KPM Tech Co Ltd
KOSDAQ:042040
Balance Sheet
Balance Sheet Decomposition
KPM Tech Co Ltd
KPM Tech Co Ltd
Balance Sheet
KPM Tech 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 |
2 304
|
2 691
|
3 644
|
1 608
|
6 003
|
3 331
|
2 426
|
3 769
|
3 505
|
2 426
|
1 257
|
635
|
7
|
4 788
|
902
|
11 288
|
10 275
|
18 049
|
10 684
|
1 245
|
9 861
|
19 420
|
7 414
|
7 973
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2 304
|
2 691
|
3 644
|
1 608
|
6 003
|
3 331
|
2 426
|
3 769
|
3 505
|
2 426
|
1 257
|
629
|
4
|
4 788
|
902
|
11 288
|
10 275
|
18 049
|
10 684
|
1 245
|
9 861
|
19 420
|
7 414
|
7 973
|
|
| Short-Term Investments |
551
|
636
|
460
|
463
|
265
|
405
|
253
|
1 240
|
311
|
508
|
200
|
1 031
|
246
|
2 248
|
200
|
1 311
|
1 928
|
485
|
310
|
12 975
|
464
|
453
|
276
|
6 070
|
|
| Total Receivables |
4 565
|
8 254
|
8 018
|
8 828
|
10 540
|
11 817
|
12 104
|
10 442
|
10 742
|
15 049
|
20 750
|
30 783
|
9 303
|
13 187
|
13 391
|
11 542
|
17 289
|
34 593
|
33 918
|
6 812
|
7 599
|
7 931
|
14 290
|
11 825
|
|
| Accounts Receivables |
4 538
|
7 194
|
7 041
|
7 933
|
9 710
|
11 450
|
11 631
|
8 511
|
9 722
|
15 043
|
19 107
|
22 922
|
7 775
|
13 187
|
13 391
|
11 542
|
6 074
|
7 028
|
5 022
|
5 692
|
6 695
|
6 514
|
7 340
|
5 898
|
|
| Other Receivables |
27
|
1 060
|
977
|
895
|
830
|
367
|
473
|
1 931
|
1 020
|
6
|
1 643
|
7 861
|
1 528
|
0
|
0
|
0
|
11 215
|
27 565
|
28 896
|
1 121
|
904
|
1 417
|
6 950
|
5 926
|
|
| Inventory |
2 248
|
3 809
|
5 181
|
7 907
|
7 890
|
10 068
|
6 279
|
10 581
|
11 657
|
16 924
|
22 838
|
12 116
|
5 941
|
7 576
|
3 274
|
4 142
|
1 814
|
2 734
|
3 401
|
7 418
|
4 751
|
5 602
|
10 210
|
12 261
|
|
| Other Current Assets |
260
|
103
|
44
|
943
|
1 269
|
868
|
684
|
755
|
1 373
|
1 844
|
2 802
|
662
|
546
|
3 318
|
603
|
220
|
245
|
924
|
1 862
|
3 422
|
1 868
|
1 808
|
1 479
|
5 032
|
|
| Total Current Assets |
9 928
|
15 493
|
17 347
|
19 749
|
25 967
|
26 489
|
21 747
|
26 788
|
27 587
|
36 752
|
47 847
|
45 226
|
16 042
|
31 116
|
18 369
|
28 503
|
31 552
|
56 786
|
50 176
|
31 873
|
24 543
|
35 213
|
33 668
|
43 160
|
|
| PP&E Net |
3 741
|
4 033
|
4 616
|
4 575
|
4 910
|
8 254
|
8 290
|
13 958
|
13 564
|
22 158
|
26 865
|
32 445
|
15 303
|
14 117
|
13 376
|
12 810
|
11 562
|
16 966
|
15 044
|
17 321
|
17 532
|
12 456
|
39 321
|
25 058
|
|
| PP&E Gross |
3 741
|
4 033
|
4 616
|
4 575
|
4 910
|
8 254
|
8 290
|
13 958
|
13 564
|
0
|
0
|
32 445
|
15 303
|
0
|
0
|
0
|
11 562
|
16 966
|
15 044
|
17 321
|
17 532
|
12 456
|
39 321
|
25 058
|
|
| Accumulated Depreciation |
2 035
|
2 434
|
3 154
|
3 704
|
3 996
|
4 863
|
6 125
|
7 217
|
8 112
|
0
|
0
|
22 438
|
13 469
|
0
|
0
|
0
|
16 545
|
21 006
|
17 786
|
14 683
|
15 492
|
20 484
|
36 239
|
19 114
|
|
| Intangible Assets |
597
|
1 054
|
1 197
|
1 301
|
1 350
|
1 451
|
1 667
|
1 718
|
1 966
|
