Taeyang Corp
KOSDAQ:053620
Balance Sheet
Balance Sheet Decomposition
Taeyang Corp
Taeyang Corp
Balance Sheet
Taeyang Corp
| Dec-1999 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10 955
|
14 412
|
5 935
|
7 944
|
3 608
|
1 452
|
3 223
|
4 868
|
4 687
|
4 719
|
8 985
|
12 324
|
8 988
|
11 364
|
15 539
|
27 392
|
25 146
|
37 327
|
41 944
|
24 515
|
27 570
|
53 121
|
55 330
|
57 561
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Cash Equivalents |
10 955
|
14 412
|
5 935
|
7 944
|
3 608
|
1 452
|
3 223
|
4 868
|
4 687
|
4 719
|
8 985
|
12 324
|
8 988
|
11 362
|
15 537
|
27 390
|
25 144
|
37 325
|
41 942
|
24 513
|
27 568
|
53 119
|
55 330
|
57 561
|
|
| Short-Term Investments |
2 653
|
246
|
4 826
|
8 255
|
11 763
|
10 625
|
12 503
|
16 004
|
15 475
|
13 094
|
28 978
|
17 924
|
17 656
|
19 849
|
15 842
|
1 803
|
2 000
|
130
|
0
|
8 945
|
18 361
|
4 125
|
26
|
26
|
|
| Total Receivables |
8 029
|
8 583
|
9 760
|
10 083
|
12 018
|
10 498
|
11 211
|
13 000
|
11 152
|
14 218
|
17 377
|
24 219
|
22 603
|
25 370
|
29 644
|
26 359
|
21 965
|
21 297
|
21 512
|
19 386
|
16 568
|
14 895
|
18 370
|
18 347
|
|
| Accounts Receivables |
7 235
|
7 793
|
9 110
|
8 024
|
10 282
|
9 011
|
9 519
|
10 933
|
8 856
|
13 090
|
15 800
|
22 576
|
21 329
|
23 946
|
24 942
|
23 350
|
19 432
|
17 810
|
17 675
|
16 388
|
13 696
|
11 660
|
15 476
|
16 371
|
|
| Other Receivables |
794
|
790
|
650
|
2 059
|
1 736
|
1 487
|
1 692
|
2 067
|
2 296
|
1 128
|
1 577
|
1 643
|
1 274
|
1 424
|
4 702
|
3 009
|
2 533
|
3 487
|
3 837
|
2 998
|
2 872
|
3 235
|
2 894
|
1 976
|
|
| Inventory |
3 738
|
5 092
|
4 993
|
5 595
|
5 796
|
9 953
|
9 231
|
7 097
|
7 626
|
9 537
|
9 636
|
8 025
|
10 393
|
10 447
|
11 254
|
13 053
|
9 925
|
8 010
|
8 161
|
9 021
|
7 042
|
7 576
|
15 639
|
15 904
|
|
| Other Current Assets |
483
|
306
|
215
|
176
|
194
|
261
|
207
|
176
|
216
|
1 009
|
582
|
2 063
|
2 169
|
2 705
|
3 217
|
11 530
|
2 808
|
1 732
|
1 938
|
1 685
|
1 512
|
1 738
|
2 162
|
1 650
|
|
| Total Current Assets |
25 857
|
28 640
|
25 730
|
32 053
|
33 378
|
32 789
|
36 376
|
41 145
|
39 156
|
42 578
|
65 557
|
64 556
|
61 810
|
69 735
|
75 496
|
80 137
|
61 844
|
68 496
|
73 555
|
63 551
|
71 053
|
81 455
|
91 528
|
93 488
|
|
| PP&E Net |
15 186
|
23 423
|
25 705
|
25 251
|
23 211
|
22 338
|
21 041
|
20 675
|
19 226
|
19 213
|
19 195
|
62 911
|
65 982
|
70 233
|
69 757
|
67 873
|
112 054
|
108 029
|
98 994
|
104 787
|
100 835
|
78 491
|
77 483
|
76 168
|
|
| PP&E Gross |
15 186
|
23 423
|
25 705
|
25 251
|
23 211
|
22 338
|
21 041
|
20 675
|
19 226
|
19 213
|
19 195
|
62 911
|
65 982
|
70 233
|
69 757
|
67 873
|
112 054
|
108 029
|
98 994
|
104 787
|
100 835
|
78 491
|
77 483
|
