Dongwha Enterprise Co Ltd
KOSDAQ:025900
Balance Sheet
Balance Sheet Decomposition
Dongwha Enterprise Co Ltd
Dongwha Enterprise Co Ltd
Balance Sheet
Dongwha Enterprise 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 |
524
|
4 908
|
6 658
|
6 967
|
34 517
|
19 283
|
978
|
41 537
|
29 331
|
23 108
|
23 234
|
9 403
|
11 688
|
18 440
|
38 675
|
48 527
|
26 367
|
24 136
|
21 582
|
46 698
|
31 302
|
31 148
|
82 109
|
74 966
|
|
| Cash Equivalents |
524
|
4 908
|
6 658
|
6 967
|
34 517
|
19 283
|
978
|
41 537
|
29 331
|
23 108
|
23 234
|
9 403
|
11 688
|
18 440
|
38 675
|
48 527
|
26 367
|
24 136
|
21 582
|
46 698
|
31 302
|
31 148
|
82 109
|
74 966
|
|
| Short-Term Investments |
1 358
|
601
|
3 904
|
1 240
|
2 230
|
5 850
|
413
|
6 161
|
2 881
|
7 995
|
34 073
|
0
|
1 625
|
8 737
|
12 850
|
3 214
|
734
|
9 399
|
35 068
|
32 970
|
63 302
|
44 846
|
1 487
|
33 217
|
|
| Total Receivables |
48 400
|
38 863
|
44 297
|
40 445
|
87 136
|
92 994
|
79 704
|
82 293
|
98 361
|
77 919
|
88 819
|
78 233
|
86 407
|
77 243
|
106 481
|
156 073
|
169 231
|
164 737
|
145 664
|
168 482
|
207 237
|
124 262
|
136 737
|
119 694
|
|
| Accounts Receivables |
47 762
|
36 187
|
42 668
|
39 001
|
76 958
|
91 502
|
78 419
|
79 154
|
94 922
|
72 728
|
83 041
|
68 703
|
81 797
|
74 591
|
89 772
|
98 332
|
122 837
|
93 915
|
94 380
|
87 131
|
106 977
|
105 550
|
113 287
|
89 478
|
|
| Other Receivables |
638
|
2 676
|
1 629
|
1 444
|
10 178
|
1 492
|
1 285
|
3 139
|
3 439
|
5 191
|
5 778
|
9 530
|
4 610
|
2 652
|
16 709
|
57 741
|
46 394
|
70 822
|
51 284
|
81 351
|
100 261
|
18 713
|
23 450
|
30 216
|
|
| Inventory |
20 317
|
35 869
|
38 771
|
38 457
|
52 824
|
54 888
|
31 140
|
45 840
|
51 490
|
102 147
|
66 800
|
70 926
|
70 011
|
72 422
|
75 369
|
64 138
|
73 041
|
77 977
|
99 548
|
93 961
|
132 782
|
205 173
|
145 286
|
147 514
|
|
| Other Current Assets |
510
|
1 205
|
1 637
|
3 150
|
2 545
|
6 302
|
5 399
|
8 663
|
4 260
|
4 088
|
7 265
|
3 007
|
6 935
|
5 256
|
8 929
|
6 225
|
7 033
|
6 674
|
23 040
|
24 350
|
18 899
|
15 790
|
15 036
|
12 668
|
|
| Total Current Assets |
71 109
|
81 447
|
95 268
|
90 258
|
179 252
|
179 316
|
117 633
|
184 493
|
186 324
|
215 256
|
220 191
|
161 570
|
176 666
|
182 098
|
242 304
|
278 177
|
276 406
|
282 922
|
324 902
|
366 460
|
453 523
|
421 219
|
380 655
|
388 060
|
|
| PP&E Net |
215 934
|
320 801
|
342 679
|
333 873
|
447 993
|
518 298
|
406 641
|
399 272
|
365 754
|
832 030
|
871 798
|
975 420
|
744 419
|
718 716
|
701 206
|
757 728
