KT Alpha Co Ltd
KOSDAQ:036030
Balance Sheet
Balance Sheet Decomposition
KT Alpha Co Ltd
KT Alpha Co Ltd
Balance Sheet
KT Alpha Co 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 |
16 426
|
8 815
|
14 871
|
21 298
|
26 355
|
31 045
|
45 574
|
14 168
|
14 710
|
9 130
|
12 326
|
11 553
|
14 379
|
4 678
|
10 729
|
31 101
|
33 708
|
29 460
|
21 647
|
39 186
|
37 043
|
2 251
|
78 339
|
6 834
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 729
|
31 101
|
33 708
|
29 460
|
21 647
|
39 186
|
37 043
|
0
|
0
|
0
|
|
| Cash Equivalents |
16 426
|
8 815
|
14 871
|
21 298
|
26 355
|
31 045
|
45 574
|
14 168
|
14 710
|
9 130
|
12 326
|
11 553
|
14 379
|
4 678
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 251
|
78 339
|
6 834
|
|
| Short-Term Investments |
168 213
|
148 191
|
115 355
|
132 008
|
77 586
|
56 363
|
37 708
|
77 228
|
87 635
|
92 903
|
47 240
|
24 000
|
9 000
|
0
|
0
|
23 000
|
50 029
|
47 027
|
40 020
|
31 174
|
22 912
|
77 576
|
72 307
|
179 005
|
|
| Total Receivables |
10 841
|
20 525
|
29 363
|
17 165
|
21 955
|
26 294
|
68 020
|
58 324
|
35 706
|
60 008
|
92 902
|
79 716
|
76 023
|
86 737
|
116 704
|
24 580
|
31 886
|
39 911
|
40 232
|
44 345
|
47 479
|
42 725
|
98 016
|
87 919
|
|
| Accounts Receivables |
10 822
|
18 685
|
27 460
|
9 606
|
18 401
|
23 717
|
25 330
|
31 261
|
25 605
|
36 301
|
46 314
|
73 791
|
69 978
|
82 062
|
106 904
|
22 942
|
30 280
|
37 068
|
35 667
|
36 977
|
39 977
|
35 031
|
41 619
|
20 199
|
|
| Other Receivables |
19
|
1 840
|
1 903
|
7 559
|
3 554
|
2 577
|
42 690
|
27 063
|
10 101
|
23 707
|
46 588
|
5 925
|
6 045
|
4 675
|
9 800
|
1 638
|
1 606
|
2 843
|
4 565
|
7 368
|
7 502
|
7 694
|
56 397
|
67 720
|
|
| Inventory |
0
|
0
|
1 014
|
165
|
192
|
585
|
589
|
895
|
872
|
692
|
983
|
1 562
|
1 120
|
1 539
|
1 416
|
634
|
744
|
2 669
|
4 703
|
6 416
|
2 850
|
3 699
|
7 691
|
9 831
|
|
| Other Current Assets |
20 758
|
1 435
|
1 321
|
839
|
2 129
|
3 198
|
5 672
|
2 963
|
3 942
|
9 699
|
11 540
|
19 577
|
29 785
|
39 937
|
49 809
|
40 641
|
40 989
|
39 142
|
43 766
|
40 041
|
5 410
|
2 241
|
5 353
|
3 266
|
|
| Total Current Assets |
216 238
|
178 966
|
161 924
|
171 475
|
128 217
|
117 485
|
157 563
|
153 578
|
142 866
|
172 432
|
164 990
|
136 408
|
130 307
|
132 892
|
178 658
|
119 957
|
157 355
|
158 210
|
150 368
|
161 163
|
115 694
|
128 492
|
261 707
|
286 855
|
|
| PP&E Net |
43 593
|
59 402
|
53 124
|
34 439
|
41 780
|
39 861
|
37 650
|
35 351
|
29 087
|
28 620
|
26 566
|
25 929
|
24 747
|
21 842
|
18 443
|
16 654
|
16 250
|
17 244
|
24 114
|
22 880
|
32 569
|
32 374
|
33 191
|
28 953
|
|
| PP&E Gross |
0
|
0
|
0
|
34 439
|
41 780
|
39 861
|
37 650
|
35 351
|
29 087
|
28 620
|
26 566
|
25 929
|
24 747
|
21 842
|
18 443
|
16 654
|
16 250
|
17 244
|
24 114
|
22 880
|
32 569
|
32 374