76 168
|
|
| Accumulated Depreciation |
15 526
|
18 219
|
21 567
|
25 278
|
27 675
|
30 440
|
33 319
|
36 113
|
38 638
|
40 853
|
42 949
|
39 038
|
41 330
|
43 767
|
46 707
|
48 033
|
30 461
|
36 072
|
41 829
|
48 015
|
54 647
|
59 685
|
59 771
|
66 243
|
|
| Intangible Assets |
1
|
7
|
6
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
2 261
|
2 825
|
2 244
|
1 652
|
1 027
|
563
|
466
|
365
|
369
|
296
|
305
|
297
|
317
|
598
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 149
|
0
|
1 280
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
|
| Long-Term Investments |
1 069
|
1 433
|
1 489
|
1 840
|
2 606
|
3 937
|
3 984
|
4 167
|
3 935
|
5 289
|
6 354
|
11 583
|
13 595
|
14 034
|
16 104
|
16 423
|
17 685
|
15 951
|
15 270
|
15 580
|
15 464
|
41 519
|
41 912
|
40 755
|
|
| Other Long-Term Assets |
1 452
|
1 054
|
421
|
652
|
1 270
|
1 422
|
1 422
|
1 550
|
2 440
|
2 610
|
3 384
|
0
|
1 233
|
0
|
247
|
143
|
125
|
112
|
23
|
17
|
24
|
161
|
227
|
145
|
|
| Total Assets |
43 565
N/A
|
54 557
+25%
|
53 351
-2%
|
59 799
+12%
|
60 467
+1%
|
60 487
+0%
|
62 824
+4%
|
67 537
+8%
|
64 757
-4%
|
69 689
+8%
|
96 750
+39%
|
143 023
+48%
|
144 863
+1%
|
156 934
+8%
|
162 630
+4%
|
165 139
+2%
|
192 174
+16%
|
192 953
+0%
|
188 210
-2%
|
184 230
-2%
|
187 680
+2%
|
201 923
+8%
|
211 466
+5%
|
211 183
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 204
|
11 934
|
7 479
|
9 698
|
10 588
|
8 842
|
11 668
|
13 387
|
10 493
|
8 955
|
16 331
|
25 546
|
23 962
|
26 691
|
25 448
|
21 352
|
15 001
|
14 256
|
13 427
|
12 736
|
11 761
|
10 849
|
16 557
|
11 281
|
|
| Accrued Liabilities |
4 435
|
4 774
|
1 427
|
1 396
|
1 350
|
1 068
|
1 470
|
1 727
|
1 408
|
1 506
|
2 364
|
0
|
0
|
0
|
1
|
1
|
14
|
13
|
11
|
307
|
361
|
456
|
488
|
443
|
|
| Short-Term Debt |
2 950
|
3 395
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
463
|
7 223
|
2 195
|
2 080
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
180
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
564
|
493
|
785
|
951
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
15
|
19
|
21
|
20
|
12
|
1 867
|
3 533
|
3 766
|
2 577
|
814
|
621
|
617
|
|
| Other Current Liabilities |
3 226
|
1 609
|
2 382
|
2 865
|
1 330
|
990
|
294
|
741
|
287
|
3 722
|
3 594
|
2 568
|
5 005
|
7 711
|
8 597
|
8 029
|
22 105
|
11 971
|
5 147
|
4 300
|
5 884
|
16 191
|
16 762
|
17 867
|
|
| Total Current Liabilities |
23 378
|
22 204
|
12 073
|
14 910
|
13 268
|
10 900
|
13 433
|
15 855
|
12 188
|
14 183
|
22 752
|
35 360
|
31 176
|
36 501
|
34 068
|
29 403
|
37 132
|
28 107
|
22 119
|
21 109
|
20 583
|
28 490
|
34 427
|
30 208
|
|
| Long-Term Debt |
1 501
|
9 162
|
4 388
|
3 432
