Wooriro Co Ltd
KOSDAQ:046970
Balance Sheet
Balance Sheet Decomposition
Wooriro Co Ltd
Wooriro Co Ltd
Balance Sheet
Wooriro Co Ltd
| 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 |
1 385
|
767
|
2 221
|
3 052
|
3 800
|
2 789
|
3 610
|
4 634
|
2 098
|
931
|
3 303
|
3 158
|
3
|
3
|
16 711
|
10 254
|
|
| Cash |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
4
|
6
|
3
|
3
|
16 711
|
10 254
|
|
| Cash Equivalents |
1 385
|
767
|
2 221
|
3 052
|
3 798
|
2 787
|
3 610
|
4 634
|
2 098
|
931
|
3 299
|
3 152
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
143
|
170
|
0
|
13 324
|
10 363
|
9 797
|
11 063
|
11 577
|
7 129
|
12 535
|
8 461
|
8 089
|
13 970
|
8 985
|
6 713
|
7 489
|
|
| Total Receivables |
3 247
|
4 938
|
6 729
|
5 162
|
3 301
|
6 947
|
8 848
|
9 260
|
7 149
|
11 540
|
12 768
|
7 143
|
9 462
|
8 453
|
5 390
|
8 599
|
|
| Accounts Receivables |
3 220
|
4 933
|
6 714
|
4 924
|
3 226
|
4 747
|
8 759
|
9 148
|
7 062
|
11 426
|
11 724
|
5 289
|
7 483
|
5 753
|
4 586
|
5 041
|
|
| Other Receivables |
27
|
5
|
15
|
238
|
75
|
2 200
|
89
|
112
|
87
|
114
|
1 044
|
1 854
|
1 979
|
2 700
|
803
|
3 558
|
|
| Inventory |
856
|
1 045
|
2 531
|
5 468
|
3 498
|
4 074
|
9 560
|
7 457
|
9 397
|
11 615
|
10 321
|
11 492
|
14 507
|
16 992
|
12 904
|
16 336
|
|
| Other Current Assets |
429
|
419
|
436
|
169
|
75
|
322
|
596
|
2 247
|
1 227
|
1 015
|
875
|
404
|
148
|
6 359
|
4 042
|
3 352
|
|
| Total Current Assets |
6 059
|
7 339
|
11 916
|
27 176
|
21 037
|
23 930
|
33 677
|
35 176
|
26 999
|
37 636
|
35 729
|
30 285
|
45 402
|
45 944
|
45 760
|
46 030
|
|
| PP&E Net |
3 190
|
12 787
|
16 253
|
16 470
|
15 261
|
13 521
|
13 995
|
12 941
|
12 674
|
13 555
|
14 993
|
10 581
|
9 277
|
11 370
|
10 867
|
9 200
|
|
| PP&E Gross |
3 190
|
12 787
|
16 253
|
16 470
|
15 261
|
13 521
|
0
|
0
|
0
|
0
|
14 993
|
10 581
|
9 277
|
11 370
|
10 867
|
9 200
|
|
| Accumulated Depreciation |
7 413
|
8 265
|
9 508
|
11 248
|
10 804
|
12 803
|
0
|
0
|
0
|
0
|
21 165
|
22 642
|
22 218
|
22 322
|
24 247
|
26 477
|
|
| Intangible Assets |
2 687
|
2 153
|
1 582
|
2 103
|
8
|
674
|
6 785
|
7 264
|
4 262
|
5 281
|
3 946
|
1 800
|
814
|
599
|
277
|
212
|
|
| Goodwill |
0
|
841
|
841
|
841
|
0
|
0
|
0
|
0
|
0
|
0
|
1 130
|
1 027
|
1 027
|
339
|
0
|
0
|
|
| Note Receivable |
57
|
151
|
44
|
85
|
0
|
20
|
900
|
2 718
|
1 423
|
1 449
|
0
|
1 004
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
178
|
348
|
845
|
1 559
|
1 145
|
367
|
11 804
|
7 678
|
16 057
|
22 370
|
20 865
|
16 892
|
4 347
|
2 097
|
2 976
|
3 994
|
|
| Other Long-Term Assets |
273
|
29
|
10
|
129
|
78
|
3 025
|
0
|
0
|
0
|
0
|
1 502
|
1 608
|
1 159
|
625
|
311
|
574
|
|
| Other Assets |
0
|
841
|
841
|
841
|
0
|
0
|
0
|
0
|
0
|
0
|
1 130
|
1 027
|
1 027
|
339
|
0
|
0
|
|
| Total Assets |
12 444
N/A
|
23 647
+90%
|
31 490
+33%
|
48 363
+54%
|
37 529
-22%
|
41 536
+11%
|
67 161
+62%
|
65 777
-2%
|
61 416
-7%
|
80 290
+31%
|
78 164
-3%
|
63 199
-19%
|
62 027
-2%
|
60 975
-2%