|
33 191
|
28 953
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
49 086
|
52 006
|
37 455
|
43 887
|
48 020
|
35 455
|
35 449
|
40 479
|
38 989
|
36 981
|
41 393
|
28 968
|
29 437
|
27 955
|
28 348
|
30 243
|
33 387
|
36 422
|
38 358
|
44 862
|
46 909
|
|
| Intangible Assets |
1 502
|
3 631
|
3 002
|
4 581
|
5 873
|
8 882
|
11 837
|
17 172
|
14 094
|
14 179
|
11 946
|
16 556
|
16 609
|
18 991
|
18 827
|
25 398
|
27 931
|
25 664
|
25 107
|
27 592
|
39 224
|
31 107
|
30 862
|
23 626
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
12 528
|
11 585
|
7 587
|
0
|
0
|
0
|
0
|
2 114
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
27
|
37
|
70
|
33
|
|
| Long-Term Investments |
8 564
|
16 229
|
29 693
|
22 092
|
34 649
|
30 736
|
14 742
|
11 656
|
17 490
|
16 648
|
63 584
|
54 032
|
70 282
|
68 650
|
75 190
|
64 501
|
25 033
|
23 613
|
26 164
|
29 057
|
36 866
|
47 184
|
38 242
|
38 180
|
|
| Other Long-Term Assets |
3 469
|
3 360
|
3 073
|
2 525
|
5 427
|
163
|
1 103
|
5 313
|
5 188
|
8 217
|
10 209
|
19 253
|
7 784
|
6 855
|
2 546
|
483
|
9 187
|
24 472
|
32 488
|
32 023
|
55 438
|
41 452
|
27 481
|
30 188
|
|
| Total Assets |
273 366
N/A
|
261 588
-4%
|
250 816
-4%
|
235 112
-6%
|
228 474
-3%
|
208 712
-9%
|
230 481
+10%
|
223 070
-3%
|
208 725
-6%
|
240 096
+15%
|
277 294
+15%
|
254 292
-8%
|
249 730
-2%
|
249 231
0%
|
293 665
+18%
|
226 995
-23%
|
235 757
+4%
|
249 202
+6%
|
258 240
+4%
|
272 769
+6%
|
279 818
+3%
|
280 646
+0%
|
391 553
+40%
|
407 835
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
1 309
|
9 477
|
31 938
|
21 289
|
23 351
|
12 243
|
17 314
|
25 240
|
44 247
|
42 307
|
56 117
|
74 256
|
14 238
|
12 530
|
21 899
|
21 635
|
30 873
|
26 519
|
37 396
|
46 347
|
50 498
|
|
| Accrued Liabilities |
6 043
|
534
|
229
|
166
|
636
|
776
|
945
|
3 131
|
5 177
|
4 169
|
7 669
|
6 748
|
7 157
|
8 408
|
10 775
|
7 262
|
9 700
|
11 919
|
13 448
|
17 371
|
17 835
|
18 350
|
20 612
|
16 816
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
50
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 226
|
3 218
|
1 199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 866
|
1 963
|
2 291
|
2 372
|
|
| Other Current Liabilities |
3 735
|
14 853
|
23 173
|
21 869
|
21 058
|
5 404
|
44 079
|
29 312
|
13 387
|
34 501
|
51 920
|
16 244
|
15 964
|
11 202
|
14 318
|
8 248
|
11 426
|
11 459
|
14 839
|
14 824
|
16 158
|
15 803
|
90 446
|
95 410
|
|
| Total Current Liabilities |
13 004
|
18 605
|
24 601
|
23 344
|
31 171
|
38 119
|
66 313
|
55 793
|
30 808
|
56 063
|
84 879
|
67 264
|
65 428
|
75 727
|
99 349
|
29 748
|
33 656
|
45 277
|
49 922
|
63 067
|
62 377
|
73 512
|
159 697
|
165 096
|
|
| Long-Term Debt |
7 085
|
4 021
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 766
|
9 680
|
11 029
|
9 448
|
|
