SPG Co Ltd
KOSDAQ:058610
Balance Sheet
Balance Sheet Decomposition
SPG Co Ltd
SPG Co Ltd
Balance Sheet
SPG 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 |
723
|
1 331
|
1 694
|
1 993
|
2 552
|
3 236
|
1 661
|
7 138
|
9 899
|
10 069
|
15 104
|
10 955
|
9 717
|
8 766
|
16 821
|
29 962
|
15 491
|
15 212
|
15 229
|
12 577
|
55
|
21 693
|
32 207
|
27 975
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
6
|
9
|
22
|
106
|
140
|
284
|
99
|
29
|
55
|
63
|
32 207
|
27 975
|
|
| Cash Equivalents |
723
|
1 331
|
1 694
|
1 993
|
2 552
|
3 236
|
1 661
|
7 138
|
9 899
|
10 069
|
15 104
|
10 930
|
9 711
|
8 757
|
16 799
|
29 856
|
15 351
|
14 928
|
15 130
|
12 548
|
0
|
21 630
|
0
|
0
|
|
| Short-Term Investments |
1 774
|
4 854
|
4 198
|
5 067
|
558
|
616
|
3 856
|
2 657
|
2 540
|
1 889
|
1 825
|
0
|
2 424
|
2 128
|
459
|
1 506
|
1 002
|
620
|
1 270
|
376
|
2 045
|
2 655
|
985
|
1 130
|
|
| Total Receivables |
9 484
|
13 253
|
15 463
|
15 160
|
27 031
|
26 219
|
36 925
|
36 016
|
35 522
|
35 906
|
29 918
|
31 968
|
34 478
|
43 017
|
51 416
|
83 478
|
88 919
|
74 889
|
77 118
|
93 001
|
128 486
|
113 646
|
116 945
|
102 675
|
|
| Accounts Receivables |
8 987
|
13 113
|
15 082
|
14 516
|
24 625
|
25 614
|
35 947
|
34 786
|
33 233
|
35 609
|
29 593
|
31 116
|
33 951
|
42 291
|
49 904
|
80 354
|
87 351
|
73 441
|
75 534
|
91 645
|
125 877
|
111 547
|
113 175
|
100 429
|
|
| Other Receivables |
497
|
140
|
381
|
644
|
2 406
|
605
|
978
|
1 230
|
2 289
|
297
|
325
|
852
|
527
|
726
|
1 512
|
3 124
|
1 568
|
1 448
|
1 584
|
1 356
|
2 609
|
2 099
|
3 770
|
2 246
|
|
| Inventory |
3 215
|
3 873
|
4 390
|
6 032
|
8 711
|
8 776
|
9 870
|
17 036
|
16 431
|
26 461
|
27 031
|
28 010
|
31 407
|
38 326
|
35 694
|
55 644
|
60 068
|
78 304
|
78 203
|
77 672
|
92 237
|
96 591
|
82 743
|
122 723
|
|
| Other Current Assets |
230
|
270
|
475
|
380
|
485
|
1 024
|
529
|
1 397
|
576
|
1 446
|
1 569
|
3 068
|
3 151
|
1 877
|
1 742
|
6 005
|
6 815
|
9 987
|
5 927
|
7 633
|
14 730
|
9 553
|
7 886
|
13 109
|
|
| Total Current Assets |
15 426
|
23 581
|
26 220
|
28 632
|
39 336
|
39 871
|
52 842
|
64 243
|
64 967
|
75 771
|
75 447
|
74 002
|
81 176
|
94 113
|
106 133
|
176 596
|
172 294
|
179 010
|
177 747
|
191 261
|
255 680
|
244 138
|
240 766
|
267 612
|
|
| PP&E Net |
9 516
|
10 150
|
15 225
|
14 441
|
14 117
|
13 650
|
13 423
|
14 577
|
15 575
|
31 858
|
34 537
|
39 579
|
40 826
|
42 611
|
42 914
|
63 677
|
68 509
|
89 176
|
90 967
|
88 491
|
90 455
|
93 401
|
91 679
|
114 938
|
|
| PP&E Gross |
9 516
|
10 150
|
15 225
|
14 441
|
14 117
|
13 650
|
13 423
|
14 577
|
15 575
|
31 858
|
34 537
|
39 579
|
40 826
|
42 611
|
42 914
|
63 677
|
68 509
|
89 176
|
90 967
|
88 491
|
90 455
|
93 401
|
91 679
|
114 938
|
|
| Accumulated Depreciation |
6 144
|
7 826
|
9 741
|
11 467
|
13 266
|
14 082
|
15 820
|
17 624
|
18 357
|
20 096
|
22 520
|
24 655
|
26 981
|
30 211
|
32 833
|
44 831
|
48 766
|
53 434
|
59 354
|
62 414
