Taewoong Co Ltd
KOSDAQ:044490
Balance Sheet
Balance Sheet Decomposition
Taewoong Co Ltd
Taewoong Co Ltd
Balance Sheet
Taewoong 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 |
4 643
|
3 468
|
2 429
|
5 654
|
4 729
|
3 966
|
16 095
|
79 610
|
87 760
|
84 476
|
33 893
|
12 830
|
10 902
|
38 419
|
45 672
|
51 025
|
38 358
|
10 969
|
19 188
|
45 482
|
21 830
|
36 098
|
26 036
|
22 616
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
26 036
|
22 616
|
|
| Cash Equivalents |
4 643
|
3 468
|
2 429
|
5 654
|
4 729
|
3 966
|
16 095
|
79 610
|
87 760
|
84 476
|
33 893
|
12 830
|
10 902
|
38 419
|
45 672
|
51 025
|
38 358
|
10 967
|
19 187
|
45 482
|
21 830
|
36 098
|
0
|
0
|
|
| Short-Term Investments |
590
|
307
|
108
|
1 013
|
0
|
0
|
0
|
0
|
0
|
0
|
163 000
|
186 360
|
133 980
|
129 379
|
96 538
|
93 897
|
114 230
|
79 956
|
61 899
|
30 433
|
38 051
|
3 351
|
1 508
|
0
|
|
| Total Receivables |
11 316
|
13 058
|
15 701
|
28 029
|
36 919
|
66 837
|
78 202
|
179 546
|
77 543
|
96 492
|
104 834
|
78 586
|
121 327
|
116 067
|
108 390
|
72 398
|
89 953
|
108 511
|
136 214
|
122 167
|
147 594
|
154 936
|
171 866
|
166 707
|
|
| Accounts Receivables |
11 301
|
12 626
|
15 564
|
27 892
|
36 449
|
66 302
|
77 634
|
179 023
|
70 512
|
96 338
|
104 517
|
78 410
|
116 232
|
115 057
|
105 442
|
71 615
|
88 498
|
96 144
|
109 598
|
109 913
|
140 314
|
147 570
|
164 610
|
157 523
|
|
| Other Receivables |
15
|
432
|
137
|
137
|
470
|
535
|
568
|
523
|
7 031
|
154
|
317
|
176
|
5 095
|
1 010
|
2 948
|
783
|
1 455
|
12 367
|
26 616
|
12 253
|
7 280
|
7 366
|
7 256
|
9 184
|
|
| Inventory |
6 113
|
8 181
|
13 614
|
12 352
|
32 627
|
19 624
|
61 266
|
235 486
|
116 676
|
150 566
|
181 453
|
125 696
|
122 953
|
92 027
|
74 866
|
85 947
|
98 717
|
169 031
|
145 964
|
132 058
|
113 368
|
129 221
|
125 786
|
113 935
|
|
| Other Current Assets |
238
|
190
|
414
|
1 138
|
833
|
1 898
|
5 031
|
19 475
|
1 609
|
3 349
|
5 306
|
3 042
|
3 876
|
2 777
|
3 843
|
27 889
|
32 553
|
34 567
|
20 673
|
16 226
|
13 715
|
6 574
|
4 303
|
2 227
|
|
| Total Current Assets |
22 901
|
25 205
|
32 267
|
48 187
|
75 109
|
92 325
|
160 594
|
514 116
|
283 588
|
334 883
|
488 486
|
406 514
|
393 039
|
378 670
|
329 309
|
331 156
|
373 812
|
403 033
|
383 938
|
346 365
|
334 558
|
330 181
|
329 499
|
305 485
|
|
| PP&E Net |
36 117
|
33 679
|
33 965
|
46 012
|
43 627
|
61 259
|
97 554
|
211 646
|
205 127
|
242 450
|
236 156
|
226 154
|
224 429
|
353 204
|
498 293
|
612 764
|
593 288
|
585 801
|
559 314
|
432 996
|
418 559
|
406 095
|
394 673
|
487 857
|
|
| PP&E Gross |
36 117
|
33 679
|
33 965
|
46 012
|
43 627
|
61 259
|
97 554
|
211 646
|
205 127
|
242 450
|
236 156
|
226 154
|
224 429
|
353 204
|
498 293
|
612 764
|
593 288
|
585 801
|
0
|
432 996
|
418 559
|
406 095
|
394 673
|
487 857
