Yooshin Engineering Corp
KOSDAQ:054930
Balance Sheet
Balance Sheet Decomposition
Yooshin Engineering Corp
Yooshin Engineering Corp
Balance Sheet
Yooshin Engineering Corp
| 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-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3 999
|
4 778
|
5 298
|
1 013
|
2 954
|
3 473
|
2 157
|
4 950
|
5 422
|
5 184
|
1 530
|
628
|
1 601
|
1 398
|
2 662
|
2 371
|
1 493
|
791
|
1 871
|
3 193
|
12 304
|
4 102
|
4 800
|
9 634
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
16
|
13
|
0
|
0
|
0
|
0
|
21
|
20
|
0
|
0
|
17
|
|
| Cash Equivalents |
3 999
|
4 778
|
5 298
|
1 013
|
2 954
|
3 473
|
2 157
|
4 950
|
5 422
|
5 184
|
1 530
|
628
|
1 583
|
1 382
|
2 649
|
2 371
|
1 493
|
791
|
1 871
|
3 172
|
12 284
|
4 102
|
4 800
|
9 617
|
|
| Short-Term Investments |
19 206
|
28 578
|
28 929
|
21 798
|
21 631
|
22 541
|
29 032
|
25 326
|
39 346
|
39 982
|
48 003
|
50 935
|
14 659
|
20 416
|
13 829
|
55 287
|
57 081
|
59 648
|
45 229
|
47 183
|
51 726
|
82 424
|
67 126
|
48 144
|
|
| Total Receivables |
19 319
|
19 201
|
31 629
|
28 774
|
33 297
|
40 371
|
41 205
|
36 785
|
28 020
|
31 120
|
45 482
|
43 824
|
34 811
|
32 375
|
36 506
|
34 253
|
26 447
|
33 450
|
35 577
|
35 359
|
36 326
|
43 312
|
66 730
|
86 947
|
|
| Accounts Receivables |
18 929
|
17 810
|
31 629
|
28 773
|
33 297
|
40 371
|
41 205
|
36 785
|
28 020
|
31 120
|
45 482
|
41 781
|
34 529
|
32 152
|
36 506
|
33 681
|
26 001
|
32 461
|
35 254
|
35 359
|
35 905
|
43 292
|
66 706
|
83 652
|
|
| Other Receivables |
390
|
1 391
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 043
|
282
|
223
|
0
|
572
|
446
|
989
|
323
|
0
|
421
|
20
|
24
|
3 295
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 743
|
22 280
|
14 626
|
4 982
|
|
| Other Current Assets |
175
|
75
|
61
|
68
|
538
|
529
|
554
|
750
|
513
|
527
|
872
|
368
|
38 679
|
34 555
|
43 552
|
1 937
|
3 201
|
2 633
|
3 585
|
4 896
|
6 611
|
5 837
|
4 873
|
8 317
|
|
| Total Current Assets |
42 697
|
52 632
|
65 917
|
51 653
|
58 421
|
66 915
|
72 949
|
67 812
|
73 302
|
76 814
|
95 888
|
95 755
|
89 750
|
88 744
|
96 549
|
93 848
|
88 222
|
96 521
|
86 261
|
90 631
|
131 709
|
157 956
|
158 154
|
158 024
|
|
| PP&E Net |
2 028
|
1 996
|
3 153
|
3 783
|
2 685
|
2 257
|
2 226
|
1 835
|
1 511
|
24 034
|
23 991
|
23 880
|
23 796
|
23 644
|
23 561
|
25 356
|
25 356
|
25 436
|
26 228
|
29 636
|
9 390
|
8 435
|
8 165
|
13 396
|
|
| PP&E Gross |
2 028
|
1 996
|
3 153
|
3 783
|
2 685
|
2 257
|
2 226
|
1 835
|
1 511
|
24 034
|
23 991
|
23 880
|
23 796
|
23 644
|
23 561
|
0
|
0
|
0
|
0
|
29 636
|
9 390
|
8 435
|
8 165
|
13 396
|
|
| Accumulated Depreciation |
3 755
|
3 525
|
3 474
|
4 398
|
4 934
|
5 793
|
6 620
|
5 477
|
4 500
|
3 110
|
2 812
|
2 367
|
2 585
|
2 824
|
3 159
|
0
|
0
|
0
|
0
|
3 143
|
3 347
|
4 153
|
4 116
|
3 684
|
|
| Intangible Assets |
0
|
90
|
98
|
100
|
86
|
73
|
59
|
85
|
67
|
49
|
406
|
413
|
449
|
444
|
438
|
432
|
426
|
547
|
546
|
475
|
741
|
2 346
|
2 233
|
5 965
|
|
| Note Receivable |
400
|
685
|
1 146
|
1 347
|
1 130
|
1 202
|
1 127
|
1 232
|
1 037
|
995
|
832
|
515
|
193
|
57
|
7
|
13 394
|
13 320
|
13 304
|
14 092
|
1
|
12 565
|
16 000
|
15 000
|
0
|
|
| Long-Term Investments |
10 049
|
11 547
|
10 627
|
12 497
|
12 185
|
5 257
|
4 615
|
6 951
|
8 015
|
4 823
|
7 044
|
7 116
|
8 138
|
9 360
|
9 382
|
9 406
|
9 428
|
9 209
|
15 717
|
16 388
|
15 041
|
17 708
|
20 277
|
111 275
|
|
| Other Long-Term Assets |
6 119
|
7 571
|
8 558
|
14 658
|
15 099
|
15 153
|
16 011
|
15 845
|
15 941
|
15 798
|
15 505
|
16 607
|
17 840
|
16 362
|
17 308
|
4 564
|
5 674
|
4 422
|
5 294
|
19 301
|
6 149
|
18 021
|
14 465
|
4 871
|
|
| Total Assets |
61 293
N/A
|
74 521
+22%
|
89 500
+20%
