Keum Kang Steel Co Ltd
KOSDAQ:053260
Balance Sheet
Balance Sheet Decomposition
Keum Kang Steel Co Ltd
Keum Kang Steel Co Ltd
Balance Sheet
Keum Kang Steel 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 |
3 347
|
3 633
|
783
|
3 408
|
1 242
|
8 222
|
2 808
|
10 173
|
26 054
|
17 092
|
20 833
|
18 478
|
26 189
|
30 683
|
27 719
|
25 108
|
17 758
|
13 387
|
18 817
|
21 522
|
40 993
|
36 435
|
25 950
|
33 433
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
17
|
0
|
0
|
0
|
19
|
28
|
20
|
5
|
6
|
13
|
17
|
|
| Cash Equivalents |
3 347
|
3 633
|
783
|
3 408
|
1 242
|
8 222
|
2 808
|
10 173
|
26 054
|
17 092
|
20 833
|
18 478
|
26 179
|
30 666
|
27 719
|
25 108
|
17 758
|
13 368
|
18 789
|
21 502
|
40 988
|
36 430
|
25 937
|
33 416
|
|
| Short-Term Investments |
1 596
|
382
|
2 560
|
450
|
1 071
|
1 620
|
860
|
420
|
5 180
|
6 184
|
5 513
|
12 713
|
17 890
|
28 502
|
34 222
|
44 250
|
37 887
|
46 199
|
46 766
|
39 993
|
31 885
|
40 716
|
39 978
|
35 302
|
|
| Total Receivables |
21 730
|
25 151
|
29 505
|
40 192
|
41 136
|
40 978
|
25 824
|
32 513
|
35 375
|
50 429
|
55 844
|
50 424
|
45 458
|
31 283
|
29 357
|
30 638
|
30 935
|
25 683
|
23 844
|
27 764
|
27 299
|
33 129
|
36 949
|
34 845
|
|
| Accounts Receivables |
21 614
|
24 987
|
29 316
|
40 007
|
40 847
|
40 670
|
25 497
|
30 598
|
34 951
|
49 915
|
55 350
|
50 007
|
44 931
|
28 752
|
29 357
|
30 638
|
30 935
|
25 087
|
23 316
|
27 111
|
25 487
|
31 121
|
35 246
|
33 174
|
|
| Other Receivables |
116
|
164
|
189
|
185
|
289
|
308
|
327
|
1 915
|
424
|
514
|
494
|
417
|
527
|
2 531
|
0
|
0
|
0
|
596
|
528
|
653
|
1 813
|
2 009
|
1 703
|
1 671
|
|
| Inventory |
4 293
|
6 933
|
9 987
|
12 540
|
12 361
|
7 847
|
6 927
|
14 010
|
7 966
|
10 677
|
17 143
|
18 427
|
15 413
|
11 804
|
11 002
|
5 183
|
11 648
|
7 179
|
9 958
|
8 626
|
9 211
|
9 514
|
9 490
|
21 336
|
|
| Other Current Assets |
88
|
26
|
147
|
22
|
193
|
8
|
221
|
9
|
15
|
48
|
189
|
71
|
77
|
86
|
116
|
175
|
142
|
111
|
154
|
175
|
181
|
135
|
3 673
|
229
|
|
| Total Current Assets |
31 053
|
36 125
|
42 981
|
56 612
|
56 003
|
58 676
|
36 639
|
57 125
|
74 590
|
84 430
|
99 523
|
100 114
|
105 027
|
102 358
|
102 415
|
105 354
|
98 370
|
92 558
|
99 538
|
98 080
|
109 569
|
119 930
|
116 041
|
125 146
|
|
| PP&E Net |
18 148
|
15 983
|
15 986
|
15 865
|
15 159
|
14 537
|
14 086
|
14 408
|
14 562
|
14 630
|
18 136
|
17 711
|
17 550
|
17 297
|
16 137
|
15 496
|
15 170
|
16 488
|
15 963
|
16 254
|
15 585
|
15 101
|
14 505
|
19 575
|
|
| PP&E Gross |
18 148
|
15 983
|
15 986
|
15 865
|
15 159
|
14 537
|
14 086
|
14 408
|
14 562
|
14 630
|
18 136
|
17 711
|
17 550
|
17 297
|
0
|
0
|
0
|
16 488
|
15 963
|
16 254
|