|
|
| Accumulated Depreciation |
9 712
|
15 505
|
20 247
|
24 636
|
34 203
|
42 793
|
52 941
|
31 991
|
64 011
|
40 969
|
52 813
|
64 997
|
76 554
|
87 651
|
98 853
|
114 655
|
145 707
|
176 945
|
0
|
353 582
|
372 267
|
392 833
|
411 872
|
427 220
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
435
|
435
|
435
|
670
|
670
|
670
|
670
|
670
|
615
|
630
|
402
|
400
|
1 743
|
376
|
376
|
376
|
376
|
376
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 700
|
2 700
|
2 703
|
2 707
|
2 012
|
2 026
|
2 704
|
2 469
|
238
|
0
|
0
|
492
|
0
|
0
|
|
| Long-Term Investments |
622
|
940
|
1 553
|
1 599
|
1 297
|
2 063
|
5 894
|
5 726
|
5 935
|
17 583
|
27 832
|
27 913
|
28 165
|
28 468
|
28 902
|
29 813
|
31 037
|
38 491
|
35 451
|
20 628
|
18 080
|
21 759
|
17 977
|
18 204
|
|
| Other Long-Term Assets |
33
|
23
|
23
|
23
|
23
|
23
|
26
|
197
|
277
|
186
|
136
|
336
|
342
|
366
|
1 027
|
472
|
375
|
459
|
378
|
406
|
429
|
4
|
698
|
691
|
|
| Total Assets |
59 674
N/A
|
59 846
+0%
|
67 808
+13%
|
95 822
+41%
|
120 057
+25%
|
155 671
+30%
|
264 503
+70%
|
732 120
+177%
|
495 361
-32%
|
595 772
+20%
|
755 980
+27%
|
664 287
-12%
|
649 347
-2%
|
764 085
+18%
|
860 159
+13%
|
976 861
+14%
|
1 001 618
+3%
|
1 030 653
+3%
|
981 062
-5%
|
800 771
-18%
|
772 001
-4%
|
758 907
-2%
|
743 221
-2%
|
812 613
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 339
|
4 551
|
10 167
|
23 840
|
19 716
|
35 007
|
72 920
|
103 345
|
46 554
|
53 386
|
84 732
|
49 658
|
75 062
|
53 813
|
45 184
|
34 739
|
33 352
|
44 112
|
39 169
|
37 864
|
37 425
|
47 451
|
36 609
|
40 017
|
|
| Accrued Liabilities |
1 090
|
1 293
|
868
|
1 401
|
2 125
|
2 325
|
3 037
|
6 375
|
3 200
|
3 613
|
5 255
|
3 858
|
4 975
|
5 112
|
5 629
|
6 567
|
7 841
|
7 897
|
7 106
|
6 655
|
8 358
|
9 934
|
7 693
|
9 885
|
|
| Short-Term Debt |
5 032
|
7 782
|
9 247
|
5 330
|
14 369
|
0
|
0
|
180 999
|
6 693
|
48 406
|
70 490
|
96 354
|
23 622
|
37 677
|
5 488
|
957
|
0
|
33 329
|
44 985
|
24 695
|
0
|
0
|
19 580
|
25 000
|
|
| Current Portion of Long-Term Debt |
0
|
2 989
|
619
|
0
|
403
|
772
|
895
|
1 407
|
2 337
|
3 977
|
0
|
0
|
3 364
|
2 089
|
879
|
1 920
|
5 204
|
50 153
|
10 063
|
20 059
|
40 031
|
19 435
|
13 000
|
0
|
|
| Other Current Liabilities |
423
|
1 013
|
1 068
|
5 560
|
6 064
|
10 279
|
24 851
|
38 812
|
10 683
|
9 204
|
11 604
|
13 173
|
8 691
|
36 461
|
74 107
|
48 262
|
27 623
|
34 929
|
28 845
|
19 940
|
26 724
|
30 090
|
22 209
|
21 492
|
|
| Total Current Liabilities |
15 883
|
17 627
|
21 969
|
36 131
|
42 677
|
48 383
|
101 702
|
330 937
|
69 467
|
118 585
|
172 081
|
163 043
|
115 714
|
135 153
|
131 287
|
92 445
|
74 020
|
170 421
|
130 168
|
109 213
|
112 537
|
106 910
|
99 091
|
96 394
|
|
| Long-Term Debt |
12 170
|
8 067
|
7 969
|
8 890
|
6 172
|
10 408
|
16 403
|
23 727
