Osung Advanced Materials Co Ltd
KOSDAQ:052420
Balance Sheet
Balance Sheet Decomposition
Osung Advanced Materials Co Ltd
Osung Advanced Materials Co Ltd
Balance Sheet
Osung Advanced Materials Co Ltd
| Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
558
|
9 587
|
1 931
|
3 649
|
3 595
|
12 967
|
4 599
|
3 022
|
5 674
|
40 835
|
24 417
|
14 542
|
3 546
|
3 808
|
5 141
|
4 917
|
16 529
|
31 852
|
34 345
|
72 570
|
57 791
|
66 478
|
66 305
|
72 688
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
4
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Equivalents |
558
|
9 587
|
1 931
|
3 649
|
3 595
|
12 967
|
4 599
|
3 022
|
5 674
|
40 835
|
24 417
|
14 542
|
3 546
|
3 808
|
5 141
|
4 911
|
16 521
|
31 848
|
34 345
|
72 570
|
57 789
|
66 478
|
66 305
|
72 688
|
|
| Short-Term Investments |
125
|
1 123
|
791
|
730
|
393
|
344
|
1 615
|
20 117
|
2 315
|
2 334
|
9 361
|
19 439
|
1 495
|
308
|
347
|
405
|
262
|
6 588
|
7 714
|
17 246
|
6 628
|
14 005
|
6 744
|
6 000
|
|
| Total Receivables |
2 853
|
2 830
|
6 108
|
8 382
|
12 040
|
6 591
|
10 445
|
11 336
|
14 328
|
29 047
|
32 326
|
17 594
|
19 076
|
22 095
|
12 927
|
9 346
|
6 354
|
9 545
|
9 711
|
12 041
|
13 050
|
19 239
|
21 873
|
17 510
|
|
| Accounts Receivables |
2 829
|
2 743
|
6 037
|
8 353
|
11 277
|
6 565
|
9 686
|
9 185
|
14 122
|
28 543
|
30 344
|
16 082
|
15 753
|
17 342
|
11 545
|
7 185
|
6 010
|
7 806
|
5 930
|
9 283
|
10 899
|
16 936
|
17 910
|
13 432
|
|
| Other Receivables |
24
|
87
|
71
|
29
|
763
|
26
|
759
|
2 151
|
206
|
504
|
1 982
|
1 512
|
3 323
|
4 753
|
1 382
|
2 161
|
344
|
1 739
|
3 781
|
2 758
|
2 151
|
2 302
|
3 963
|
4 078
|
|
| Inventory |
1 579
|
1 136
|
1 683
|
483
|
1 658
|
390
|
434
|
2 825
|
7 931
|
11 089
|
15 639
|
18 414
|
28 965
|
12 076
|
14 662
|
2 908
|
2 160
|
2 765
|
5 061
|
4 040
|
6 962
|
35 401
|
20 261
|
14 597
|
|
| Other Current Assets |
179
|
115
|
122
|
220
|
421
|
290
|
5 832
|
156
|
4 879
|
9 404
|
6 316
|
16 708
|
26 264
|
3 136
|
2 434
|
1 284
|
1 274
|
786
|
1 403
|
2 579
|
1 152
|
866
|
5 925
|
478
|
|
| Total Current Assets |
5 294
|
14 790
|
10 635
|
13 464
|
18 107
|
20 582
|
22 924
|
37 456
|
35 128
|
92 709
|
88 059
|
86 698
|
79 347
|
41 422
|
35 510
|
18 860
|
26 578
|
51 536
|
58 234
|
108 475
|
85 582
|
135 988
|
121 107
|
111 274
|
|
| PP&E Net |
3 424
|
6 475
|
6 644
|
6 838
|
14 710
|
20 659
|
19 854
|
34 410
|
39 171
|
317 293
|
433 405
|
158 268
|
170 552
|
121 795
|
96 112
|
35 166
|
33 406
|
42 719
|
41 836
|
27 072
|
36 869
|
36 415
|
34 357
|
33 044
|
|
| PP&E Gross |
3 424
|
6 475
|
6 644
|
6 838
|
14 710
|
20 659
|
19 854
|
34 410
|
39 171
|
317 293
|
433 405
|
158 268
|
170 552
|
121 795
|
96 112
|
35 166
|
33 406
|
42 719
|
41 836
|
27 072
|
36 869
|
36 415
|
34 357
|
33 044
|
|
| Accumulated Depreciation |
578
|
733
|
1 074
|
1 405
|
1 899
|
2 495
|
2 967
|
8 797
|
12 877
|
16 538
|
30 694
|
26 526
|
45 934
|
97 228
|
124 299
|
28 661
|
30 040
|
31 843
|
32 584
|
29 483
|
29 651
|
33 311
|
36 374
|
39 574
|
