1 877
|
1 948
|
1 976
|
2 214
|
2 717
|
3 511
|
3 145
|
2 762
|
2 468
|
2 419
|
4 614
|
4 283
|
2 156
|
1 586
|
2 161
|
2 551
|
1 806
|
3 233
|
6 741
|
|
| Long-Term Debt |
1 425
|
800
|
418
|
194
|
93
|
1 232
|
1 201
|
1 201
|
961
|
721
|
481
|
241
|
1 222
|
1 275
|
1 332
|
0
|
0
|
0
|
0
|
0
|
107
|
3 450
|
3 427
|
165
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
|
| Other Liabilities |
477
|
497
|
568
|
389
|
355
|
226
|
77
|
0
|
567
|
777
|
598
|
362
|
0
|
0
|
152
|
661
|
182
|
0
|
0
|
151
|
149
|
157
|
141
|
435
|
|
| Total Liabilities |
4 264
N/A
|
3 800
-11%
|
2 962
-22%
|
1 879
-37%
|
2 089
+11%
|
3 335
+60%
|
3 226
-3%
|
3 177
-2%
|
3 742
+18%
|
4 215
+13%
|
4 590
+9%
|
3 748
-18%
|
3 984
+6%
|
3 744
-6%
|
3 903
+4%
|
5 275
+35%
|
4 465
-15%
|
2 156
-52%
|
1 586
-26%
|
2 311
+46%
|
2 807
+21%
|
5 413
+93%
|
6 938
+28%
|
7 440
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 521
|
3 002
|
3 002
|
3 002
|
3 002
|
3 002
|
3 002
|
3 902
|
3 902
|
3 902
|
3 902
|
3 902
|
3 902
|
3 902
|
3 902
|
5 845
|
3 902
|
4 878
|
4 878
|
4 878
|
4 878
|
4 878
|
4 878
|
4 878
|
|
| Retained Earnings |
154
|
390
|
1 292
|
2 326
|
2 855
|
3 661
|
4 550
|
4 973
|
6 226
|
7 822
|
11 202
|
15 823
|
18 694
|
21 740
|
23 577
|
25 567
|
27 568
|
28 997
|
28 635
|
29 581
|
29 515
|
29 490
|
30 100
|
30 953
|
|
| Additional Paid In Capital |
0
|
227
|
227
|
227
|
227
|
227
|
227
|
1 942
|
2 239
|
2 239
|
2 359
|
2 359
|
2 286
|
2 282
|
1 942
|
0
|
2 273
|
7 063
|
7 063
|
6 734
|
6 734
|
6 734
|
6 734
|
6 734
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
420
|
124
|
539
|
1 927
|
1 088
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
715
|
0
|
0
|
186
|
186
|
280
|
52
|
244
|
0
|
204
|
0
|
0
|
674
|
1 324
|
1 324
|
930
|
930
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
825
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
126
|
288
|
214
|
347
|
298
|
381
|
284
|
1 536
|
1 578
|
|
| Total Equity |
2 367
N/A
|
3 619
+53%
|
4 521
+25%
|
5 556
+23%
|
6 088
+10%
|
6 896
+13%
|
7 780
+13%
|
10 928
+40%
|
12 367
+13%
|
13 963
+13%
|
17 278
+24%
|
21 899
+27%
|
24 603
+12%
|
27 873
+13%
|
29 517
+6%
|
31 538
+7%
|
33 251
+5%
|
40 715
+22%
|
40 922
+1%
|
41 238
+1%
|
40 060
-3%
|
40 600
+1%
|
44 243
+9%
|
44 300
+0%
|
|
| Total Liabilities & Equity |
6 631
N/A
|
7 419
+12%
|
7 484
+1%
|
7 434
-1%
|
8 177
+10%
|
10 231
+25%
|
11 005
+8%
|
14 104
+28%
|
16 109
+14%
|
18 178
+13%
|
21 868
+20%
|
25 647
+17%
|
28 587
+11%
|
31 617
+11%
|
33 420
+6%
|
36 813
+10%
|
37 716
+2%
|
42 871
+14%
|
42 508
-1%
|
43 549
+2%
|
42 867
-2%
|
46 013
+7%
|
51 181
+11%
|
51 740
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
9
|
9
|
10
|
10
|
|