Sungwoo Techron Co
KOSDAQ:045300
Balance Sheet
Balance Sheet Decomposition
Sungwoo Techron Co
Sungwoo Techron Co
Balance Sheet
Sungwoo Techron Co
| 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 |
252
|
1 106
|
1 536
|
459
|
1 559
|
1 223
|
1 586
|
3 070
|
1 950
|
2 195
|
2 080
|
1 260
|
2 989
|
3 312
|
2 531
|
7 028
|
7 716
|
9 048
|
11 185
|
21 410
|
31 062
|
13 010
|
10 673
|
17 050
|
|
| Cash Equivalents |
252
|
1 106
|
1 536
|
459
|
1 559
|
1 223
|
1 586
|
3 070
|
1 950
|
2 195
|
2 080
|
1 260
|
2 989
|
3 312
|
2 531
|
7 028
|
7 716
|
9 048
|
11 185
|
21 410
|
31 062
|
13 010
|
10 673
|
17 050
|
|
| Short-Term Investments |
4 575
|
1 338
|
3 521
|
3 124
|
4 634
|
2 038
|
970
|
1 179
|
2 651
|
3 158
|
9 106
|
11 517
|
11 334
|
9 719
|
9 369
|
10 964
|
15 751
|
14 586
|
14 630
|
7 469
|
4 223
|
13 327
|
9 790
|
8 912
|
|
| Total Receivables |
1 862
|
3 392
|
3 362
|
4 338
|
6 866
|
5 939
|
7 219
|
5 085
|
7 450
|
3 453
|
1 782
|
2 453
|
2 713
|
2 513
|
3 748
|
4 425
|
8 244
|
3 500
|
5 031
|
6 338
|
4 833
|
5 266
|
5 057
|
5 631
|
|
| Accounts Receivables |
1 826
|
3 205
|
3 280
|
4 092
|
6 472
|
4 902
|
6 843
|
4 443
|
6 872
|
2 925
|
1 471
|
2 408
|
2 635
|
2 502
|
3 655
|
4 424
|
8 244
|
3 500
|
5 003
|
6 306
|
4 809
|
5 263
|
5 018
|
5 579
|
|
| Other Receivables |
36
|
187
|
82
|
246
|
394
|
1 037
|
376
|
642
|
578
|
528
|
311
|
45
|
78
|
11
|
93
|
1
|
0
|
0
|
28
|
32
|
24
|
3
|
39
|
52
|
|
| Inventory |
195
|
0
|
0
|
7 323
|
5 473
|
6 178
|
4 940
|
5 404
|
5 821
|
386
|
355
|
736
|
426
|
12
|
12
|
0
|
0
|
0
|
61
|
1 545
|
1 888
|
846
|
3 138
|
2 451
|
|
| Other Current Assets |
18
|
5
|
9
|
1 245
|
187
|
252
|
328
|
168
|
105
|
37
|
230
|
4 479
|
226
|
8
|
265
|
12
|
23
|
16
|
13
|
49
|
117
|
20
|
35
|
49
|
|
| Total Current Assets |
6 903
|
5 840
|
8 427
|
16 489
|
18 718
|
15 631
|
15 043
|
14 906
|
17 977
|
9 230
|
13 554
|
20 445
|
17 688
|
15 564
|
15 923
|
22 429
|
31 734
|
27 150
|
30 920
|
36 811
|
42 123
|
32 469
|
28 691
|
34 093
|
|
| PP&E Net |
4 549
|
5 452
|
6 114
|
22 701
|
22 425
|
24 963
|
29 723
|
34 651
|
32 860
|
32 483
|
33 896
|
29 435
|
39 600
|
39 441
|
37 843
|
36 458
|
35 991
|
35 749
|
34 743
|
34 578
|
38 956
|
46 767
|
44 505
|
44 112
|
|
| PP&E Gross |
4 549
|
5 452
|
6 114
|
22 701
|
22 425
|
24 963
|
29 723
|
34 651
|
32 860
|
32 483
|
33 896
|
29 435
|
39 600
|
0
|
37 843
|
0
|
0
|
0
|
34 743
|
34 578
|
38 956
|
46 767
|
44 505
|
44 112
|
|
| Accumulated Depreciation |
1 211
|
1 714
|
2 372
|
41 204
|
44 874
|
46 636
|
49 915
|
49 371
|
52 868
|
11 643
|
13 464
|
15 509
|
17 394
|
0
|
21 937
|
0
|
0
|
0
|
26 048
|
27 162
|
28 568
|
30 163
|
32 634
|
35 894
|
|
| Intangible Assets |
0
|
137
|
137
|
