Sangsangin Co Ltd
KOSDAQ:038540
Balance Sheet
Balance Sheet Decomposition
Sangsangin Co Ltd
Sangsangin Co Ltd
Balance Sheet
Sangsangin 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 |
355
|
402
|
656
|
1 128
|
3 120
|
949
|
6 207
|
344
|
7 756
|
8 834
|
21 701
|
51 730
|
21 502
|
40 814
|
49 491
|
116 499
|
68 503
|
126 582
|
590 535
|
277 565
|
546 416
|
582 161
|
511 543
|
264 363
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
36
|
23
|
418
|
226
|
249
|
214
|
2 344
|
179
|
200
|
213
|
244
|
|
| Cash Equivalents |
355
|
402
|
656
|
1 128
|
3 120
|
949
|
6 207
|
344
|
7 756
|
8 834
|
21 701
|
51 730
|
21 411
|
40 778
|
49 468
|
116 081
|
68 277
|
126 333
|
590 321
|
275 221
|
546 237
|
581 961
|
511 330
|
264 119
|
|
| Short-Term Investments |
5 144
|
1 159
|
279
|
1 574
|
2 187
|
3 084
|
2 386
|
2 497
|
11 487
|
13 912
|
10 384
|
2 019
|
43 236
|
1 939
|
3 690
|
2 768
|
10 728
|
7 007
|
109 381
|
142 191
|
190 024
|
189 570
|
378 180
|
725 258
|
|
| Total Receivables |
2 759
|
2 252
|
2 192
|
18 232
|
9 383
|
9 522
|
13 596
|
9 897
|
5 108
|
13 105
|
14 603
|
157 250
|
157 722
|
293 532
|
444 566
|
739 856
|
1 383 125
|
1 858 532
|
1 992 199
|
1 716 294
|
2 483 436
|
2 968 139
|
3 172 679
|
1 963 568
|
|
| Accounts Receivables |
2 568
|
2 108
|
2 095
|
16 820
|
8 223
|
6 238
|
9 454
|
9 612
|
4 789
|
12 426
|
14 111
|
156 164
|
155 985
|
289 986
|
439 997
|
732 926
|
1 361 410
|
1 833 446
|
1 923 598
|
1 624 071
|
2 372 789
|
2 877 727
|
3 065 377
|
1 865 941
|
|
| Other Receivables |
191
|
144
|
97
|
1 412
|
1 160
|
3 284
|
4 142
|
285
|
319
|
679
|
492
|
1 086
|
1 737
|
3 546
|
4 569
|
6 930
|
21 715
|
25 086
|
68 601
|
92 223
|
110 647
|
90 412
|
107 302
|
97 627
|
|
| Inventory |
1 794
|
1 485
|
547
|
3 690
|
2 723
|
4 575
|
3 670
|
4 693
|
3 330
|
2 864
|
2 578
|
3 144
|
3 832
|
2 614
|
18 866
|
4 273
|
3 742
|
8 755
|
8 127
|
7 504
|
14 054
|
11 760
|
8 780
|
2 106
|
|
| Other Current Assets |
39
|
157
|
27
|
141
|
347
|
696
|
310
|
56
|
295
|
195
|
362
|
925
|
6 974
|
1 267
|
10 244
|
3 307
|
10 082
|
88 038
|
60 834
|
14 083
|
43 715
|
69 847
|
39 587
|
38 820
|
|
| Total Current Assets |
10 091
|
5 455
|
3 700
|
24 765
|
17 760
|
18 827
|
26 170
|
17 486
|
27 976
|
38 909
|
49 628
|
215 068
|
233 266
|
340 166
|
526 858
|
866 703
|
1 476 180
|
2 088 914
|
2 761 075
|
2 157 637
|
3 277 646
|
3 821 478
|
4 110 768
|
2 994 115
|
|
| PP&E Net |
1 912
|
1 828
|
636
|
1 440
|
2 148
|
2 125
|
2 020
|
1 898
|
1 792
|
2 202
|
2 108
|
8 166
|
8 198
|
11 219
|
35 462
|
28 043
|
27 216
|
82 319
|
99 405
|
99 081
|
92 818
|
117 880
|
123 564
|
66 676
|
|
| PP&E Gross |
1 912
|
1 828
|
636
|
1 440
|
2 148
|
2 125
|
2 020
|
1 898
|
1 792
|
2 202
|
2 108
|
8 166
|
8 198
|
11 219
|
35 462
|
28 043
|
27 216
|
82 319
|
99 405
|
99 081
|
92 818
|
117 880
|
123 564
|
66 676
|
|
| Accumulated Depreciation |
2 568
|
2 465
|
136
|
1 566
|
1 916
|
1 607
|
1 949
|
2 235
|
2 491
|
2 975
|
2 027
|
3 831
|
4 300
|
5 651
|
64 007
|
10 126
|
11 035
|
17 307
|
15 725
|
20 019
|
24 094
|
30 017
|
41 568
|
28 078
|
|
| Intangible Assets |
461
|
358
|
221
|
202
