Coweaver Co Ltd
KOSDAQ:056360
Balance Sheet
Balance Sheet Decomposition
Coweaver Co Ltd
Coweaver Co Ltd
Balance Sheet
Coweaver Co Ltd
| 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 |
5 775
|
5 224
|
8 244
|
20 136
|
27 030
|
24 638
|
20 159
|
19 434
|
6 528
|
7
|
145
|
18 500
|
5 847
|
|
| Cash |
0
|
3
|
6
|
0
|
0
|
0
|
7
|
9
|
10
|
7
|
6
|
18 553
|
5 869
|
|
| Cash Equivalents |
5 775
|
5 221
|
8 238
|
20 136
|
27 030
|
24 638
|
20 152
|
19 425
|
6 518
|
0
|
150
|
53
|
22
|
|
| Short-Term Investments |
0
|
0
|
3 200
|
3 109
|
4 753
|
1 982
|
9 978
|
14 992
|
48 370
|
39 374
|
31 459
|
31 355
|
36 249
|
|
| Total Receivables |
8 085
|
19 872
|
15 830
|
20 660
|
18 808
|
17 668
|
11 457
|
26 872
|
12 644
|
15 443
|
27 367
|
12 404
|
10 138
|
|
| Accounts Receivables |
7 871
|
18 575
|
15 593
|
20 656
|
18 808
|
17 618
|
11 347
|
26 637
|
12 384
|
15 238
|
27 200
|
12 269
|
9 743
|
|
| Other Receivables |
214
|
1 297
|
237
|
4
|
0
|
50
|
110
|
235
|
260
|
205
|
167
|
135
|
396
|
|
| Inventory |
10 252
|
11 858
|
11 965
|
8 541
|
15 910
|
12 515
|
15 942
|
24 748
|
21 537
|
33 538
|
46 807
|
43 694
|
41 800
|
|
| Other Current Assets |
87
|
269
|
44
|
0
|
0
|
0
|
1 646
|
119
|
76
|
683
|
601
|
295
|
651
|
|
| Total Current Assets |
24 198
|
37 222
|
39 283
|
52 447
|
66 501
|
56 803
|
59 181
|
86 166
|
89 155
|
97 314
|
111 477
|
106 248
|
94 686
|
|
| PP&E Net |
15 249
|
14 834
|
14 788
|
14 783
|
14 637
|
28 179
|
44 196
|
36 198
|
35 881
|
36 485
|
36 646
|
35 877
|
34 746
|
|
| PP&E Gross |
15 249
|
14 834
|
14 788
|
0
|
0
|
0
|
44 196
|
36 198
|
35 881
|
36 485
|
36 646
|
35 877
|
34 746
|
|
| Accumulated Depreciation |
4 875
|
5 383
|
5 649
|
0
|
0
|
0
|
7 008
|
6 901
|
7 955
|
9 652
|
10 938
|
12 268
|
13 416
|
|
| Intangible Assets |
5 112
|
5 347
|
4 295
|
3 620
|
2 709
|
1 860
|
1 153
|
1 750
|
1 290
|
1 295
|
1 295
|
1 295
|
1 295
|
|
| Note Receivable |
162
|
0
|
0
|
208
|
124
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
22 589
|
22 874
|
26 316
|
30 906
|
30 664
|
31 407
|
24 801
|
40 258
|
23 190
|
22 132
|
16 240
|
20 945
|
17 178
|
|
| Other Long-Term Assets |
493
|
337
|
389
|
0
|
0
|
0
|
46
|
499
|
1 923
|
2 198
|
3 237
|
1 605
|
3 186
|
|
| Total Assets |
67 803
N/A
|
80 615
+19%
|
85 071
+6%
|
101 963
+20%
|
114 636
+12%
|
118 352
+3%
|
129 377
+9%
|
164 871
+27%
|
151 439
-8%
|
159 423
+5%
|
168 894
+6%
|
165 969
-2%
|
151 090
-9%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
3 764
|
10 107
|
5 441
|
12 895
|
16 188
|
11 374
|
9 614
|
19 287
|
8 959
|
12 721
|
19 533
|
17 344
|
6 521
|
|
| Accrued Liabilities |
77
|
96
|
1 274
|
0
|
0
|
0
|
386
|
2 118
|
1 419
|
2 016
|
1 690
|
2 504
|
1 603
|
|
| Short-Term Debt |
2 059
|
3 024
|
3 021
|
3 022
|
4 022
|
7 022
|
13 000
|
15 000
|
12 000
|
12 500
|
12 500
|
12 500
|
12 500
|
|
| Current Portion of Long-Term Debt |
333
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
500
|
616
|
137
|
139
|
141
|
|
| Other Current Liabilities |
1 228
|
1 143
|
1 307
|
689
|
108
|
144
|
2 751
|
5 794
|
3 927
|
1 296
|
2 141
|
922
|
2 796
|
|
| Total Current Liabilities |
7 462
|
14 370
|
11 044
|
16 606
|
20 318
|
18 540
|
26 252
|
42 700
|
26 805
|
29 149
|
36 001
|
33 409
|
23 560
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
3 000
|
3 000
|
2 500
|
2 147
|
1 730
|
1 180
|
243
|
196
|
123
|
|
| Deferred Income Tax |
138
|
280
|
1 554
|
2 110
|
1 994
|
1 887
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
242
|
253
|
438
|
590
|
911
|
583
|
753
|
1 379
|
1 012
|
1 122
|
949
|
425
|
760
|
|
| Total Liabilities |
7 841
N/A
|
14 903
+90%
|
13 036
-13%
|
19 306
+48%
|
26 222
+36%
|
24 010
-8%
|
29 737
+24%
|
46 226
+55%
|
29 547
-36%
|
31 450
+6%
|
37 193
+18%
|
34 031
-9%
|
24 443
-28%
|
|
| Equity | ||||||||||||||
| Common Stock |
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
4 898
|
|
| Retained Earnings |
45 912
|
51 519
|
57 821
|
65 883
|
71 457
|
77 316
|
82 926
|
101 945
|
105 675
|
111 767
|
115 613
|
115 943
|
111 594
|
|
| Additional Paid In Capital |
12 060
|
12 060
|
12 060
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
13 155
|
|
| Unrealized Security Profit/Loss |
73
|
70
|
82
|
0
|
0
|
0
|
0
|
15
|
497
|
508
|
626
|
718
|
699
|
|
| Treasury Stock |
2 827
|
2 827
|
2 827
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
1 340
|
2 300
|
|
| Other Equity |
8
|
8
|
0
|
61
|
243
|
312
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
59 962
N/A
|
65 712
+10%
|
72 034
+10%
|
82 657
+15%
|
88 414
+7%
|
94 341
+7%
|
99 640
+6%
|
118 645
+19%
|
121 892
+3%
|
127 973
+5%
|
131 701
+3%
|
131 938
+0%
|
126 648
-4%
|
|
| Total Liabilities & Equity |
67 803
N/A
|
80 615
+19%
|
85 071
+6%
|
101 963
+20%
|
114 636
+12%
|
118 352
+3%
|
129 377
+9%
|
164 871
+27%
|
151 439
-8%
|
159 423
+5%
|
168 894
+6%
|
165 969
-2%
|
151 090
-9%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|