Daehan Green Power Corp
KOSDAQ:060900
Balance Sheet
Balance Sheet Decomposition
Daehan Green Power Corp
Daehan Green Power Corp
Balance Sheet
Daehan Green Power Corp
| 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 |
393
|
178
|
302
|
3
|
56
|
1 643
|
1 574
|
15
|
11
|
282
|
517
|
5 498
|
541
|
851
|
650
|
17
|
5 122
|
1 764
|
1 732
|
6 196
|
4 520
|
2 897
|
1 311
|
4 615
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
17
|
0
|
0
|
0
|
0
|
77
|
1
|
1
|
1
|
0
|
6
|
6
|
|
| Cash Equivalents |
393
|
178
|
302
|
3
|
56
|
1 643
|
1 574
|
15
|
11
|
282
|
517
|
5 456
|
524
|
851
|
650
|
17
|
5 122
|
1 687
|
1 731
|
6 194
|
4 519
|
2 897
|
1 306
|
4 609
|
|
| Short-Term Investments |
582
|
301
|
85
|
179
|
1 031
|
3 271
|
865
|
31
|
30
|
833
|
826
|
4 017
|
6 858
|
577
|
421
|
1 735
|
1 683
|
27
|
0
|
5 809
|
3 544
|
5 883
|
4 076
|
4 590
|
|
| Total Receivables |
2 760
|
5 312
|
4 775
|
6 224
|
6 199
|
3 017
|
1 873
|
497
|
2 326
|
7 076
|
10 307
|
51 029
|
50 629
|
31 609
|
2 319
|
8 174
|
6 360
|
1 031
|
4 730
|
5 583
|
23 042
|
14 465
|
7 186
|
6 469
|
|
| Accounts Receivables |
2 701
|
4 279
|
4 083
|
5 253
|
4 216
|
1 767
|
1 325
|
425
|
2 097
|
6 922
|
7 780
|
47 676
|
45 694
|
30 991
|
2 319
|
8 174
|
6 360
|
275
|
268
|
5 409
|
22 677
|
13 882
|
6 886
|
6 109
|
|
| Other Receivables |
59
|
1 033
|
692
|
971
|
1 983
|
1 250
|
548
|
72
|
229
|
154
|
2 527
|
3 353
|
4 935
|
618
|
0
|
0
|
0
|
756
|
4 462
|
174
|
365
|
583
|
301
|
361
|
|
| Inventory |
17
|
2 468
|
1 406
|
2 496
|
2 165
|
1 672
|
467
|
0
|
39
|
4 450
|
4 668
|
5 503
|
5 727
|
4 992
|
1 742
|
1 671
|
3 628
|
1 417
|
853
|
214
|
332
|
3 507
|
0
|
0
|
|
| Other Current Assets |
243
|
730
|
291
|
188
|
354
|
373
|
131
|
10 017
|
8 018
|
12 827
|
12 461
|
3 548
|
4 783
|
2 804
|
152
|
1 910
|
2 675
|
5 781
|
2 659
|
7 517
|
4 587
|
5 557
|
14 733
|
14 196
|
|
| Total Current Assets |
3 995
|
8 990
|
6 858
|
9 090
|
9 805
|
9 975
|
4 909
|
10 560
|
10 425
|
25 469
|
28 779
|
69 596
|
68 538
|
40 834
|
5 284
|
13 506
|
19 469
|
10 020
|
9 974
|
25 318
|
36 024
|
32 309
|
27 306
|
29 871
|
|
| PP&E Net |
2 775
|
5 509
|
7 373
|
7 003
|
191
|
317
|
645
|
424
|
98
|
189
|
290
|
6 346
|
6 063
|
5 613
|
4 959
|
6 537
|
6 786
|
24 597
|
30 847
|
15 107
|
26 306
|
8 962
|
18 343
|
13 208
|
|
| PP&E Gross |
2 775
|
5 509
|
7 373
|
7 003
|
191
|
317
|
645
|
424
|
98
|
189
|
290
|
6 346
|
6 063
|
0
|
0
|
0
|
0
|
0
|
0
|
15 107
|
26 306
|
8 962
|
18 343
|
13 208
|
|
| Accumulated Depreciation |
1 483
|
2 385
|
3 680
|
4 669
|
97
|
190
|
253
|
207
|
269
|
564
|
760
|
4 514
|
5 633
|
0
|
0
|
0
|
0
|
0
|
0
|
14 159
|
16 017
|
3 846
|
4 667
|
769
|
|
| Intangible Assets |
2 582
|
2 690
|
2 265
|
1 464
|
0
|
0
|
0
|