1 724
|
1 187
|
761
|
892
|
823
|
1 161
|
292
|
182
|
124
|
116
|
108
|
101
|
109
|
106
|
154
|
152
|
148
|
298
|
298
|
298
|
298
|
|
| Goodwill |
0
|
0
|
0
|
1 280
|
1 231
|
1 136
|
0
|
0
|
820
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
178
|
367
|
32
|
425
|
88
|
20
|
20
|
421
|
282
|
0
|
0
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
14
|
13
|
159
|
756
|
1 721
|
5 433
|
3 824
|
2 932
|
3 441
|
5 388
|
2 070
|
1 397
|
2 853
|
2 979
|
2 396
|
3 348
|
4 029
|
7 031
|
9 264
|
8 440
|
6 282
|
13 059
|
19 872
|
20 172
|
|
| Other Long-Term Assets |
69
|
39
|
0
|
241
|
225
|
225
|
1 811
|
2 556
|
2 844
|
758
|
484
|
537
|
3
|
0
|
0
|
0
|
0
|
0
|
146
|
150
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
1 280
|
1 231
|
1 136
|
0
|
0
|
820
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
11 713
N/A
|
11 848
+1%
|
14 868
+25%
|
41 057
+176%
|
43 132
+5%
|
45 897
+6%
|
51 313
+12%
|
56 291
+10%
|
57 746
+3%
|
48 150
-17%
|
50 186
+4%
|
51 938
+3%
|
60 261
+16%
|
58 092
-4%
|
56 320
-3%
|
62 343
+11%
|
71 860
+15%
|
70 084
-2%
|
75 225
+7%
|
80 128
+7%
|
87 660
+9%
|
92 594
+6%
|
93 366
+1%
|
98 675
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
621
|
385
|
1 951
|
1 393
|
1 460
|
2 344
|
3 037
|
1 690
|
1 921
|
1 646
|
1 257
|
1 915
|
2 144
|
3 605
|
1 570
|
4 449
|
6 296
|
3 768
|
2 646
|
2 290
|
2 429
|
1 719
|
2 538
|
3 113
|
|
| Accrued Liabilities |
21
|
13
|
24
|
139
|
70
|
100
|
167
|
113
|
181
|
120
|
114
|
161
|
168
|
0
|
227
|
0
|
0
|
0
|
424
|
449
|
653
|
623
|
617
|
701
|
|
| Short-Term Debt |
300
|
0
|
0
|
2 619
|
4 852
|
8 316
|
9 909
|
13 702
|
16 901
|
8 760
|
12 018
|
13 954
|
10 780
|
0
|
15 964
|
15 936
|
0
|
0
|
0
|
15 000
|
13 000
|
10 500
|
12 000
|
13 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
737
|
740
|
648
|
437
|
756
|
1 033
|
4 000
|
225
|
6 165
|
6 465
|
16 941
|
0
|
0
|
15 900
|
15 000
|
15 008
|
10
|
10
|
21
|
12
|
21
|
|
| Other Current Liabilities |
239
|
608
|
585
|
2 249
|
2 959
|
2 854
|
4 987
|
4 237
|
4 511
|
1 993
|
1 919
|
1 498
|
1 688
|
196
|
1 585
|
477
|
3 027
|
1 379
|
3 796
|
5 771
|
6 430
|
4 451
|
6 227
|
6 668
|
|
| Total Current Liabilities |
1 180
|
1 006
|
2 560
|
7 137
|
10 080
|
14 262
|
18 537
|
20 497
|
24 547
|
16 519
|
15 533
|
23 693
|
21 245
|
20 742
|
19 346
|
20 861
|
25 223
|
20 147
|
21 874
|
23 520
|
22 522
|
17 314
|
21 393
|
23 503
|
|
| Long-Term Debt |
0
|
0
|
0
|
2 389
|
1 212
|
2 052
|
4 127
|
8 616
|
7 144
|
7 723
|
8 295
|
1 727
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
12
|
1 525
|
13
|
971
|
|
| Deferred Income Tax |
0
|
0
|
169
|
511
|
393
|
146
|
0
|
0
|
0
|
64
|
38
|
55
|
2 651
|
2 084
|
1 614
|
2 095
|
1 871
|
1 911