|
68 121
|
73 698
|
77 967
|
82 673
|
|
| Intangible Assets |
28
|
854
|
864
|
1 245
|
1 245
|
1 245
|
1 278
|
1 844
|
1 729
|
2 561
|
4 927
|
4 271
|
4 135
|
4 155
|
3 317
|
4 010
|
3 494
|
4 106
|
3 882
|
3 728
|
5 542
|
2 993
|
2 585
|
2 585
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 761
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
450
|
450
|
450
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8 106
|
8 573
|
9 063
|
8 950
|
9 279
|
7 510
|
8 076
|
10 029
|
11 646
|
3 717
|
3 691
|
4 130
|
3 496
|
4 619
|
4 473
|
467
|
377
|
968
|
883
|
2 992
|
12 005
|
10 899
|
9 841
|
10 272
|
|
| Other Long-Term Assets |
217
|
71
|
80
|
61
|
84
|
48
|
31
|
115
|
42
|
787
|
289
|
646
|
584
|
540
|
403
|
1 380
|
1 988
|
1 932
|
2 229
|
1 918
|
1 409
|
2 913
|
2 116
|
2 108
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 761
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
33 293
N/A
|
43 229
+30%
|
51 451
+19%
|
53 329
+4%
|
64 062
+20%
|
62 324
-3%
|
75 649
+21%
|
90 809
+20%
|
94 410
+4%
|
115 143
+22%
|
119 340
+4%
|
122 628
+3%
|
130 217
+6%
|
147 799
+14%
|
157 240
+6%
|
246 131
+57%
|
246 662
+0%
|
275 225
+12%
|
275 739
+0%
|
288 390
+5%
|
365 091
+27%
|
354 344
-3%
|
346 987
-2%
|
397 514
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 033
|
7 584
|
3 792
|
4 384
|
9 934
|
10 517
|
13 911
|
13 615
|
19 203
|
17 482
|
20 625
|
17 867
|
24 134
|
19 474
|
19 933
|
44 198
|
40 248
|
40 602
|
37 406
|
51 043
|
51 439
|
36 965
|
38 873
|
49 108
|
|
| Accrued Liabilities |
245
|
119
|
128
|
108
|
142
|
131
|
233
|
709
|
275
|
722
|
606
|
625
|
885
|
809
|
844
|
1 336
|
2 174
|
2 157
|
1 902
|
2 176
|
2 691
|
2 928
|
4 441
|
3 051
|
|
| Short-Term Debt |
4 234
|
0
|
6 936
|
7 342
|
8 992
|
10 966
|
13 662
|
19 604
|
21 606
|
29 260
|
24 326
|
24 136
|
18 135
|
37 484
|
43 717
|
65 487
|
72 931
|
59 968
|
50 151
|
47 960
|
77 667
|
72 242
|
60 564
|
58 788
|
|
| Current Portion of Long-Term Debt |
219
|
0
|
0
|
0
|
1 400
|
2 341
|
1 308
|
1 308
|
1 608
|
1 141
|
400
|
4 072
|
12 647
|
3 262
|
2 547
|
1 817
|
4 650
|
15 500
|
15 057
|
17 437
|
9 139
|
11 087
|
10 923
|
1 532
|
|
| Other Current Liabilities |
1 369
|
1 271
|
1 136
|
1 546
|
2 603
|
1 651
|
2 909
|
4 040
|
1 416
|
2 061
|
4 028
|
2 166
|
2 147
|
2 670
|
4 000
|
7 715
|
5 173
|
11 921
|
8 702
|
6 100
|
10 294
|
7 639
|
4 608
|
6 468
|
|
| Total Current Liabilities |
14 099
|
8 975
|
11 992
|
13 380
|
23 070
|
25 605
|
32 022
|
39 276
|
44 108
|
50 666
|
49 984
|
48 865
|
57 947
|
63 700
|
71 040
|
120 554
|
125 175
|
130 147
|
113 218
|
124 716
|
151 230
|
130 861
|
119 409
|
118 946
|
|
| Long-Term Debt |
2 074
|
0
|
4 200
|
4 407
|
5 007
|
3 766
|
2 458
|
1 149
|
1 541
|
400
|
5 763
|
11 654
|
8 234
|
7 972
|
6 925
|
18 153
|
16 569
|
8 000
|
18 344
|
11 480
|
12 628
|
1 871
|
1 002
|
12 886
|
|
| Deferred Income Tax |
2 274
|
2 977
|
3 303
|
2 568
|
2 269
|
1 520
|
1 009
|
399
|
92
|