|
69
|
51
|
44
|
31
|
18
|
1 473
|
1 665
|
2 745
|
3 290
|
4 845
|
2 343
|
2 901
|
1 727
|
3 317
|
4 678
|
8 335
|
9 181
|
9 130
|
13 094
|
19 410
|
|
| Goodwill |
0
|
0
|
0
|
157
|
0
|
0
|
0
|
0
|
0
|
7 124
|
7 510
|
37 942
|
37 942
|
40 958
|
33 833
|
48 727
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
77 504
|
95 084
|
39 927
|
127 274
|
308 301
|
358 727
|
475 068
|
342 429
|
729 363
|
1 463 741
|
1 501 911
|
785 086
|
551 042
|
|
| Long-Term Investments |
2 938
|
3 166
|
3 751
|
4 176
|
4 015
|
12 672
|
26 777
|
10 972
|
15 224
|
6 349
|
2 574
|
58 545
|
39 753
|
14 722
|
16 129
|
44 612
|
34 314
|
54 593
|
248 016
|
447 272
|
673 559
|
616 908
|
1 484 642
|
1 239 542
|
|
| Other Long-Term Assets |
200
|
329
|
324
|
986
|
860
|
1 319
|
2 926
|
1 124
|
980
|
391
|
1 071
|
4 202
|
4 449
|
15 628
|
21 517
|
136 602
|
99 157
|
92 232
|
125 179
|
117 871
|
182 086
|
188 387
|
150 867
|
187 082
|
|
| Other Assets |
0
|
0
|
0
|
157
|
0
|
0
|
0
|
0
|
0
|
7 124
|
7 510
|
37 942
|
37 942
|
40 958
|
33 833
|
48 727
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
46 373
|
|
| Total Assets |
15 601
N/A
|
11 136
-29%
|
8 631
-22%
|
31 726
+268%
|
24 851
-22%
|
34 994
+41%
|
57 938
+66%
|
31 511
-46%
|
45 989
+46%
|
56 448
+23%
|
64 586
+14%
|
404 172
+526%
|
421 980
+4%
|
467 464
+11%
|
763 416
+63%
|
1 435 889
+88%
|
2 043 694
+42%
|
2 842 816
+39%
|
3 627 157
+28%
|
3 605 932
-1%
|
5 745 403
+59%
|
6 302 067
+10%
|
6 714 394
+7%
|
5 104 241
-24%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
672
|
586
|
719
|
10 094
|
3 841
|
4 448
|
12 830
|
9 500
|
4 866
|
10 725
|
13 278
|
19 642
|
13 982
|
52 035
|
84 137
|
22 482
|
16 649
|
15 413
|
34 170
|
14 125
|
17 704
|
40 873
|
41 442
|
21 057
|
|
| Accrued Liabilities |
93
|
54
|
30
|
235
|
472
|
70
|
12
|
109
|
90
|
505
|
526
|
651
|
9 300
|
6 197
|
7 975
|
16 491
|
23 395
|
39 294
|
47 675
|
0
|
56 173
|
82 689
|
93 979
|
79 274
|
|
| Short-Term Debt |
2 720
|
3 447
|
748
|
9 061
|
6 671
|
7 521
|
278
|
1 338
|
602
|
1 587
|
305
|
471
|
0
|
0
|
14 814
|
664
|
500
|
64 949
|
171 596
|
149 902
|
179 237
|
171 272
|
1 507 996
|
701 687
|
|
| Current Portion of Long-Term Debt |
9
|
0
|
0
|
0
|
3 050
|
1 742
|
1 693
|
832
|
915
|
0
|
0
|
0
|
20 170
|
400
|
663
|
1 388
|
300
|
33 723
|
77 857
|
54 567
|
71 612
|
107 287
|
279 093
|
110 149
|
|
| Other Current Liabilities |
383
|
102
|
51
|
248
|
747
|
350
|
479
|
816
|
699
|
1 170
|
2 237
|
276 454
|
264 275
|
248 733
|
417 398
|
1 049 224
|
1 554 167
|
1 977 853
|
2 281 570
|
2 444 069
|
3 926 272
|
2 166 913
|
2 246 130
|
1 838 601
|
|
| Total Current Liabilities |
3 876
|
4 189
|
1 548
|
19 637
|
14 782
|
14 131
|
15 291
|
12 595
|
7 171
|
13 986
|
16 346
|
297 218
|
307 728
|
307 365
|
524 987
|
1 090 248
|
1 595 011
|
2 131 231
|
2 612 868
|
2 662 663
|
4 250 997
|
2 569 034
|
4 168 639
|
2 750 768
|
|
| Long-Term Debt |
3 755
|
0
|
285
|
3 793
|
1 745
|
2 995
|
4 355
|
5 021
|
50
|
0
|
0
|
25 067
|
1 259
|
2 428
|
1 779
|
450
|
150
|
20 168
|
36 648
|
29 422
|
16 865
|
42 152
|
31 310
|
41 829
|
|
| Deferred Income Tax |