|
2 555
|
2 513
|
3 114
|
3 676
|
3 097
|
3 327
|
|
| Minority Interest |
0
|
0
|
0
|
14 551
|
11 796
|
9 488
|
7 030
|
5 247
|
5 440
|
371
|
342
|
331
|
303
|
305
|
306
|
291
|
377
|
398
|
422
|
470
|
540
|
1 058
|
1 051
|
1 063
|
|
| Other Liabilities |
268
|
326
|
286
|
2 195
|
2 308
|
1 931
|
3 033
|
3 666
|
1 939
|
1 536
|
1 023
|
1 597
|
1 578
|
2 047
|
2 751
|
3 108
|
2 179
|
1 396
|
53
|
0
|
80
|
83
|
104
|
127
|
|
| Total Liabilities |
1 448
N/A
|
1 331
-8%
|
3 014
+126%
|
26 783
+789%
|
25 790
-4%
|
27 879
+8%
|
32 727
+17%
|
38 027
+16%
|
39 069
+3%
|
26 213
-33%
|
25 231
-4%
|
27 403
+9%
|
25 939
-5%
|
25 177
-3%
|
24 017
-5%
|
26 356
+10%
|
29 650
+12%
|
23 852
-20%
|
24 904
+4%
|
26 525
+7%
|
26 268
-1%
|
23 656
-10%
|
25 659
+8%
|
28 991
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 900
|
2 900
|
2 900
|
2 978
|
2 978
|
2 978
|
2 978
|
2 978
|
3 123
|
3 278
|
3 374
|
3 470
|
3 635
|
3 808
|
3 989
|
4 180
|
4 400
|
4 527
|
4 614
|
4 703
|
4 793
|
4 886
|
4 980
|
5 076
|
|
| Retained Earnings |
3 619
|
4 430
|
6 142
|
8 499
|
9 990
|
10 641
|
11 456
|
11 196
|
11 464
|
14 531
|
17 769
|
17 254
|
17 632
|
16 013
|
15 487
|
18 677
|
24 501
|
28 567
|
32 350
|
35 652
|
40 761
|
45 074
|
43 558
|
45 701
|
|
| Additional Paid In Capital |
3 746
|
3 802
|
3 802
|
3 828
|
4 374
|
4 374
|
4 356
|
4 338
|
4 338
|
3 745
|
3 745
|
3 745
|
3 745
|
3 810
|
3 745
|
3 808
|
3 806
|
3 803
|
3 745
|
3 745
|
3 745
|
3 745
|
3 745
|
3 745
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
11
|
0
|
0
|
24
|
205
|
0
|
0
|
0
|
0
|
0
|
9 245
|
0
|
9 017
|
0
|
0
|
0
|
9 556
|
9 448
|
12 045
|
15 199
|
15 403
|
15 151
|
|
| Treasury Stock |
0
|
615
|
979
|
1 032
|
0
|
0
|
0
|
45
|
45
|
210
|
526
|
527
|
528
|
0
|
529
|
0
|
0
|
0
|
538
|
540
|
546
|
559
|
571
|
582
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
203
|
593
|
593
|
593
|
593
|
9 283
|
593
|
9 323
|
9 502
|
9 335
|
593
|
593
|
593
|
593
|
593
|
593
|
|
| Total Equity |
10 264
N/A
|
10 517
+2%
|
11 854
+13%
|
14 274
+20%
|
17 342
+21%
|
18 018
+4%
|
18 586
+3%
|
18 264
-2%
|
18 677
+2%
|
21 937
+17%
|
24 955
+14%
|
24 535
-2%
|
34 322
+40%
|
32 914
-4%
|
32 303
-2%
|
35 987
+11%
|
42 209
+17%
|
46 232
+10%
|
50 321
+9%
|
53 602
+7%
|
61 392
+15%
|
68 938
+12%
|
67 708
-2%
|
69 684
+3%
|
|
| Total Liabilities & Equity |
11 713
N/A
|
11 848
+1%
|
14 868
+25%
|
41 057
+176%
|
43 132
+5%
|
45 897
+6%
|
51 313
+12%
|
56 291
+10%
|
57 746
+3%
|
48 150
-17%
|
50 186
+4%
|
51 938
+3%
|
60 261
+16%
|
58 092
-4%
|
56 320
-3%
|
62 343
+11%
|
71 860
+15%
|
70 084
-2%
|
75 225
+7%
|
80 128
+7%
|
87 660
+9%
|
92 594
+6%
|
93 366
+1%
|
98 675
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|