J Steel Company Holdings Inc
KOSDAQ:023440
Balance Sheet
Balance Sheet Decomposition
J Steel Company Holdings Inc
J Steel Company Holdings Inc
Balance Sheet
J Steel Company Holdings Inc
| 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 |
5 785
|
2 579
|
1 184
|
1 512
|
13 733
|
4 620
|
733
|
9 833
|
1 345
|
3 328
|
130
|
5 967
|
9 089
|
2 364
|
4 802
|
6 097
|
1 721
|
1 029
|
932
|
11 554
|
7 893
|
457
|
3 615
|
510
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5 785
|
2 579
|
1 184
|
1 512
|
13 733
|
4 620
|
733
|
9 833
|
1 345
|
3 328
|
130
|
5 967
|
9 088
|
2 363
|
4 802
|
6 097
|
1 721
|
1 029
|
932
|
11 554
|
7 893
|
457
|
3 615
|
510
|
|
| Short-Term Investments |
11 437
|
15 407
|
18 538
|
19 653
|
13 437
|
10 726
|
18 013
|
8 474
|
12 620
|
11 175
|
15 670
|
2 600
|
600
|
11
|
4 500
|
0
|
0
|
2 611
|
14
|
0
|
12 743
|
8 145
|
11 712
|
11 344
|
|
| Total Receivables |
6 851
|
7 995
|
9 177
|
6 405
|
4 760
|
6 544
|
3 979
|
4 167
|
6 268
|
4 591
|
2 944
|
3 742
|
5 449
|
7 622
|
4 968
|
7 170
|
3 770
|
3 113
|
3 471
|
4 865
|
11 828
|
10 980
|
11 109
|
9 354
|
|
| Accounts Receivables |
6 217
|
7 506
|
8 509
|
5 638
|
4 295
|
6 291
|
3 200
|
3 516
|
6 123
|
3 485
|
1 339
|
2 802
|
4 925
|
6 869
|
4 278
|
6 724
|
3 669
|
3 076
|
2 986
|
4 692
|
10 051
|
8 226
|
9 011
|
4 209
|
|
| Other Receivables |
634
|
489
|
668
|
767
|
465
|
253
|
779
|
651
|
145
|
1 106
|
1 605
|
940
|
524
|
753
|
690
|
446
|
101
|
37
|
485
|
173
|
1 777
|
2 754
|
2 098
|
5 145
|
|
| Inventory |
1 286
|
4 792
|
6 032
|
2 609
|
6 952
|
1 304
|
4 769
|
419
|
1 754
|
979
|
1 712
|
13 575
|
11 367
|
15 890
|
10 243
|
2 894
|
10 047
|
9 476
|
9 547
|
11 725
|
32 612
|
15 083
|
7 195
|
6 791
|
|
| Other Current Assets |
324
|
139
|
129
|
396
|
534
|
172
|
970
|
11
|
13
|
13
|
50
|
186
|
44
|
129
|
426
|
190
|
53
|
46
|
59
|
2 327
|
2 205
|
1 257
|
477
|
173
|
|
| Total Current Assets |
25 682
|
30 912
|
35 061
|
30 576
|
39 416
|
23 365
|
28 464
|
22 905
|
22 000
|
20 087
|
20 506
|
26 071
|
26 548
|
26 015
|
24 940
|
16 351
|
15 590
|
16 276
|
14 022
|
30 471
|
67 281
|
35 922
|
34 108
|
28 172
|
|
| PP&E Net |
8 309
|
8 032
|
8 025
|
8 012
|
8 527
|
8 344
|
8 065
|
7 515
|
40 112
|
31 014
|
51 461
|
71 137
|
70 730
|
69 086
|
67 524
|
64 222
|
61 836
|
69 236
|
63 472
|
64 425
|
68 087
|
75 570
|
63 518
|
48 901
|
|
| PP&E Gross |
8 309
|
8 032
|
8 025
|
8 012
|
8 527
|
8 344
|
8 065
|
7 515
|
40 112
|
31 014
|
51 461
|
71 137
|
70 730
|
69 086
|
0
|
0
|
0
|
0
|
63 472
|
64 425
|
68 087
|
75 570
|
63 518
|
48 901
|
|
| Accumulated Depreciation |
9 602
|