|
84 036
-6%
|
89 605
+7%
|
90 856
+1%
|
96 987
+7%
|
93 759
-3%
|
99 873
+7%
|
122 514
+23%
|
143 667
+17%
|
144 286
+0%
|
140 166
-3%
|
138 610
-1%
|
147 244
+6%
|
147 000
0%
|
142 426
-3%
|
149 441
+5%
|
148 139
-1%
|
156 433
+6%
|
175 594
+12%
|
220 466
+26%
|
218 295
-1%
|
293 531
+34%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 090
|
1 092
|
12 207
|
1 182
|
1 542
|
4 782
|
4 196
|
839
|
1 996
|
5 004
|
10 706
|
10 687
|
8 361
|
7 175
|
5 275
|
4 845
|
4 788
|
2 129
|
3 478
|
2 575
|
2 283
|
2 009
|
2 942
|
5 315
|
|
| Accrued Liabilities |
203
|
251
|
265
|
286
|
311
|
329
|
3 343
|
373
|
398
|
5 014
|
595
|
11 699
|
6 394
|
6 018
|
9 129
|
0
|
0
|
0
|
0
|
0
|
0
|
3 876
|
6 322
|
4 251
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 883
|
14 487
|
23 530
|
19 984
|
24 679
|
22 418
|
9 093
|
23 624
|
28 768
|
28 520
|
16 085
|
31 900
|
19 000
|
31 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 218
|
992
|
1 069
|
1 069
|
1 821
|
|
| Other Current Liabilities |
5 249
|
5 456
|
5 259
|
5 424
|
6 518
|
6 691
|
5 545
|
6 237
|
9 137
|
16 769
|
12 574
|
7 806
|
7 586
|
7 039
|
8 113
|
14 196
|
17 744
|
15 524
|
11 226
|
25 268
|
50 970
|
74 979
|
70 476
|
90 894
|
|
| Total Current Liabilities |
6 542
|
6 799
|
17 730
|
6 891
|
8 372
|
11 803
|
13 084
|
7 450
|
11 530
|
26 787
|
36 758
|
44 680
|
45 871
|
40 216
|
47 196
|
41 459
|
31 625
|
41 277
|
43 472
|
57 580
|
70 330
|
113 834
|
99 809
|
133 281
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 906
|
8 653
|
4 081
|
3 985
|
6 388
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
849
|
|
| Other Liabilities |
15 937
|
14 772
|
15 459
|
17 322
|
18 984
|
13 532
|
16 052
|
14 877
|
11 984
|
6 255
|
6 218
|
7 784
|
7 944
|
8 935
|
16 610
|
21 172
|
24 295
|
17 463
|
17 502
|
15 569
|
13 788
|
8 251
|
4 763
|
5 288
|
|
| Total Liabilities |
22 479
N/A
|
21 572
-4%
|
33 189
+54%
|
24 213
-27%
|
27 356
+13%
|
25 334
-7%
|
29 137
+15%
|
22 327
-23%
|
23 515
+5%
|
33 042
+41%
|
43 056
+30%
|
52 463
+22%
|
53 815
+3%
|
49 151
-9%
|
63 806
+30%
|
62 631
-2%
|
55 921
-11%
|
58 740
+5%
|
60 974
+4%
|
75 055
+23%
|
92 771
+24%
|
126 166
+36%
|
108 557
-14%
|
145 807
+34%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 000
|
9 500
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
|
| Retained Earnings |
31 815
|
36 003
|
41 049
|
44 855
|
47 224
|
50 158
|
52 303
|
55 885
|
60 442
|
73 554
|
82 382
|
73 593
|
68 122
|
71 230
|
65 208
|
66 141
|
68 275
|
72 471
|
68 935
|
63 149
|
64 593
|
76 071
|
91 508
|
129 495
|
|
| Additional Paid In Capital |
0
|
7 447
|
1 947
|
1 947
|
1 947
|
1 947
|
1 947
|
1 947
|
2 145
|
2 145
|
3 229
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
|
| Treasury Stock |
0
|
0
|
1 686
|
1 980
|
1 854
|
1 400
|
1 400
|
1 400
|
1 229
|
1 229
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
67
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
38 815
N/A
|
52 950
+36%
|
56 310
+6%
|
59 823
+6%
|
62 249
+4%
|
65 522
+5%
|
67 850
+4%
|
71 432
+5%
|
76 358
+7%
|
89 471
+17%
|
100 611
+12%
|
91 822
-9%
|
86 352
-6%
|
89 459
+4%
|
83 438
-7%
|
84 369
+1%
|
86 505
+3%
|
90 701
+5%
|
87 165
-4%
|
81 378
-7%
|
82 823
+2%
|
94 301
+14%
|
109 738
+16%
|
147 724
+35%
|
|
| Total Liabilities & Equity |
61 293
N/A
|
74 521
+22%
|
89 500
+20%
|
84 036
-6%
|
89 605
+7%
|
90 856
+1%
|
96 987
+7%
|
93 759
-3%
|
99 873
+7%
|
122 514
+23%
|
143 667
+17%
|
144 286
+0%
|
140 166
-3%
|
138 610
-1%
|
147 244
+6%
|
147 000
0%
|
142 426
-3%
|
149 441
+5%
|
148 139
-1%
|
156 433
+6%
|
175 594
+12%
|
220 466
+26%
|
218 295
-1%
|
293 531
+34%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
3
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|