|
762 261
|
745 528
|
806 544
|
929 984
|
1 033 576
|
1 047 539
|
1 398 466
|
1 449 915
|
|
| PP&E Gross |
215 934
|
320 801
|
342 679
|
333 873
|
447 993
|
518 298
|
406 641
|
399 272
|
365 754
|
832 030
|
871 798
|
975 420
|
744 419
|
718 716
|
701 206
|
757 728
|
762 261
|
745 528
|
806 544
|
929 984
|
1 033 576
|
1 047 539
|
1 398 466
|
1 449 915
|
|
| Accumulated Depreciation |
45 122
|
74 890
|
76 363
|
93 804
|
144 819
|
166 115
|
92 987
|
112 137
|
133 022
|
118 727
|
140 853
|
143 358
|
161 454
|
191 327
|
215 650
|
240 642
|
257 200
|
281 109
|
344 477
|
380 493
|
428 115
|
481 230
|
551 647
|
612 971
|
|
| Intangible Assets |
3 089
|
3 034
|
2 435
|
1 827
|
1 030
|
859
|
561
|
3 080
|
171
|
12 060
|
12 779
|
10 156
|
8 776
|
14 571
|
25 198
|
25 193
|
29 227
|
24 019
|
83 353
|
77 883
|
74 397
|
71 032
|
67 587
|
64 514
|
|
| Goodwill |
124
|
305
|
2 141
|
6 456
|
14 996
|
30 964
|
11 434
|
9 076
|
7 448
|
11 033
|
11 033
|
11 033
|
11 033
|
11 033
|
12 516
|
12 516
|
25 535
|
23 665
|
46 917
|
47 190
|
47 244
|
47 314
|
27 065
|
27 087
|
|
| Note Receivable |
166
|
197
|
87
|
371
|
234
|
399
|
518
|
656
|
423
|
246
|
4
|
4
|
13 004
|
9 855
|
8 978
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
93 467
|
|
| Long-Term Investments |
41 865
|
9 837
|
10 561
|
12 698
|
13 960
|
16 278
|
66 224
|
12 821
|
9 970
|
83 465
|
195 058
|
190 209
|
105 240
|
116 122
|
133 499
|
111 843
|
119 064
|
148 231
|
150 213
|
157 618
|
151 034
|
153 502
|
302 554
|
364 592
|
|
| Other Long-Term Assets |
3 721
|
6 953
|
13 763
|
13 874
|
13 345
|
23 619
|
7 234
|
6 224
|
5 851
|
871
|
3 004
|
2 692
|
5 060
|
10 256
|
20 185
|
25 473
|
11 614
|
5 418
|
28 706
|
7 304
|
11 104
|
105 502
|
145 431
|
9 566
|
|
| Other Assets |
124
|
305
|
2 141
|
6 456
|
14 996
|
30 964
|
11 434
|
9 076
|
7 448
|
11 033
|
11 033
|
11 033
|
11 033
|
11 033
|
12 516
|
12 516
|
25 535
|
23 665
|
46 917
|
47 190
|
47 244
|
47 314
|
27 065
|
27 087
|
|
| Total Assets |
336 009
N/A
|
421 965
+26%
|
466 935
+11%
|
459 358
-2%
|
640 817
+40%
|
707 806
+10%
|
610 244
-14%
|
615 621
+1%
|
575 940
-6%
|
1 154 962
+101%
|
1 313 868
+14%
|
1 351 085
+3%
|
1 064 198
-21%
|
1 062 651
0%
|
1 143 886
+8%
|
1 210 934
+6%
|
1 224 112
+1%
|
1 229 787
+0%
|
1 440 636
+17%
|
1 586 440
+10%
|
1 770 877
+12%
|
1 846 108
+4%
|
2 321 757
+26%
|
2 397 201
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
41 845
|
21 484
|
27 482
|
35 659
|
58 065
|
62 825
|
31 480
|
52 695
|
49 278
|
41 530