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
302
|
0
|
1 041
|
6 318
|
33 236
|
57 286
|
64 724
|
57 311
|
36 061
|
93 498
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
696
|
7
|
278
|
25
|
85
|
21 428
|
0
|
0
|
5 564
|
93 003
|
106 094
|
103 209
|
101 330
|
108 497
|
78 173
|
|
| Other Liabilities |
147
|
175
|
101
|
543
|
618
|
6 556
|
219
|
25
|
163
|
512
|
1 100
|
16 169
|
35 214
|
59 885
|
83 793
|
150 680
|
153 244
|
253 422
|
325 742
|
165 020
|
611 221
|
2 784 435
|
1 680 501
|
1 647 878
|
|
| Total Liabilities |
7 849
N/A
|
4 364
-44%
|
1 935
-56%
|
23 973
+1 139%
|
17 144
-28%
|
23 682
+38%
|
19 865
-16%
|
17 641
-11%
|
7 384
-58%
|
15 194
+106%
|
17 440
+15%
|
338 175
+1 839%
|
344 177
+2%
|
369 593
+7%
|
632 289
+71%
|
1 241 379
+96%
|
1 749 446
+41%
|
2 416 704
+38%
|
3 101 496
+28%
|
3 020 485
-3%
|
5 047 017
+67%
|
5 554 262
+10%
|
6 025 009
+8%
|
4 612 146
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 150
|
3 150
|
3 150
|
6 855
|
6 855
|
8 769
|
24 895
|
24 895
|
29 635
|
30 144
|
30 144
|
46 444
|
46 444
|
46 444
|
46 792
|
46 792
|
47 748
|
47 748
|
57 187
|
57 187
|
57 187
|
57 187
|
57 187
|
57 187
|
|
| Retained Earnings |
2 440
|
2 512
|
2 704
|
2 710
|
2 708
|
2 064
|
14 257
|
25 506
|
17 066
|
1 945
|
9 299
|
11 889
|
22 213
|
42 281
|
74 361
|
142 908
|
243 018
|
381 632
|
484 509
|
536 248
|
637 184
|
674 357
|
611 446
|
417 725
|
|
| Additional Paid In Capital |
2 162
|
2 162
|
2 162
|
4 369
|
3 975
|
7 528
|
28 060
|
14 623
|
26 007
|
8 938
|
8 938
|
9 140
|
9 520
|
9 520
|
8 943
|
9 379
|
9 599
|
9 594
|
415
|
441
|
7 863
|
12 100
|
12 358
|
12 041
|
|
| Unrealized Security Profit/Loss |
0
|
100
|
126
|
540
|
553
|
636
|
626
|
143
|
30
|
226
|
190
|
190
|
190
|
190
|
917
|
227
|
2 930
|
106
|
2 753
|
10 909
|
16 269
|
24 278
|
28 510
|
25 258
|
|
| Treasury Stock |
0
|
1 152
|
1 193
|
5 232
|
5 232
|
2 239
|
0
|
0
|
0
|
0
|
835
|
999
|
0
|
0
|
0
|
4 632
|
8 886
|
12 589
|
7 160
|
7 160
|
7 160
|
7 160
|
7 160
|
7 160
|
|
| Other Equity |
0
|
0
|
0
|
408
|
46
|
46
|
0
|
0
|
0
|
0
|
590
|
666
|
564
|
564
|
115
|
164
|
163
|
167
|
12 044
|
12 178
|
12 957
|
12 957
|
12 957
|
12 957
|
|
| Total Equity |
7 752
N/A
|
6 772
-13%
|
6 697
-1%
|
7 753
+16%
|
7 706
-1%
|
11 312
+47%
|
38 073
+237%
|
13 870
-64%
|
38 606
+178%
|
41 254
+7%
|
47 146
+14%
|
65 997
+40%
|
77 803
+18%
|
97 871
+26%
|
131 128
+34%
|
194 510
+48%
|
294 248
+51%
|
426 113
+45%
|
525 660
+23%
|
585 448
+11%
|
698 387
+19%
|
747 806
+7%
|
689 385
-8%
|
492 095
-29%
|
|
| Total Liabilities & Equity |
15 601
N/A
|
11 136
-29%
|
8 631
-22%
|
31 726
+268%
|
24 851
-22%
|
34 994
+41%
|
57 938
+66%
|
31 511
-46%
|
45 989
+46%
|
56 448
+23%
|
64 586
+14%
|
404 172
+526%
|
421 980
+4%
|
467 464
+11%
|
763 416
+63%
|
1 435 889
+88%
|
2 043 694
+42%
|
2 842 816
+39%
|
3 627 157
+28%
|
3 605 932
-1%
|
5 745 403
+59%
|
6 302 067
+10%
|
6 714 394
+7%
|
5 104 241
-24%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
2
|
1
|
2
|
6
|
6
|
37
|
37
|
36
|
55
|
56
|
56
|
56
|
56
|
56
|
56
|
55
|
55
|
55
|
55
|
55
|
55
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|