Cheryong Electric Co Ltd
KOSDAQ:033100
Balance Sheet
Balance Sheet Decomposition
Cheryong Electric Co Ltd
Cheryong Electric Co Ltd
Balance Sheet
Cheryong Electric 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 |
2 183
|
2 714
|
1 587
|
3 517
|
7 867
|
3 891
|
3 189
|
6 131
|
10 691
|
12 803
|
7 305
|
4 870
|
8 559
|
20 509
|
10 154
|
13 846
|
15 459
|
7 395
|
16 861
|
9 380
|
6 623
|
14 599
|
22 156
|
32 374
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 000
|
22 156
|
23 374
|
|
| Cash Equivalents |
2 183
|
2 714
|
1 587
|
3 517
|
7 867
|
3 891
|
3 189
|
6 131
|
10 691
|
12 803
|
7 305
|
4 870
|
8 559
|
20 509
|
10 154
|
13 846
|
15 459
|
7 395
|
16 861
|
9 380
|
6 623
|
10 599
|
0
|
9 000
|
|
| Short-Term Investments |
7 005
|
5 574
|
4 014
|
1 933
|
4 783
|
2 610
|
10 086
|
3 582
|
4 000
|
413
|
0
|
0
|
0
|
8
|
8
|
0
|
1 000
|
12 500
|
8 500
|
20 000
|
29 000
|
2 000
|
28 000
|
112 000
|
|
| Total Receivables |
6 662
|
7 473
|
6 292
|
7 813
|
8 652
|
9 236
|
9 846
|
10 490
|
9 751
|
7 589
|
5 140
|
8 754
|
10 019
|
8 891
|
14 239
|
6 371
|
6 488
|
6 350
|
7 918
|
10 252
|
7 747
|
22 980
|
40 284
|
25 864
|
|
| Accounts Receivables |
6 274
|
7 303
|
6 117
|
7 720
|
8 439
|
9 051
|
9 747
|
10 336
|
9 507
|
7 455
|
4 985
|
8 742
|
10 004
|
8 878
|
14 239
|
6 371
|
6 488
|
6 184
|
7 846
|
8 830
|
6 120
|
13 839
|
30 317
|
20 380
|
|
| Other Receivables |
388
|
170
|
175
|
93
|
213
|
185
|
99
|
154
|
244
|
134
|
155
|
12
|
15
|
13
|
0
|
0
|
0
|
166
|
72
|
1 422
|
1 627
|
9 140
|
9 967
|
5 484
|
|
| Inventory |
4 503
|
3 509
|
3 420
|
4 243
|
3 971
|
4 041
|
8 928
|
10 396
|
10 169
|
11 435
|
8 569
|
8 021
|
7 225
|
10 351
|
9 910
|
9 386
|
4 307
|
4 762
|
4 704
|
7 469
|
10 826
|
25 705
|
43 040
|
44 177
|
|
| Other Current Assets |
473
|
259
|
254
|
115
|
48
|
75
|
358
|
73
|
213
|
131
|
194
|
123
|
43
|
49
|
0
|
23
|
27
|
89
|
541
|
149
|
746
|
1 198
|
1 053
|
10 026
|
|
| Total Current Assets |
20 826
|
19 529
|
15 568
|
17 621
|
25 321
|
19 853
|
32 407
|
30 673
|
34 823
|
32 371
|
21 208
|
21 766
|
25 846
|
39 808
|
34 311
|
29 626
|
27 281
|
31 096
|
38 524
|
47 250
|
54 942
|
66 481
|
134 533
|
215 441
|
|
| PP&E Net |
7 181
|
7 588
|
16 073
|
16 115
|
19 413
|
21 366
|
20 770
|
26 436
|
29 846
|
29 424
|
19 838
|
19 271
|
19 059
|
18 819
|
24 867
|
23 218
|
21 840
|
20 625
|
20 141
|
19 406
|
18 443
|
18 017
|
19 226
|
20 510
|
|
| PP&E Gross |
7 181
|
7 588
|
16 073
|
16 115
|
19 413
|
21 366
|
20 770
|
26 436
|
29 846
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