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
31
|
57
|
1 036
|
1 015
|
12 266
|
10 296
|
6 763
|
2 997
|
940
|
1 944
|
1 408
|
791
|
|
| Deferred Income Tax |
0
|
0
|
2
|
58
|
112
|
107
|
91
|
149
|
127
|
71
|
196
|
5 102
|
5 118
|
5 110
|
4 962
|
5 259
|
9 841
|
8 990
|
8 580
|
8 341
|
7 615
|
7 171
|
6 967
|
6 323
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 068
|
1 163
|
1 193
|
1 062
|
776
|
491
|
591
|
525
|
579
|
646
|
488
|
937
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
220
|
220
|
|
| Total Liabilities |
25 948
N/A
|
32 529
+25%
|
17 656
-46%
|
19 462
+10%
|
14 157
-27%
|
11 497
-19%
|
14 114
+23%
|
16 529
+17%
|
12 894
-22%
|
14 901
+16%
|
23 436
+57%
|
41 590
+77%
|
36 475
-12%
|
41 667
+14%
|
40 066
-4%
|
35 677
-11%
|
59 240
+66%
|
47 393
-20%
|
37 462
-21%
|
32 447
-13%
|
29 138
-10%
|
37 826
+30%
|
43 023
+14%
|
37 542
-13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 500
|
1 500
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
4 300
|
|
| Retained Earnings |
16 117
|
20 528
|
22 264
|
27 891
|
34 891
|
38 440
|
38 799
|
41 667
|
41 062
|
45 041
|
59 733
|
89 329
|
96 104
|
103 163
|
110 423
|
117 238
|
120 549
|
133 397
|
138 829
|
142 092
|
148 663
|
154 478
|
158 090
|
163 480
|
|
| Additional Paid In Capital |
0
|
0
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
9 158
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
27
|
28
|
28
|
172
|
169
|
6
|
252
|
802
|
1 499
|
25
|
204
|
45
|
88
|
160
|
0
|
64
|
133
|
154
|
2 204
|
2 442
|
1 738
|
1 955
|
|
| Treasury Stock |
0
|
0
|
0
|
984
|
2 011
|
3 081
|
3 717
|
4 123
|
3 049
|
3 049
|
2 112
|
2 112
|
2 112
|
2 112
|
2 112
|
2 112
|
0
|
2 112
|
2 112
|
2 112
|
2 112
|
2 112
|
2 112
|
2 112
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
141
|
736
|
732
|
734
|
712
|
706
|
718
|
1 073
|
753
|
705
|
1 501
|
737
|
714
|
746
|
770
|
|
| Total Equity |
17 617
N/A
|
22 028
+25%
|
35 695
+62%
|
40 337
+13%
|
46 310
+15%
|
48 989
+6%
|
48 710
-1%
|
51 008
+5%
|
51 864
+2%
|
54 788
+6%
|
73 314
+34%
|
101 432
+38%
|
108 389
+7%
|
115 266
+6%
|
122 564
+6%
|
129 462
+6%
|
132 935
+3%
|
145 561
+9%
|
150 748
+4%
|
151 784
+1%
|
158 542
+4%
|
164 097
+4%
|
168 444
+3%
|
173 641
+3%
|
|
| Total Liabilities & Equity |
43 565
N/A
|
54 557
+25%
|
53 351
-2%
|
59 799
+12%
|
60 467
+1%
|
60 487
+0%
|
62 824
+4%
|
67 537
+8%
|
64 757
-4%
|
69 689
+8%
|
96 750
+39%
|
143 023
+48%
|
144 863
+1%
|
156 934
+8%
|
162 630
+4%
|
165 139
+2%
|
192 174
+16%
|
192 953
+0%
|
188 210
-2%
|
184 230
-2%
|
187 680
+2%
|
201 923
+8%
|
211 466
+5%
|
211 183
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
9
|
9
|
9
|
8
|
8
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|