2 311
|
1 785
|
1 978
|
2 156
|
1 948
|
1 667
|
659
|
676
|
4 711
|
4 422
|
4 797
|
8 053
|
7 748
|
7 229
|
10 909
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 790
|
1 785
|
425
|
1 052
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
399
|
101
|
0
|
51
|
0
|
0
|
0
|
124
|
31
|
0
|
50
|
128
|
43
|
1 309
|
2 069
|
5 865
|
7 578
|
7 010
|
8 526
|
2 608
|
88
|
371
|
445
|
637
|
|
| Total Liabilities |
18 846
N/A
|
12 052
-36%
|
19 495
+62%
|
20 407
+5%
|
30 346
+49%
|
30 891
+2%
|
35 489
+15%
|
40 949
+15%
|
45 772
+12%
|
53 377
+17%
|
57 582
+8%
|
62 625
+9%
|
68 379
+9%
|
74 928
+10%
|
81 702
+9%
|
143 440
+76%
|
148 213
+3%
|
149 443
+1%
|
143 458
-4%
|
143 601
+0%
|
172 000
+20%
|
140 851
-18%
|
128 085
-9%
|
143 378
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 950
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
6 370
|
6 370
|
6 370
|
6 370
|
6 688
|
6 688
|
6 688
|
8 091
|
8 091
|
10 438
|
10 438
|
10 438
|
10 438
|
10 438
|
11 089
|
11 089
|
11 089
|
11 089
|
|
| Retained Earnings |
11 905
|
15 827
|
18 673
|
19 856
|
20 425
|
18 200
|
20 434
|
28 335
|
28 002
|
42 042
|
41 797
|
40 490
|
41 637
|
42 520
|
44 038
|
58 472
|
52 432
|
58 165
|
63 038
|
76 434
|
96 609
|
110 980
|
116 915
|
135 149
|
|
| Additional Paid In Capital |
592
|
11 928
|
11 928
|
11 928
|
11 928
|
11 928
|
13 667
|
13 667
|
13 667
|
13 667
|
13 667
|
13 667
|
14 431
|
23 000
|
23 000
|
45 958
|
45 958
|
45 958
|
46 664
|
46 664
|
56 287
|
56 287
|
56 287
|
46 287
|
|
| Unrealized Security Profit/Loss |
0
|
79
|
84
|
302
|
280
|
438
|
255
|
677
|
497
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
15 347
|
15 347
|
15 347
|
21 929
|
22 170
|
22 170
|
36 004
|
|
| Treasury Stock |
0
|
0
|
2 060
|
2 060
|
1 758
|
1 758
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
12 799
|
8 904
|
4 452
|
4 452
|
4 452
|
2 490
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
99
|
0
|
56
|
811
|
102
|
312
|
392
|
840
|
915
|
709
|
413
|
621
|
1 475
|
324
|
1 245
|
356
|
9 668
|
12 967
|
12 441
|
25 608
|
|
| Total Equity |
14 447
N/A
|
31 177
+116%
|
31 957
+3%
|
32 922
+3%
|
33 715
+2%
|
31 433
-7%
|
40 160
+28%
|
49 859
+24%
|
48 638
-2%
|
61 767
+27%
|
61 758
0%
|
60 003
-3%
|
61 838
+3%
|
72 871
+18%
|
75 538
+4%
|
102 691
+36%
|
98 449
-4%
|
125 783
+28%
|
132 281
+5%
|
144 789
+9%
|
193 091
+33%
|
213 493
+11%
|
218 902
+3%
|
254 136
+16%
|
|
| Total Liabilities & Equity |
33 293
N/A
|
43 229
+30%
|
51 451
+19%
|
53 329
+4%
|
64 062
+20%
|
62 324
-3%
|
75 649
+21%
|
90 809
+20%
|
94 410
+4%
|
115 143
+22%
|
119 340
+4%
|
122 628
+3%
|
130 217
+6%
|
147 799
+14%
|
157 240
+6%
|
246 131
+57%
|
246 662
+0%
|
275 225
+12%
|
275 739
+0%
|
288 390
+5%
|
365 091
+27%
|
354 344
-3%
|
346 987
-2%
|
397 514
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
9
|
9
|
9
|
9
|
9
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
16
|
16
|
19
|
19
|
20
|
20
|
20
|
22
|
22
|
22
|
22
|
|