5 155
|
5 291
|
6 070
|
6 627
|
7 059
|
7 784
|
9 188
|
10 155
|
11 550
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
768
|
1 139
|
1 268
|
1 373
|
1 406
|
1 803
|
2 498
|
2 443
|
2 212
|
1 936
|
1 406
|
1 437
|
1 058
|
2 611
|
3 919
|
4 767
|
3 938
|
3 070
|
2 044
|
1 111
|
253
|
107
|
200
|
226
|
|
| Note Receivable |
10
|
0
|
0
|
0
|
177
|
91
|
66
|
75
|
51
|
30
|
27
|
20
|
10
|
5
|
651
|
435
|
846
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
518
|
644
|
1 133
|
697
|
511
|
558
|
1 172
|
1 374
|
1 648
|
6 195
|
1 139
|
1 053
|
1 215
|
1 310
|
2 411
|
2 326
|
1 343
|
1 419
|
1 505
|
1 636
|
1 806
|
2 088
|
2 923
|
3 960
|
|
| Other Long-Term Assets |
683
|
668
|
654
|
640
|
752
|
737
|
1 050
|
124
|
155
|
156
|
186
|
60
|
163
|
706
|
223
|
1 783
|
2 605
|
2 788
|
2 079
|
1 826
|
1 967
|
1 197
|
1 791
|
1 631
|
|
| Total Assets |
29 986
N/A
|
29 567
-1%
|
34 696
+17%
|
36 445
+5%
|
47 580
+31%
|
44 407
-7%
|
57 963
+31%
|
61 125
+5%
|
68 736
+12%
|
70 113
+2%
|
43 804
-38%
|
43 608
0%
|
47 351
+9%
|
63 260
+34%
|
66 381
+5%
|
62 155
-6%
|
57 853
-7%
|
58 998
+2%
|
64 293
+9%
|
71 229
+11%
|
77 412
+9%
|
87 891
+14%
|
158 673
+81%
|
241 768
+52%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 788
|
2 801
|
3 255
|
3 851
|
4 730
|
4 770
|
7 604
|
6 130
|
8 497
|
5 861
|
3 724
|
4 455
|
3 558
|
5 704
|
7 377
|
8 267
|
6 192
|
1 837
|
3 409
|
3 693
|
3 834
|
5 465
|
12 766
|
8 884
|
|
| Accrued Liabilities |
18
|
324
|
340
|
466
|
540
|
567
|
627
|
462
|
510
|
530
|
388
|
402
|
456
|
663
|
0
|
0
|
0
|
615
|
682
|
679
|
825
|
1 037
|
1 285
|
12 853
|
|
| Short-Term Debt |
482
|
863
|
786
|
1 217
|
1 014
|
389
|
269
|
211
|
217
|
16
|
290
|
190
|
229
|
413
|
1 122
|
387
|
71
|
64
|
244
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
815
|
626
|
938
|
705
|
762
|
1 118
|
745
|
859
|
1 353
|
1 223
|
809
|
856
|
487
|
696
|
687
|
605
|
572
|
572
|
562
|
167
|
164
|
181
|
171
|
217
|
|
| Other Current Liabilities |
2 649
|
1 553
|
1 042
|
2 248
|
2 295
|
2 066
|
3 585
|
2 321
|
2 201
|
1 887
|
1 644
|
948
|
2 887
|
1 968
|
85
|
0
|
0
|
3 363
|
2 308
|
7 545
|
13 186
|
9 895
|
18 926
|
21 730
|
|
| Total Current Liabilities |
8 752
|
6 167
|
6 362
|
8 487
|
9 341
|
8 910
|
12 830
|
9 983
|
12 779
|
9 518
|
6 854
|
6 851
|
7 617
|
9 443
|
9 272
|
9 260
|
6 834
|
6 450
|
7 205
|
12 085
|
18 009
|
16 579
|
33 148
|
43 685
|
|
| Long-Term Debt |
2 187
|
2 630
|
7 285
|
6 580
|
8 166
|
4 048
|
3 386
|
2 526
|
3 268
|
4 249
|
3 440
|
3 084
|
2 735
|
2 271
|
2 663
|
2 057