| Deferred Income Tax |
1 382
|
670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1 119
|
468
|
30
|
321
|
929
|
1 304
|
1 500
|
1 782
|
2 074
|
2 854
|
3 137
|
3 396
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4 531
|
66
|
530
|
583
|
1 290
|
4 273
|
4 356
|
4 373
|
3 610
|
2 861
|
2 428
|
2 782
|
3 948
|
3 784
|
3 296
|
1 681
|
282
|
1 664
|
3 021
|
2 812
|
3 625
|
3 537
|
2 614
|
2 142
|
|
| Total Liabilities |
26 002
N/A
|
23 362
-10%
|
25 131
+8%
|
25 046
0%
|
32 929
+31%
|
42 422
+29%
|
70 990
+67%
|
61 095
-14%
|
35 722
-42%
|
60 425
+69%
|
89 088
+47%
|
72 119
-19%
|
72 230
+0%
|
82 649
+14%
|
106 040
+28%
|
31 429
-70%
|
33 938
+8%
|
46 941
+38%
|
52 943
+13%
|
65 879
+24%
|
74 769
+13%
|
86 729
+16%
|
173 340
+100%
|
176 686
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
34 500
|
35 715
|
35 715
|
35 715
|
35 715
|
35 715
|
35 715
|
35 715
|
35 715
|
49 019
|
49 019
|
|
| Retained Earnings |
7 967
|
8 905
|
3 398
|
19 017
|
36 849
|
62 192
|
68 898
|
68 564
|
64 698
|
57 023
|
47 429
|
53 373
|
56 966
|
66 753
|
63 484
|
52 976
|
46 234
|
42 893
|
40 966
|
35 648
|
35 831
|
46 438
|
51 669
|
35 812
|
|
| Additional Paid In Capital |
202 482
|
202 481
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 482
|
202 489
|
202 489
|
214 465
|
214 459
|
214 459
|
214 459
|
214 459
|
214 459
|
214 459
|
214 459
|
358 145
|
358 145
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
125
|
126
|
1 487
|
14
|
107
|
85
|
7 076
|
6 070
|
5 011
|
4 325
|
3 835
|
2 705
|
7 286
|
4 726
|
4 237
|
1 338
|
2 447
|
1 278
|
2 936
|
3 462
|
1 453
|
4 373
|
|
| Treasury Stock |
2 261
|
7 774
|
7 774
|
7 775
|
0
|
2 412
|
2 412
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Equity |
154
|
114
|
0
|
0
|
6 075
|
6 075
|
6 075
|
6 358
|
6 358
|
6 358
|
6 358
|
5 761
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
135 829
|
135 829
|
|
| Total Equity |
247 364
N/A
|
238 226
-4%
|
225 685
-5%
|
210 065
-7%
|
195 546
-7%
|
166 290
-15%
|
159 492
-4%
|
161 975
+2%
|
173 003
+7%
|
179 671
+4%
|
188 206
+5%
|
182 173
-3%
|
177 499
-3%
|
166 582
-6%
|
187 624
+13%
|
195 566
+4%
|
201 819
+3%
|
202 261
+0%
|
205 297
+2%
|
206 889
+1%
|
205 049
-1%
|
193 917
-5%
|
218 212
+13%
|
231 149
+6%
|
|
| Total Liabilities & Equity |
273 366
N/A
|
261 588
-4%
|
250 816
-4%
|
235 112
-6%
|
228 474
-3%
|
208 712
-9%
|
230 481
+10%
|
223 070
-3%
|
208 725
-6%
|
240 096
+15%
|
277 294
+15%
|
254 292
-8%
|
249 730
-2%
|
249 231
0%
|
293 665
+18%
|
226 995
-23%
|
235 757
+4%
|
249 202
+6%
|
258 240
+4%
|
272 769
+6%
|
279 818
+3%
|
280 646
+0%
|
391 553
+40%
|
407 835
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
35
|
35
|
35
|
35
|
34
|
34
|
34
|
34
|
35
|
35
|
35
|
35
|
35
|
35
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
49
|
49
|
|