15 585
|
15 101
|
14 505
|
19 575
|
|
| Accumulated Depreciation |
3 541
|
4 195
|
4 809
|
5 546
|
6 221
|
6 898
|
7 335
|
7 659
|
8 177
|
8 275
|
9 641
|
10 405
|
10 723
|
11 394
|
0
|
0
|
0
|
14 570
|
15 519
|
16 003
|
16 865
|
17 637
|
18 519
|
19 941
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 430
|
1 567
|
1 758
|
1 758
|
2 177
|
2 386
|
2 183
|
2 019
|
2 019
|
2 019
|
1 380
|
1 355
|
1 015
|
1 015
|
1 420
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 204
|
|
| Note Receivable |
0
|
63
|
75
|
42
|
45
|
9
|
7
|
510
|
510
|
510
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
407
|
400
|
400
|
420
|
32
|
18
|
|
| Long-Term Investments |
2 236
|
3 144
|
1 507
|
2 038
|
1 377
|
2 470
|
27 878
|
11 744
|
3 536
|
3 257
|
6 472
|
8 768
|
6 536
|
5 955
|
10 976
|
11 841
|
14 425
|
22 058
|
18 430
|
22 378
|
23 755
|
21 747
|
19 339
|
16 031
|
|
| Other Long-Term Assets |
1 250
|
1 450
|
1 357
|
1 342
|
1 528
|
1 781
|
1 930
|
2 740
|
1 662
|
44
|
46
|
0
|
76
|
63
|
0
|
0
|
0
|
245
|
248
|
246
|
248
|
1 705
|
821
|
296
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 204
|
|
| Total Assets |
52 688
N/A
|
56 766
+8%
|
61 907
+9%
|
75 899
+23%
|
74 112
-2%
|
77 472
+5%
|
80 539
+4%
|
86 526
+7%
|
94 859
+10%
|
104 301
+10%
|
125 757
+21%
|
128 351
+2%
|
130 946
+2%
|
127 850
-2%
|
131 914
+3%
|
134 874
+2%
|
129 984
-4%
|
133 399
+3%
|
136 605
+2%
|
138 738
+2%
|
150 912
+9%
|
159 918
+6%
|
151 754
-5%
|
164 690
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10 416
|
15 880
|
18 662
|
25 636
|
17 123
|
17 993
|
16 073
|
20 776
|
20 052
|
25 149
|
33 146
|
30 921
|
27 503
|
21 517
|
21 191
|
20 504
|
18 157
|
18 408
|
21 455
|
22 836
|
23 240
|
28 464
|
21 275
|
24 120
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 197
|
1 397
|
1 400
|
1 107
|
0
|
0
|
1 564
|
1 489
|
1 274
|
1 366
|
1 401
|
1 242
|
2 070
|
2 154
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 107
|
1 594
|
0
|
0
|
77
|
99
|
79
|
98
|
79
|
5 582
|
|
| Other Current Liabilities |
1 361
|
1 426
|
1 432
|
2 941
|
3 351
|
2 124
|
2 662
|
1 724
|
2 097
|
1 780
|
3 068
|
2 438
|
2 503
|
2 192
|
1 925
|
1 791
|
1 115
|
2 469
|
1 789
|
1 855
|
3 807
|
4 105
|
1 325
|
2 098
|
|
| Total Current Liabilities |
11 777
|
17 306
|
20 094
|
28 577
|
20 474
|
20 117
|
18 735
|
22 500
|
22 149
|
26 929
|
38 411
|
34 756
|
31 406
|
24 816
|
24 222
|
23 888
|
20 836
|
22 366
|
24 595
|
26 157
|
28 527
|
33 908
|
24 750
|
34 105
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 790
|
278
|
200
|
505
|
1 145
|
639
|
28
|
25
|
147
|
155
|
80
|
53
|
151
|
359
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 324
|
1 300
|
1 685
|
1 681
|