2 786
|
3 133
|
1 637
|
904
|
361
|
82
|
59
|
71
|
17 294
|
509
|
573
|
583
|
571
|
1 451
|
11 517
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
786
|
0
|
49
|
0
|
0
|
0
|
0
|
0
|
26 064
|
0
|
0
|
0
|
0
|
0
|
9 893
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 903
|
634
|
2 800
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
53
|
18 092
|
108
|
244
|
456
|
6 289
|
|
| Long-Term Investments |
466
|
26
|
242
|
632
|
1 737
|
1 837
|
600
|
1 771
|
3 679
|
3 185
|
9 447
|
5 266
|
4 500
|
4 673
|
3 422
|
41 498
|
77 829
|
80 876
|
95 321
|
96 561
|
84 899
|
79 520
|
98 960
|
72 884
|
|
| Other Long-Term Assets |
214
|
443
|
784
|
662
|
531
|
481
|
936
|
721
|
768
|
812
|
763
|
542
|
234
|
233
|
292
|
402
|
767
|
921
|
1 003
|
4 170
|
3 881
|
673
|
597
|
1 308
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
786
|
0
|
49
|
0
|
0
|
0
|
0
|
0
|
26 064
|
0
|
0
|
0
|
0
|
0
|
9 893
|
|
| Total Assets |
14 947
N/A
|
21 048
+41%
|
24 186
+15%
|
26 920
+11%
|
34 496
+28%
|
38 512
+12%
|
33 240
-14%
|
44 957
+35%
|
51 466
+14%
|
67 112
+30%
|
90 855
+35%
|
85 166
-6%
|
36 984
-57%
|
50 501
+37%
|
35 542
-30%
|
83 271
+134%
|
121 782
+46%
|
199 152
+64%
|
162 105
-19%
|
168 590
+4%
|
131 546
-22%
|
128 678
-2%
|
174 452
+36%
|
170 109
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 354
|
2 577
|
1 755
|
2 285
|
2 469
|
3 604
|
2 931
|
1 456
|
2 110
|
4 541
|
8 260
|
18 263
|
5 097
|
11 375
|
4 860
|
5 015
|
2 325
|
4 080
|
1 003
|
2 291
|
1 730
|
2 057
|
1 576
|
1 833
|
|
| Accrued Liabilities |
185
|
240
|
277
|
358
|
366
|
358
|
443
|
64
|
46
|
90
|
944
|
1 644
|
606
|
0
|
0
|
0
|
788
|
1 364
|
1 714
|
517
|
1 113
|
481
|
1 264
|
1 332
|
|
| Short-Term Debt |
2 320
|
1 056
|
4 923
|
6 532
|
9 205
|
7 437
|
11 001
|
13 853
|
18 288
|
28 654
|
46 156
|
52 143
|
6 250
|
0
|
0
|
132
|
4 632
|
0
|
0
|
3 371
|
2 582
|
2 018
|
23 285
|
19 711
|
|
| Current Portion of Long-Term Debt |
348
|
0
|
0
|
0
|
0
|
2 000
|
0
|
250
|
138
|
0
|
6 682
|
4 973
|
520
|
20 408
|
19 944
|
12 575
|
4 463
|
38 450
|
38 573
|
19 321
|
20 829
|
14 697
|
11 168
|
39 094
|
|
| Other Current Liabilities |
578
|
798
|
1 469
|
926
|
1 434
|
4 820
|
491
|
1 312
|
1 445
|
944
|
6 252
|
2 382
|
3 865
|
11 378
|
961
|
3 858
|
385
|
4 434
|
1 665
|
4 591
|
7 068
|
7 782
|
3 305
|
10 853
|
|
| Total Current Liabilities |
4 786
|
4 670
|
8 424
|
10 101
|
13 475
|
18 218
|
14 865
|
16 936
|
22 028
|
34 230
|
68 293
|
79 405
|
16 338
|
43 160
|
25 765
|
21 581
|
12 593
|
48 327
|
42 955
|
30 090
|
33 321
|
27 035
|
40 599
|
72 823
|
|
| Long-Term Debt |
665
|
0
|
0
|
0
|
0
|
0
|
0
|
4 002
|
0
|
6 802
|
216
|
3 169
|
18 310
|
0
|
0
|
13 848
|
30 755
|
8 792
|
10 449
|
9 512
|
2 352
|
1 957
|
1 586
|
880
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
178
|
0
|
905
|
748
|
966
|
527
|
578
|
0
|
0