|
| Intangible Assets |
1 418
|
1 880
|
1 986
|
1 569
|
1 497
|
2 163
|
2 704
|
4 054
|
5 545
|
10 534
|
13 193
|
13 139
|
8 571
|
3 241
|
2 427
|
3 108
|
1 650
|
325
|
790
|
584
|
417
|
257
|
127
|
289
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 868
|
12 928
|
11 988
|
10 224
|
10 224
|
10 224
|
10 224
|
3 109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
387
|
202
|
249
|
379
|
412
|
138
|
180
|
1 341
|
1 154
|
1 590
|
1 790
|
11 246
|
1 568
|
1 456
|
716
|
286
|
233
|
141
|
230
|
0
|
6
|
99
|
197
|
205
|
|
| Long-Term Investments |
272
|
268
|
19 354
|
21 932
|
23 448
|
27 265
|
19 213
|
9 628
|
23 063
|
2 727
|
3 855
|
280 176
|
222
|
10 829
|
10 207
|
2 574
|
2 220
|
16 829
|
46 648
|
86 667
|
130 379
|
121 522
|
114 660
|
132 797
|
|
| Other Long-Term Assets |
0
|
70
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23 572
|
15 595
|
9 590
|
14 921
|
14 921
|
35 616
|
0
|
0
|
0
|
5 289
|
3 930
|
10 672
|
10 401
|
12 011
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 868
|
12 928
|
11 988
|
10 224
|
10 224
|
10 224
|
10 224
|
3 109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
10 795
N/A
|
23 685
+119%
|
38 875
+64%
|
44 181
+14%
|
58 175
+32%
|
70 806
+22%
|
64 876
-8%
|
100 757
+55%
|
116 989
+16%
|
436 841
+273%
|
574 099
+31%
|
575 345
+0%
|
280 074
-51%
|
203 888
-27%
|
163 001
-20%
|
95 610
-41%
|
64 086
-33%
|
111 550
+74%
|
147 738
+32%
|
228 088
+54%
|
257 184
+13%
|
304 954
+19%
|
280 850
-8%
|
289 621
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 836
|
662
|
3 207
|
4 525
|
15 474
|
13 532
|
8 999
|
3 609
|
13 564
|
25 203
|
14 526
|
7 634
|
7 407
|
7 636
|
9 954
|
1 211
|
1 893
|
934
|
3 273
|
1 650
|
4 372
|
4 768
|
4 207
|
3 695
|
|
| Accrued Liabilities |
19
|
142
|
214
|
579
|
323
|
639
|
674
|
278
|
101
|
441
|
507
|
2 325
|
838
|
3 439
|
1 087
|
116
|
34
|
250
|
154
|
185
|
52
|
197
|
129
|
87
|
|
| Short-Term Debt |
1 788
|
1 120
|
10 831
|
5 000
|
2 666
|
9 500
|
14 500
|
15 456
|
20 988
|
89 305
|
54 548
|
13 800
|
16 300
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 000
|
5 000
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
26
|
0
|
0
|
197
|
393
|
6 533
|
2 111
|
2 636
|
2 433
|
29 877
|
42 389
|
20 213
|
89 534
|
844
|
0
|
0
|
0
|
22 164
|
1 458
|
1 682
|
1 306
|
19 849
|
23 299
|
11 315
|
|
| Other Current Liabilities |
665
|
197
|
111
|
1 855
|
518
|
6 061
|
10 540
|
4 317
|
6 778
|
69 720
|
89 042
|
12 926
|
40 432
|
185 182
|
8 356
|
2 459
|
7 367
|
1 991
|
1 514
|
1 224
|
1 808
|
3 062
|
1 636
|
1 627
|
|
| Total Current Liabilities |
4 333
|
2 121
|
14 363
|
12 156
|
19 374
|
36 264
|
36 824
|
26 296
|
43 864
|
214 547
|
201 013
|
56 899
|
154 511
|
197 101
|
19 397
|
3 786
|
9 294
|
25 338
|
6 400
|
9 741
|
12 539
|
32 877
|
29 272
|
16 724
|
|
| Long-Term Debt |
0
|
8 934
|
11 611
|
1 770
|
10 477
|
8 844
|
5 967
|
5 745
|
8 312
|
44 163
|
149 141
|
140 054
|
85 108
|
70 559
|
25 471
|
11 193
|
7 952
|
7 485
|
6 619
|
41 502
|
47 790
|
67 076
|
36 975
|