|
60 190
-1%
|
60 010
0%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
545
|
644
|
521
|
504
|
1 214
|
2 366
|
5 740
|
5 139
|
5 721
|
9 708
|
9 862
|
5 698
|
5 612
|
3 414
|
1 380
|
5 904
|
|
| Accrued Liabilities |
307
|
501
|
555
|
683
|
535
|
577
|
0
|
0
|
0
|
0
|
1 111
|
1 138
|
808
|
847
|
813
|
723
|
|
| Short-Term Debt |
0
|
3 190
|
2 973
|
100
|
2 100
|
1 000
|
10 094
|
8 386
|
14 971
|
17 532
|
16 554
|
15 366
|
10 560
|
9 660
|
9 160
|
9 130
|
|
| Current Portion of Long-Term Debt |
2 725
|
1 377
|
627
|
259
|
682
|
5 701
|
12 775
|
11 079
|
4 386
|
16 513
|
17 554
|
14 277
|
276
|
317
|
169
|
175
|
|
| Other Current Liabilities |
889
|
2 134
|
1 838
|
736
|
1 608
|
1 168
|
1 697
|
1 430
|
1 754
|
966
|
2 521
|
3 774
|
3 524
|
6 868
|
1 385
|
1 253
|
|
| Total Current Liabilities |
4 466
|
7 845
|
6 514
|
2 282
|
6 138
|
10 813
|
30 306
|
26 032
|
26 832
|
44 719
|
47 602
|
40 253
|
20 781
|
21 107
|
12 906
|
17 186
|
|
| Long-Term Debt |
2 320
|
7 788
|
7 121
|
4 353
|
3 051
|
6 447
|
5 381
|
4 404
|
550
|
27
|
364
|
121
|
417
|
569
|
441
|
495
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
778
|
654
|
256
|
123
|
1 489
|
2 538
|
2 735
|
0
|
0
|
399
|
|
| Other Liabilities |
841
|
457
|
714
|
503
|
328
|
1 150
|
1 403
|
1 800
|
1 448
|
1 355
|
2 446
|
2 664
|
3 108
|
1 641
|
1 760
|
2 136
|
|
| Total Liabilities |
7 627
N/A
|
16 089
+111%
|
14 349
-11%
|
7 138
-50%
|
9 518
+33%
|
18 410
+93%
|
37 869
+106%
|
32 890
-13%
|
29 087
-12%
|
45 978
+58%
|
48 924
+6%
|
40 500
-17%
|
21 570
-47%
|
23 316
+8%
|
15 107
-35%
|
20 215
+34%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 903
|
2 147
|
2 328
|
3 470
|
3 470
|
3 470
|
8 461
|
9 320
|
11 656
|
12 396
|
13 202
|
14 082
|
16 025
|
16 025
|
21 912
|
21 912
|
|
| Retained Earnings |
2 412
|
5 344
|
13 211
|
15 590
|
2 377
|
2 751
|
777
|
697
|
10 253
|
12 433
|
21 489
|
30 748
|
19 051
|
21 849
|
27 439
|
32 616
|
|
| Additional Paid In Capital |
0
|
67
|
1 600
|
22 163
|
22 163
|
22 551
|
23 476
|
26 141
|
33 215
|
36 224
|
39 601
|
40 875
|
45 300
|
45 300
|
52 373
|
52 373
|
|
| Unrealized Security Profit/Loss |
502
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 877
|
1 877
|
1 877
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
2
|
2
|
2
|
144
|
1 869
|
1 877
|
2 289
|
1 873
|
197
|
367
|
60
|
1 817
|
1 763
|
1 875
|
|
| Total Equity |
4 816
N/A
|
7 558
+57%
|
17 141
+127%
|
41 225
+141%
|
28 012
-32%
|
23 126
-17%
|
29 292
+27%
|
32 887
+12%
|
32 329
-2%
|
34 313
+6%
|
29 241
-15%
|
22 699
-22%
|
40 456
+78%
|
37 659
-7%
|
45 084
+20%
|
39 795
-12%
|
|
| Total Liabilities & Equity |
12 444
N/A
|
23 647
+90%
|
31 490
+33%
|
48 363
+54%
|
37 529
-22%
|
41 536
+11%
|
67 161
+62%
|
65 777
-2%
|
61 416
-7%
|
80 290
+31%
|
78 164
-3%
|
63 199
-19%
|
62 027
-2%
|
60 975
-2%
|
60 190
-1%
|
60 010
0%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
8
|
9
|
10
|
14
|
14
|
14
|
16
|
18
|
23
|
24
|
26
|
28
|
32
|
32
|
43
|
43
|
|