9 859
|
10 488
|
11 243
|
11 562
|
12 031
|
12 641
|
11 926
|
10 546
|
9 092
|
8 939
|
8 160
|
10 735
|
13 502
|
0
|
0
|
0
|
0
|
22 942
|
24 301
|
26 621
|
29 332
|
34 449
|
49 642
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 215
|
1 215
|
944
|
942
|
940
|
406
|
104
|
71
|
72
|
83
|
244
|
878
|
3 743
|
6 619
|
5 786
|
|
| Note Receivable |
11
|
12
|
9
|
13
|
21
|
20
|
26
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 638
|
10 192
|
|
| Long-Term Investments |
1 208
|
179
|
1 157
|
2 017
|
975
|
974
|
65
|
11
|
11
|
13 002
|
12 940
|
12 890
|
14 347
|
14 231
|
14 121
|
14 097
|
12 866
|
2 908
|
6 277
|
3 699
|
2 864
|
20 605
|
21 847
|
12 600
|
|
| Other Long-Term Assets |
981
|
414
|
397
|
109
|
378
|
757
|
622
|
1 491
|
1 418
|
460
|
810
|
460
|
369
|
33
|
29
|
29
|
106
|
116
|
0
|
660
|
1 279
|
760
|
194
|
245
|
|
| Total Assets |
36 191
N/A
|
39 548
+9%
|
44 649
+13%
|
40 727
-9%
|
49 318
+21%
|
33 460
-32%
|
37 242
+11%
|
31 924
-14%
|
63 540
+99%
|
65 778
+4%
|
86 932
+32%
|
111 502
+28%
|
112 936
+1%
|
110 305
-2%
|
107 020
-3%
|
94 802
-11%
|
90 470
-5%
|
88 607
-2%
|
83 855
-5%
|
99 499
+19%
|
140 389
+41%
|
136 600
-3%
|
127 925
-6%
|
105 896
-17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
397
|
2 266
|
416
|
928
|
325
|
1 618
|
14 305
|
3 011
|
81
|
131
|
221
|
2 089
|
169
|
3 593
|
567
|
1 384
|
1 376
|
2 300
|
2 458
|
2 128
|
10 419
|
6 091
|
4 205
|
3 298
|
|
| Accrued Liabilities |
260
|
46
|
312
|
21
|
164
|
96
|
0
|
124
|
68
|
30
|
71
|
84
|
145
|
52
|
0
|
0
|
0
|
0
|
99
|
145
|
160
|
291
|
314
|
735
|
|
| Short-Term Debt |
19 110
|
17 156
|
23 469
|
15 813
|
26 346
|
9 176
|
0
|
7 709
|
10 606
|
9 385
|
19 389
|
8 685
|
15 830
|
13 251
|
26 536
|
6 142
|
9 222
|
17 916
|
12 617
|
12 000
|
1 017
|
10 800
|
5 702
|
37 951
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 441
|
19 119
|
7 401
|
7 401
|
11 588
|
789
|
64
|
14 388
|
36 306
|
37 485
|
37 440
|
7 457
|
|
| Other Current Liabilities |
1 115
|
1 007
|
978
|
1 557
|
517
|
485
|
325
|
2 811
|
487
|
1 594
|
4 476
|
3 726
|
2 466
|
1 586
|
2 486
|
1 814
|
1 276
|
844
|
488
|
1 401
|
2 167
|
7 763
|
11 463
|
4 637
|
|
| Total Current Liabilities |
20 882
|
20 474
|
25 176
|
18 318
|
27 353
|
11 375
|
14 630
|
13 654
|
11 242
|
11 139
|
24 157
|
14 583
|
43 052
|
37 601
|
36 990
|
16 740
|
23 462
|
21 849
|
15 727
|
30 062
|
50 070
|
62 429
|
59 124
|
54 077
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 189
|
44 935
|
21 006
|
18 156
|
10 755
|
13 355
|
847
|
58
|
7
|
228
|
2 019
|
3 186
|
3 010
|
1 654
|
|
| Deferred Income Tax |
0
|
82
|