|
1 486
|
914
|
710
|
156
|
70
|
61
|
239
|
477
|
|
| Deferred Income Tax |
1 046
|
1 362
|
1 412
|
1 263
|
522
|
251
|
135
|
107
|
353
|
681
|
452
|
353
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
303
|
|
| Other Liabilities |
714
|
305
|
355
|
233
|
228
|
205
|
268
|
671
|
789
|
637
|
34
|
42
|
12
|
208
|
363
|
328
|
379
|
357
|
322
|
210
|
180
|
421
|
482
|
610
|
|
| Total Liabilities |
12 700
N/A
|
10 464
-18%
|
15 414
+47%
|
16 564
+7%
|
18 257
+10%
|
13 414
-27%
|
16 618
+24%
|
13 287
-20%
|
17 189
+29%
|
15 084
-12%
|
10 779
-29%
|
10 329
-4%
|
10 563
+2%
|
11 923
+13%
|
12 297
+3%
|
11 645
-5%
|
8 699
-25%
|
7 722
-11%
|
8 237
+7%
|
12 451
+51%
|
18 258
+47%
|
17 061
-7%
|
33 869
+99%
|
45 073
+33%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 560
|
4 560
|
4 560
|
4 560
|
6 000
|
6 180
|
8 265
|
9 915
|
9 915
|
9 915
|
5 949
|
5 949
|
5 949
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
8 031
|
|
| Retained Earnings |
9 429
|
12 210
|
12 983
|
13 597
|
14 345
|
15 836
|
19 518
|
23 719
|
27 427
|
30 909
|
30 911
|
31 165
|
34 674
|
39 114
|
41 862
|
38 288
|
36 931
|
39 054
|
43 834
|
46 556
|
46 926
|
58 603
|
99 604
|
171 494
|
|
| Additional Paid In Capital |
3 297
|
3 297
|
3 297
|
3 297
|
8 978
|
8 976
|
13 515
|
14 204
|
14 204
|
14 204
|
9 140
|
9 140
|
9 140
|
17 166
|
17 166
|
17 166
|
17 166
|
17 166
|
17 166
|
17 166
|
17 169
|
17 169
|
17 169
|
17 169
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
14
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
947
|
1 556
|
1 556
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
12 973
|
12 974
|
12 974
|
12 974
|
12 975
|
12 975
|
12 975
|
12 974
|
12 974
|
12 974
|
12 974
|
12 974
|
0
|
0
|
|
| Total Equity |
17 286
N/A
|
19 104
+11%
|
19 282
+1%
|
19 882
+3%
|
29 323
+47%
|
30 993
+6%
|
41 345
+33%
|
47 838
+16%
|
51 547
+8%
|
55 028
+7%
|
33 026
-40%
|
33 279
+1%
|
36 788
+11%
|
51 337
+40%
|
54 085
+5%
|
50 510
-7%
|
49 154
-3%
|
51 276
+4%
|
56 056
+9%
|
58 779
+5%
|
59 153
+1%
|
70 830
+20%
|
124 804
+76%
|
196 694
+58%
|
|
| Total Liabilities & Equity |
29 986
N/A
|
29 567
-1%
|
34 696
+17%
|
36 445
+5%
|
47 580
+31%
|
44 407
-7%
|
57 963
+31%
|
61 125
+5%
|
68 736
+12%
|
70 113
+2%
|
43 804
-38%
|
43 608
0%
|
47 351
+9%
|
63 260
+34%
|
66 381
+5%
|
62 155
-6%
|
57 853
-7%
|
58 998
+2%
|
64 293
+9%
|
71 229
+11%
|
77 412
+9%
|
87 891
+14%
|
158 673
+81%
|
241 768
+52%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
7
|
9
|
9
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|