|
0
|
0
|
0
|
3 623
|
0
|
0
|
0
|
0
|
3 092
|
3 422
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359
|
382
|
451
|
0
|
0
|
9 435
|
340
|
1 376
|
1 614
|
2 045
|
17 725
|
13 126
|
|
| Other Liabilities |
564
|
774
|
748
|
1 021
|
764
|
1 000
|
1 037
|
1 173
|
1 114
|
511
|
1 253
|
1 496
|
360
|
742
|
1 372
|
1 471
|
1 928
|
1 657
|
1 887
|
2 069
|
1 835
|
1 995
|
3 706
|
3 711
|
|
| Total Liabilities |
6 015
N/A
|
5 444
-9%
|
9 172
+68%
|
11 122
+21%
|
14 239
+28%
|
19 396
+36%
|
15 902
-18%
|
23 015
+45%
|
23 890
+4%
|
42 509
+78%
|
70 289
+65%
|
84 648
+20%
|
34 649
-59%
|
43 519
+26%
|
26 687
-39%
|
36 899
+38%
|
45 277
+23%
|
71 834
+59%
|
54 951
-24%
|
40 295
-27%
|
35 894
-11%
|
28 942
-19%
|
66 707
+130%
|
93 962
+41%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 800
|
4 000
|
4 000
|
4 000
|
5 800
|
5 800
|
5 800
|
5 800
|
7 092
|
7 092
|
7 092
|
7 092
|
2 413
|
4 006
|
4 006
|
5 554
|
7 470
|
8 889
|
9 469
|
13 826
|
14 568
|
16 284
|
17 446
|
19 400
|
|
| Retained Earnings |
4 036
|
5 785
|
6 476
|
7 604
|
7 595
|
6 526
|
5 811
|
6 021
|
7 537
|
10 820
|
2 410
|
13 186
|
26 320
|
22 391
|
20 505
|
23 700
|
33 817
|
4 576
|
36 367
|
45 201
|
86 517
|
97 340
|
93 317
|
132 623
|
|
| Additional Paid In Capital |
2 096
|
5 819
|
5 819
|
5 819
|
8 386
|
8 386
|
8 386
|
8 550
|
11 271
|
11 269
|
11 266
|
11 297
|
16 464
|
21 190
|
21 190
|
56 221
|
102 565
|
116 551
|
127 056
|
152 194
|
159 402
|
172 022
|
174 864
|
178 910
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
3
|
98
|
148
|
44
|
4 718
|
4 869
|
74
|
4 392
|
16
|
3
|
0
|
0
|
0
|
1 025
|
4 839
|
4 756
|
5 017
|
5 139
|
5 419
|
5 440
|
6 807
|
|
| Treasury Stock |
0
|
0
|
1 281
|
1 623
|
1 623
|
1 744
|
2 614
|
3 148
|
3 193
|
3 193
|
3 193
|
3 193
|
11
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 459
|
1 401
|
1 508
|
9 785
|
4 176
|
4 165
|
8 297
|
1 322
|
1 626
|
2 250
|
2 469
|
3 071
|
3 362
|
3 322
|
3 663
|
|
| Total Equity |
8 932
N/A
|
15 604
+75%
|
15 014
-4%
|
15 798
+5%
|
20 257
+28%
|
19 116
-6%
|
17 338
-9%
|
21 941
+27%
|
27 576
+26%
|
24 603
-11%
|
20 566
-16%
|
518
-97%
|
2 334
+351%
|
6 981
+199%
|
8 856
+27%
|
46 372
+424%
|
76 505
+65%
|
127 318
+66%
|
107 154
-16%
|
128 295
+20%
|
95 652
-25%
|
99 736
+4%
|
107 745
+8%
|
76 147
-29%
|
|
| Total Liabilities & Equity |
14 947
N/A
|
21 048
+41%
|
24 186
+15%
|
26 920
+11%
|
34 496
+28%
|
38 512
+12%
|
33 240
-14%
|
44 957
+35%
|
51 466
+14%
|
67 112
+30%
|
90 855
+35%
|
85 166
-6%
|
36 984
-57%
|
50 501
+37%
|
35 542
-30%
|
83 271
+134%
|
121 782
+46%
|
199 152
+64%
|
162 105
-19%
|
168 590
+4%
|
131 546
-22%
|
128 678
-2%
|
174 452
+36%
|
170 109
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
15
|
13
|
13
|
18
|
18
|
18
|
17
|
21
|
21
|
21
|
21
|
24
|
40
|
40
|
56
|
75
|
89
|
95
|
138
|
146
|
163
|
174
|
194
|
|