|
21 488
|
16 193
|
97 750
|
7 710
|
4 347
|
9 401
|
104 067
|
206 734
|
256 197
|
204 409
|
230 090
|
190 031
|
150 000
|
140 000
|
104 000
|
65 000
|
|
| Deferred Income Tax |
965
|
932
|
1 036
|
1 100
|
2 818
|
2 275
|
1 681
|
20 551
|
18 762
|
26 884
|
29 258
|
28 207
|
25 513
|
42 710
|
40 152
|
41 291
|
39 733
|
45 562
|
48 788
|
26 651
|
27 027
|
27 025
|
23 335
|
39 631
|
|
| Other Liabilities |
332
|
639
|
896
|
1 292
|
51
|
42
|
872
|
714
|
185
|
1 422
|
1 042
|
1 422
|
1 450
|
1 863
|
2 669
|
2 128
|
2 922
|
7 290
|
10 645
|
7 856
|
6 873
|
3 577
|
4 369
|
7 120
|
|
| Total Liabilities |
29 350
N/A
|
27 265
-7%
|
31 870
+17%
|
47 412
+49%
|
51 718
+9%
|
61 108
+18%
|
120 658
+97%
|
375 929
+212%
|
109 902
-71%
|
163 085
+48%
|
300 132
+84%
|
200 382
-33%
|
147 024
-27%
|
189 127
+29%
|
278 175
+47%
|
342 597
+23%
|
372 871
+9%
|
427 682
+15%
|
419 691
-2%
|
333 751
-20%
|
296 437
-11%
|
277 512
-6%
|
230 795
-17%
|
208 145
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 860
|
7 860
|
7 860
|
7 860
|
7 860
|
7 860
|
7 894
|
8 305
|
8 305
|
8 305
|
8 305
|
8 305
|
9 083
|
9 083
|
9 083
|
10 004
|
10 004
|
10 004
|
10 004
|
10 004
|
10 004
|
10 004
|
10 004
|
10 004
|
|
| Retained Earnings |
16 599
|
18 856
|
22 213
|
34 684
|
54 613
|
80 838
|
128 711
|
201 461
|
231 836
|
350 454
|
366 005
|
374 160
|
379 987
|
386 767
|
393 793
|
407 587
|
402 070
|
370 314
|
335 498
|
242 262
|
251 733
|
253 819
|
287 880
|
309 791
|
|
| Additional Paid In Capital |
5 862
|
5 862
|
5 862
|
5 862
|
5 862
|
5 862
|
7 237
|
73 928
|
73 928
|
73 928
|
81 538
|
81 440
|
113 254
|
113 254
|
113 254
|
150 818
|
150 818
|
150 818
|
150 818
|
150 818
|
150 818
|
150 818
|
150 818
|
150 818
|
|
| Unrealized Security Profit/Loss |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
65 854
|
65 854
|
65 854
|
65 854
|
71 834
|
65 050
|
63 935
|
63 010
|
66 754
|
63 724
|
133 854
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72 493
|
71 386
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
30 324
N/A
|
32 581
+7%
|
35 938
+10%
|
48 409
+35%
|
68 338
+41%
|
94 562
+38%
|
143 845
+52%
|
356 191
+148%
|
385 458
+8%
|
432 687
+12%
|
455 848
+5%
|
463 905
+2%
|
502 324
+8%
|
574 958
+14%
|
581 984
+1%
|
634 263
+9%
|
628 746
-1%
|
602 971
-4%
|
561 371
-7%
|
467 019
-17%
|
475 564
+2%
|
481 395
+1%
|
512 426
+6%
|
604 467
+18%
|
|
| Total Liabilities & Equity |
59 674
N/A
|
59 846
+0%
|
67 808
+13%
|
95 822
+41%
|
120 057
+25%
|
155 671
+30%
|
264 503
+70%
|
732 120
+177%
|
495 361
-32%
|
595 772
+20%
|
755 980
+27%
|
664 287
-12%
|
649 347
-2%
|
764 085
+18%
|
860 159
+13%
|
976 861
+14%
|
1 001 618
+3%
|
1 030 653
+3%
|
981 062
-5%
|
800 771
-18%
|
772 001
-4%
|
758 907
-2%
|
743 221
-2%
|
812 613
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|