9 129
|
8 531
|
56
|
266
|
1 737
|
1 388
|
536
|
1 750
|
1 906
|
1 771
|
1 639
|
1 510
|
2
|
13
|
185
|
156
|
156
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 156
|
1 059
|
5 659
|
3 988
|
0
|
0
|
0
|
0
|
871
|
0
|
308
|
341
|
31
|
11
|
31
|
|
| Note Receivable |
0
|
2 764
|
989
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
0
|
0
|
1 624
|
0
|
0
|
0
|
0
|
665
|
|
| Long-Term Investments |
334
|
217
|
6 012
|
2 980
|
934
|
4 814
|
2 076
|
54
|
352
|
1 315
|
3 179
|
8 941
|
12 540
|
14 016
|
6 228
|
2 317
|
246
|
235
|
2 378
|
35 063
|
43 202
|
29 000
|
25 737
|
14 401
|
|
| Other Long-Term Assets |
835
|
1 307
|
1 265
|
981
|
104
|
444
|
1 003
|
498
|
84
|
1 374
|
2 008
|
2 315
|
3 005
|
0
|
0
|
16
|
1 475
|
785
|
838
|
83
|
147
|
83
|
163
|
3 610
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 156
|
1 059
|
5 659
|
3 988
|
0
|
0
|
0
|
0
|
871
|
0
|
308
|
341
|
31
|
11
|
31
|
|
| Total Assets |
10 521
N/A
|
21 476
+104%
|
24 763
+15%
|
21 548
-13%
|
11 034
-49%
|
15 550
+41%
|
8 634
-44%
|
20 666
+139%
|
19 490
-6%
|
29 559
+52%
|
35 582
+20%
|
94 594
+166%
|
95 585
+1%
|
60 999
-36%
|
18 221
-70%
|
24 282
+33%
|
29 747
+23%
|
38 145
+28%
|
47 170
+24%
|
75 880
+61%
|
106 033
+40%
|
70 571
-33%
|
71 716
+2%
|
61 943
-14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
132
|
3 447
|
2 706
|
4 827
|
5 028
|
2 878
|
1 635
|
606
|
1 187
|
2 271
|
2 342
|
12 147
|
11 312
|
26 984
|
1 290
|
1 378
|
1 213
|
32
|
129
|
290
|
11 971
|
1 155
|
804
|
1 273
|
|
| Accrued Liabilities |
0
|
13
|
60
|
66
|
85
|
2
|
100
|
626
|
0
|
0
|
61
|
3 816
|
10 032
|
0
|
0
|
0
|
0
|
141
|
299
|
379
|
998
|
332
|
443
|
235
|
|
| Short-Term Debt |
0
|
4 045
|
3 050
|
3 350
|
2 205
|
337
|
724
|
194
|
137
|
4 661
|
8 679
|
30 724
|
23 002
|
0
|
2 052
|
5 500
|
2 016
|
3 150
|
2 026
|
1 935
|
1 407
|
4 097
|
1 500
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
609
|
2 500
|
0
|
0
|
0
|
0
|
1 450
|
150
|
7 378
|
4 550
|
0
|
0
|
873
|
10 719
|
6 501
|
12 942
|
30 155
|
20 935
|
14 614
|
6 626
|
7 590
|
|
| Other Current Liabilities |
747
|
810
|
768
|
610
|
238
|
639
|
686
|
1 390
|
1 434
|
4 400
|
3 934
|
17 571
|
16 615
|
56 809
|
15
|
622
|
28
|
2 100
|
1 613
|
1 549
|
9 908
|
12 871
|
3 740
|
11 911
|
|
| Total Current Liabilities |
879
|
8 316
|
6 584
|
9 462
|
10 056
|
3 855
|
3 145
|
2 816
|
2 757
|
12 783
|
15 166
|
71 637
|
65 512
|
83 793
|
3 358
|
8 373
|
13 975
|
11 925
|
17 009
|
34 307
|
45 219
|
33 069
|
13 113
|
21 009
|
|
| Long-Term Debt |
0
|
1 216
|
6 381
|
5 236
|
204
|
0
|
4 239
|
7 666
|
1 757
|
2 237
|
2 747
|
6 062
|
18 299
|
0
|
1 431
|
3 806
|
1 324
|
10 033
|
6 400
|
5 683
|
18 914
|
4 641
|
4 004
|
124
|
|
| Deferred Income Tax |