|
49 929
|
56 312
|
53 362
|
60 244
|
56 010
|
58 554
|
58 400
|
64 650
|
40 368
|
48 309
|
74 058
|
53 678
|
44 478
|
48 588
|
|
| Accrued Liabilities |
1 973
|
3 109
|
5 631
|
4 251
|
7 923
|
11 961
|
6 106
|
5 945
|
10 735
|
17 630
|
11 143
|
9 271
|
11 522
|
13 654
|
20 873
|
25 484
|
20 682
|
16 639
|
18 539
|
20 578
|
22 865
|
25 861
|
24 095
|
25 280
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
212 768
|
196 525
|
189 469
|
180 629
|
189 613
|
230 150
|
251 113
|
226 496
|
238 155
|
374 692
|
396 729
|
442 170
|
|
| Current Portion of Long-Term Debt |
36 051
|
31 848
|
67 376
|
46 159
|
88 278
|
67 377
|
162 467
|
190 501
|
139 955
|
191 516
|
291 481
|
248 363
|
130 915
|
78 818
|
45 235
|
61 573
|
25 847
|
32 386
|
31 444
|
89 115
|
115 912
|
64 888
|
89 069
|
175 151
|
|
| Other Current Liabilities |
5 263
|
6 734
|
9 320
|
10 317
|
9 099
|
16 687
|
33 267
|
18 286
|
33 113
|
34 914
|
29 575
|
21 208
|
32 279
|
22 651
|
58 922
|
51 650
|
42 315
|
36 026
|
42 493
|
61 532
|
64 475
|
79 205
|
126 691
|
124 237
|
|
| Total Current Liabilities |
85 132
|
63 176
|
109 810
|
96 386
|
163 365
|
158 850
|
233 320
|
267 428
|
233 080
|
285 591
|
382 128
|
335 154
|
440 846
|
371 892
|
370 510
|
377 890
|
336 857
|
379 852
|
383 957
|
446 031
|
515 464
|
598 325
|
681 062
|
815 428
|
|
| Long-Term Debt |
24 468
|
64 523
|
53 329
|
46 031
|
160 320
|
233 664
|
36 729
|
38 173
|
49 558
|
66 909
|
112 925
|
205 322
|
86 279
|
95 480
|
77 073
|
75 387
|
80 600
|
41 483
|
233 798
|
289 603
|
270 116
|
283 667
|
362 015
|
342 260
|
|
| Deferred Income Tax |
83
|
477
|
1 465
|
1 849
|
0
|
0
|
2 248
|
7 325
|
6 963
|
137 312
|
136 505
|
133 157
|
73 102
|
71 277
|
72 477
|
69 944
|
86 449
|
83 987
|
97 640
|
96 661
|
96 963
|
97 603
|
162 363
|
133 297
|
|
| Minority Interest |
0
|
51 346
|
57 287
|
71 282
|
70 186
|
44 062
|
56 869
|
52 566
|
38 205
|
60 177
|
80 542
|
74 266
|
99 334
|
114 793
|
145 978
|
169 125
|
178 133
|
162 138
|
147 966
|
145 789
|
176 859
|
105 566
|
106 408
|
105 212
|
|
| Other Liabilities |
8 594
|
17 739
|
18 811
|
14 259
|
13 510
|
19 910
|
18 249
|
14 141
|
11 798
|
14 339
|
22 329
|
27 556
|
11 578
|
30 401
|
53 371
|
58 211
|
59 707
|
45 974
|
47 549
|
53 064
|
84 061
|
95 166
|
129 484
|
128 432
|
|
| Total Liabilities |
118 277
N/A
|
197 260
+67%
|
240 702
+22%
|
229 806
-5%
|
407 381
+77%
|
456 486
+12%
|
347 415
-24%
|
379 632
+9%
|
339 604
-11%
|
564 327
+66%
|
734 429
+30%
|
775 456
+6%
|
711 139
-8%
|
683 845