1 408
|
1 345
|
1 334
|
1 038
|
1 221
|
1 142
|
887
|
1 215
|
666
|
109
|
671
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
111
|
162
|
183
|
266
|
334
|
386
|
406
|
419
|
381
|
411
|
480
|
514
|
741
|
|
| Other Liabilities |
1 998
|
660
|
977
|
1 171
|
1 403
|
1 676
|
1 530
|
1 183
|
1 144
|
675
|
1 309
|
933
|
1 686
|
1 209
|
497
|
94
|
615
|
741
|
648
|
709
|
1 490
|
565
|
580
|
576
|
|
| Total Liabilities |
13 776
N/A
|
17 966
+30%
|
21 071
+17%
|
29 748
+41%
|
21 876
-26%
|
21 792
0%
|
20 265
-7%
|
23 683
+17%
|
23 293
-2%
|
28 928
+24%
|
42 821
+48%
|
37 542
-12%
|
34 811
-7%
|
27 755
-20%
|
26 944
-3%
|
25 621
-5%
|
22 130
-14%
|
23 946
+8%
|
26 113
+9%
|
27 527
+5%
|
30 901
+12%
|
34 713
+12%
|
25 076
-28%
|
36 453
+45%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
9 860
|
|
| Retained Earnings |
15 701
|
18 092
|
21 568
|
27 130
|
33 288
|
36 705
|
40 503
|
42 908
|
47 945
|
53 004
|
60 217
|
67 059
|
73 057
|
77 190
|
80 826
|
84 586
|
84 783
|
91 085
|
93 816
|
95 677
|
105 155
|
108 677
|
111 284
|
116 156
|
|
| Additional Paid In Capital |
5 989
|
5 989
|
5 989
|
5 989
|
6 134
|
6 134
|
6 683
|
9 298
|
9 298
|
9 312
|
9 844
|
10 204
|
10 204
|
10 204
|
16 158
|
16 531
|
16 531
|
10 576
|
10 576
|
10 576
|
10 576
|
13 296
|
13 296
|
13 296
|
|
| Unrealized Security Profit/Loss |
7 362
|
7 872
|
7 758
|
7 752
|
7 362
|
7 388
|
6 839
|
2 967
|
6 933
|
5 639
|
4 925
|
5 315
|
4 841
|
4 668
|
0
|
0
|
0
|
6 178
|
6 107
|
6 099
|
5 681
|
5 465
|
5 316
|
5 506
|
|
| Treasury Stock |
0
|
3 013
|
4 339
|
4 580
|
4 408
|
4 408
|
3 611
|
2 188
|
2 470
|
2 443
|
1 910
|
1 629
|
1 827
|
1 827
|
0
|
1 711
|
3 249
|
5 141
|
0
|
6 663
|
6 663
|
8 489
|
8 489
|
10 542
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 874
|
13
|
71
|
3 106
|
9 868
|
4 338
|
4 599
|
3 604
|
4 589
|
6 039
|
|
| Total Equity |
38 912
N/A
|
38 799
0%
|
40 836
+5%
|
46 151
+13%
|
52 236
+13%
|
55 679
+7%
|
60 274
+8%
|
62 844
+4%
|
71 566
+14%
|
75 373
+5%
|
82 935
+10%
|
90 809
+9%
|
96 135
+6%
|
100 095
+4%
|
104 970
+5%
|
109 252
+4%
|
107 853
-1%
|
109 453
+1%
|
110 492
+1%
|
111 211
+1%
|
120 011
+8%
|
125 205
+4%
|
126 677
+1%
|
128 237
+1%
|
|
| Total Liabilities & Equity |
52 688
N/A
|
56 766
+8%
|
61 907
+9%
|
75 899
+23%
|
74 112
-2%
|
77 472
+5%
|
80 539
+4%
|
86 526
+7%
|
94 859
+10%
|
104 301
+10%
|
125 757
+21%
|
128 351
+2%
|
130 946
+2%
|
127 850
-2%
|
131 914
+3%
|
134 874
+2%
|
129 984
-4%
|
133 399
+3%
|
136 605
+2%
|
138 738
+2%
|
150 912
+9%
|
159 918
+6%
|
151 754
-5%
|
164 690
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
19
|
17
|
17
|
16
|
15
|
15
|
16
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
|