191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
309
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
995
|
673
|
876
|
0
|
0
|
0
|
1 459
|
1 330
|
3 573
|
1 553
|
426
|
289
|
146
|
|
| Other Liabilities |
73
|
137
|
378
|
719
|
121
|
23
|
2
|
0
|
20
|
117
|
5
|
369
|
153
|
24
|
0
|
530
|
428
|
428
|
428
|
50
|
74
|
16
|
27
|
16
|
|
| Total Liabilities |
1 143
N/A
|
9 669
+746%
|
13 343
+38%
|
15 418
+16%
|
10 380
-33%
|
3 878
-63%
|
7 386
+90%
|
10 482
+42%
|
4 535
-57%
|
15 137
+234%
|
18 038
+19%
|
79 372
+340%
|
84 637
+7%
|
82 942
-2%
|
4 789
-94%
|
12 709
+165%
|
15 727
+24%
|
23 845
+52%
|
25 166
+6%
|
43 613
+73%
|
65 760
+51%
|
38 152
-42%
|
17 434
-54%
|
21 003
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 350
|
4 200
|
5 327
|
5 327
|
8 757
|
3 656
|
10 888
|
1 714
|
6 402
|
10 225
|
10 869
|
12 071
|
16 083
|
20 264
|
7 466
|
7 466
|
8 188
|
9 227
|
11 707
|
15 329
|
17 279
|
18 602
|
25 258
|
25 258
|
|
| Retained Earnings |
2 378
|
2 531
|
2 784
|
8 122
|
21 102
|
26 740
|
64 164
|
70 591
|
76 339
|
2 098
|
2 996
|
3 990
|
19 948
|
62 265
|
72 560
|
74 944
|
7 862
|
20 406
|
30 404
|
51 192
|
60 289
|
78 140
|
85 528
|
98 899
|
|
| Additional Paid In Capital |
3 651
|
5 076
|
9 612
|
9 665
|
13 507
|
35 385
|
55 091
|
79 800
|
85 462
|
1 834
|
3 552
|
7 025
|
14 780
|
19 126
|
28 360
|
28 360
|
12 061
|
25 854
|
40 641
|
69 645
|
82 074
|
90 432
|
114 452
|
114 452
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
61
|
0
|
172
|
0
|
288
|
150
|
147
|
61
|
0
|
0
|
0
|
0
|
58
|
89
|
1 486
|
1 115
|
1 115
|
284
|
255
|
|
| Treasury Stock |
0
|
0
|
734
|
743
|
566
|
567
|
567
|
567
|
568
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
34
|
34
|
|
| Other Equity |
0
|
0
|
0
|
4
|
59
|
0
|
0
|
0
|
0
|
22
|
22
|
29
|
25
|
934
|
50 166
|
50 689
|
1 632
|
425
|
22
|
22
|
102
|
417
|
417
|
417
|
|
| Total Equity |
9 378
N/A
|
11 807
+26%
|
11 420
-3%
|
6 131
-46%
|
654
-89%
|
11 672
+1 685%
|
1 247
-89%
|
10 184
+717%
|
14 956
+47%
|
14 421
-4%
|
17 544
+22%
|
15 222
-13%
|
10 949
-28%
|
21 943
N/A
|
13 433
N/A
|
11 572
-14%
|
14 019
+21%
|
14 300
+2%
|
22 004
+54%
|
32 267
+47%
|
40 273
+25%
|
32 419
-20%
|
54 282
+67%
|
40 939
-25%
|
|
| Total Liabilities & Equity |
10 521
N/A
|
21 476
+104%
|
24 763
+15%
|
21 548
-13%
|
11 034
-49%
|
15 550
+41%
|
8 634
-44%
|
20 666
+139%
|
19 490
-6%
|
29 559
+52%
|
35 582
+20%
|
94 594
+166%
|
95 585
+1%
|
60 999
-36%
|
18 221
-70%
|
24 282
+33%
|
29 747
+23%
|
38 145
+28%
|
47 170
+24%
|
75 880
+61%
|
106 033
+40%
|
70 571
-33%
|
71 716
+2%
|
61 943
-14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
4
|
5
|
7
|
7
|
8
|
10
|
23
|
31
|
35
|
37
|
51
|
51
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
|