30 196
|
|
| Deferred Income Tax |
10
|
0
|
0
|
1 047
|
1 153
|
0
|
0
|
0
|
0
|
0
|
6 071
|
46 648
|
1 437
|
1 437
|
1 437
|
1 437
|
1 437
|
1 437
|
1 437
|
1 658
|
1 658
|
1 658
|
1 301
|
1 295
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23 187
|
37 269
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 910
|
1 558
|
1 245
|
|
| Other Liabilities |
253
|
458
|
464
|
650
|
477
|
1 336
|
1 247
|
1 769
|
2 628
|
71 175
|
31 115
|
27 996
|
3 470
|
3 347
|
3 716
|
20 991
|
3 397
|
1 005
|
887
|
901
|
800
|
1 090
|
13 113
|
13 881
|
|
| Total Liabilities |
4 596
N/A
|
11 513
+151%
|
26 438
+130%
|
15 624
-41%
|
31 481
+101%
|
46 444
+48%
|
44 038
-5%
|
33 810
-23%
|
54 803
+62%
|
353 071
+544%
|
424 609
+20%
|
271 596
-36%
|
244 527
-10%
|
272 444
+11%
|
50 021
-82%
|
37 406
-25%
|
22 080
-41%
|
35 265
+60%
|
15 343
-56%
|
53 802
+251%
|
62 786
+17%
|
104 611
+67%
|
82 218
-21%
|
63 341
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 100
|
4 050
|
4 050
|
5 196
|
5 196
|
6 671
|
6 671
|
8 640
|
8 640
|
8 674
|
10 986
|
12 571
|
13 470
|
13 786
|
62 039
|
62 039
|
72 039
|
102 133
|
24 920
|
31 044
|
33 929
|
36 145
|
36 145
|
43 037
|
|
| Retained Earnings |
2 006
|
2 254
|
2 534
|
7 726
|
8 724
|
3 439
|
4 300
|
38 992
|
39 552
|
43 901
|
71 947
|
195 743
|
85 926
|
858 367
|
912 184
|
55 617
|
81 173
|
80 112
|
5 905
|
20 745
|
31 446
|
21 554
|
17 554
|
29 566
|
|
| Additional Paid In Capital |
1 094
|
7 352
|
7 352
|
15 554
|
15 518
|
23 752
|
20 313
|
32 567
|
32 619
|
40 404
|
72 141
|
100 856
|
112 858
|
502 360
|
968 701
|
56 451
|
56 032
|
59 286
|
109 460
|
121 926
|
129 795
|
144 203
|
144 395
|
157 173
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
81
|
313
|
191
|
586
|
834
|
6 207
|
3
|
308
|
186
|
768
|
0
|
0
|
0
|
585
|
506
|
3 584
|
398
|
146
|
932
|
273
|
36
|
|
| Treasury Stock |
0
|
1 484
|
1 499
|
0
|
2 431
|
2 431
|
2 431
|
12 419
|
12 419
|
3 232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
892
|
892
|
0
|
3 797
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 981
|
5 276
|
5 607
|
5 622
|
273 665
|
5 575
|
4 669
|
4 307
|
4 517
|
4 307
|
173
|
264
|
264
|
264
|
264
|
|
| Total Equity |
6 199
N/A
|
12 172
+96%
|
12 437
+2%
|
28 557
+130%
|
26 694
-7%
|
24 362
-9%
|
20 839
-14%
|
66 946
+221%
|
62 185
-7%
|
83 770
+35%
|
149 490
+78%
|
303 749
+103%
|
35 547
-88%
|
68 556
N/A
|
112 980
N/A
|
58 204
-48%
|
42 007
-28%
|
76 285
+82%
|
132 395
+74%
|
174 286
+32%
|
194 398
+12%
|
200 343
+3%
|
198 632
-1%
|
226 280
+14%
|
|
| Total Liabilities & Equity |
10 795
N/A
|
23 685
+119%
|
38 875
+64%
|
44 181
+14%
|
58 175
+32%
|
70 806
+22%
|
64 876
-8%
|
100 757
+55%
|
116 989
+16%
|
436 841
+273%
|
574 099
+31%
|
575 345
+0%
|
280 074
-51%
|
203 888
-27%
|
163 001
-20%
|
95 610
-41%
|
64 086
-33%
|
111 550
+74%
|
147 738
+32%
|
228 088
+54%
|
257 184
+13%
|
304 954
+19%
|
280 850
-8%
|
289 621
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
20
|
20
|
23
|
32
|
50
|
62
|
67
|
72
|
70
|
81
|
|