115
|
164
|
0
|
0
|
86
|
0
|
6 930
|
7 302
|
7 245
|
5 471
|
4 945
|
7 251
|
6 874
|
6 911
|
6 752
|
6 771
|
6 690
|
6 911
|
6 911
|
6 799
|
2 229
|
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
|
235
|
276
|
|
| Other Liabilities |
202
|
301
|
378
|
430
|
537
|
657
|
558
|
1 295
|
1 340
|
1 034
|
1 066
|
1 070
|
1 379
|
244
|
409
|
258
|
121
|
302
|
392
|
271
|
587
|
1 014
|
784
|
1 112
|
|
| Total Liabilities |
21 084
N/A
|
20 857
-1%
|
25 668
+23%
|
18 912
-26%
|
27 890
+47%
|
12 032
-57%
|
15 274
+27%
|
14 949
-2%
|
19 511
+31%
|
19 475
0%
|
40 657
+109%
|
66 059
+62%
|
70 382
+7%
|
63 252
-10%
|
55 028
-13%
|
37 265
-32%
|
31 182
-16%
|
28 980
-7%
|
22 815
-21%
|
37 473
+64%
|
59 588
+59%
|
73 429
+23%
|
65 381
-11%
|
57 120
-13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 063
|
7 007
|
11 007
|
13 016
|
13 016
|
13 016
|
14 746
|
14 746
|
18 177
|
20 057
|
25 587
|
32 765
|
|
| Retained Earnings |
10 645
|
14 797
|
15 878
|
19 093
|
19 282
|
19 282
|
19 822
|
14 829
|
16 089
|
43 253
|
42 692
|
41 860
|
33 820
|
29 232
|
23 004
|
21 952
|
23 702
|
24 042
|
20 466
|
16 038
|
14 599
|
11 942
|
36 389
|
63 249
|
|
| Additional Paid In Capital |
116
|
116
|
116
|
116
|
116
|
116
|
116
|
116
|
116
|
116
|
650
|
650
|
963
|
8 106
|
0
|
0
|
0
|
0
|
25 828
|
28 417
|
45 201
|
52 364
|
73 542
|
79 628
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
118
|
191
|
0
|
0
|
0
|
0
|
25 750
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
116
|
16
|
16
|
116
|
|
| Treasury Stock |
655
|
1 223
|
2 131
|
2 586
|
2 971
|
2 971
|
2 971
|
2 971
|
2 920
|
2 191
|
2 191
|
2 191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
124
|
124
|
124
|
2 708
|
2 708
|
17 981
|
22 570
|
22 570
|
22 570
|
0
|
2 708
|
2 708
|
2 708
|
181
|
484
|
|
| Total Equity |
15 106
N/A
|
18 690
+24%
|
18 981
+2%
|
21 815
+15%
|
21 428
-2%
|
21 428
N/A
|
21 968
+3%
|
16 974
-23%
|
44 029
+159%
|
46 303
+5%
|
46 275
0%
|
45 443
-2%
|
42 554
-6%
|
47 053
+11%
|
51 992
+10%
|
57 538
+11%
|
59 288
+3%
|
59 628
+1%
|
61 040
+2%
|
62 026
+2%
|
80 802
+30%
|
63 172
-22%
|
62 544
-1%
|
48 775
-22%
|
|
| Total Liabilities & Equity |
36 191
N/A
|
39 548
+9%
|
44 649
+13%
|
40 727
-9%
|
49 318
+21%
|
33 460
-32%
|
37 242
+11%
|
31 924
-14%
|
63 540
+99%
|
65 778
+4%
|
86 932
+32%
|
111 502
+28%
|
112 936
+1%
|
110 305
-2%
|
107 020
-3%
|
94 802
-11%
|
90 470
-5%
|
88 607
-2%
|
83 855
-5%
|
99 499
+19%
|
140 389
+41%
|
136 600
-3%
|
127 925
-6%
|
105 896
-17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
16
|
22
|
26
|
26
|
26
|
29
|
29
|
36
|
40
|
51
|
66
|
|