-4%
|
719 408
+5%
|
750 557
+4%
|
741 746
-1%
|
713 434
-4%
|
910 910
+28%
|
1 031 147
+13%
|
1 143 463
+11%
|
1 180 327
+3%
|
1 441 332
+22%
|
1 524 630
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9 143
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
10 058
|
7 678
|
7 678
|
7 678
|
7 678
|
7 678
|
7 678
|
10 599
|
10 599
|
10 601
|
10 602
|
10 608
|
10 611
|
|
| Retained Earnings |
45 428
|
52 757
|
57 907
|
64 470
|
83 209
|
94 174
|
92 960
|
83 786
|
90 526
|
601 037
|
595 311
|
594 271
|
574 235
|
597 394
|
613 278
|
647 890
|
669 048
|
697 669
|
720 165
|
731 329
|
791 794
|
839 153
|
754 628
|
755 337
|
|
| Additional Paid In Capital |
163 267
|
161 994
|
164 171
|
167 922
|
158 775
|
168 238
|
172 203
|
171 210
|
171 955
|
7 486
|
7 486
|
7 486
|
203 779
|
203 779
|
205 883
|
205 695
|
205 747
|
205 665
|
220 124
|
220 183
|
215 694
|
225 370
|
245 335
|
246 236
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
119
|
337
|
511
|
143
|
1 643
|
130
|
74
|
6 321
|
851
|
1 919
|
2
|
2 590
|
2 199
|
3 298
|
4 181
|
4 974
|
7 402
|
6 189
|
12 924
|
13 412
|
332 683
|
325 277
|
|
| Treasury Stock |
106
|
106
|
7 164
|
9 525
|
13 332
|
15 710
|
14 034
|
28 935
|
36 277
|
38 864
|
38 864
|
38 864
|
29 675
|
29 675
|
26 573
|
26 573
|
26 573
|
25 161
|
25 173
|
18 114
|
18 114
|
18 114
|
18 114
|
18 237
|
|
| Other Equity |
0
|
1
|
1 141
|
3 035
|
4 763
|
5 298
|
0
|
0
|
0
|
4 598
|
4 598
|
4 598
|
4 598
|
4 598
|
33 778
|
33 778
|
33 778
|
36 857
|
36 857
|
45 472
|
45 903
|
46 098
|
45 955
|
45 818
|
|
| Total Equity |
217 732
N/A
|
224 704
+3%
|
226 233
+1%
|
229 552
+1%
|
233 436
+2%
|
251 320
+8%
|
262 830
+5%
|
235 989
-10%
|
236 336
+0%
|
590 635
+150%
|
579 439
-2%
|
575 629
-1%
|
353 059
-39%
|
378 806
+7%
|
424 477
+12%
|
460 377
+8%
|
482 366
+5%
|
516 353
+7%
|
529 727
+3%
|
555 292
+5%
|
627 413
+13%
|
665 781
+6%
|
880 425
+32%
|
872 572
-1%
|
|
| Total Liabilities & Equity |
336 009
N/A
|
421 965
+26%
|
466 935
+11%
|
459 358
-2%
|
640 817
+40%
|
707 806
+10%
|
610 244
-14%
|
615 621
+1%
|
575 940
-6%
|
1 154 962
+101%
|
1 313 868
+14%
|
1 351 085
+3%
|
1 064 198
-21%
|
1 062 651
0%
|
1 143 886
+8%
|
1 210 934
+6%
|
1 224 112
+1%
|
1 229 787
+0%
|
1 440 636
+17%
|
1 586 440
+10%
|
1 770 877
+12%
|
1 846 108
+4%
|
2 321 757
+26%
|
2 397 201
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
23
|
23
|
23
|
19
|
18
|
17
|
18
|
17
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
18
|
18
|
46
|
46
|
46
|
46
|
|