TechL Co Ltd
KOSDAQ:064520
Balance Sheet
Balance Sheet Decomposition
TechL Co Ltd
TechL Co Ltd
Balance Sheet
TechL 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 |
78
|
1 194
|
826
|
652
|
523
|
908
|
389
|
1 425
|
1 491
|
3 226
|
9 013
|
6 695
|
7 743
|
3 502
|
14 503
|
9 612
|
3 381
|
5 754
|
37 957
|
3 345
|
7 563
|
46 337
|
63 785
|
52 051
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Equivalents |
78
|
1 194
|
826
|
652
|
523
|
908
|
389
|
1 425
|
1 491
|
3 226
|
9 013
|
6 695
|
7 743
|
3 502
|
14 503
|
9 612
|
3 381
|
5 754
|
37 957
|
3 345
|
7 563
|
46 337
|
63 785
|
52 051
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
165
|
1 954
|
611
|
6 115
|
10 166
|
3 977
|
3 710
|
1 057
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 816
|
2 596
|
1 903
|
1 741
|
3 780
|
5 341
|
6 633
|
12 038
|
17 599
|
34 979
|
23 588
|
17 187
|
18 784
|
22 321
|
22 275
|
21 987
|
16 937
|
11 211
|
1 285
|
8 075
|
15 635
|
5 237
|
4 206
|
3 213
|
|
| Accounts Receivables |
1 816
|
2 592
|
1 660
|
1 737
|
3 780
|
5 341
|
6 632
|
10 176
|
11 834
|
28 944
|
20 949
|
16 919
|
18 498
|
21 830
|
20 064
|
21 900
|
16 851
|
10 043
|
931
|
7 982
|
11 894
|
2 005
|
3 866
|
2 254
|
|
| Other Receivables |
0
|
4
|
243
|
4
|
0
|
0
|
1
|
1 862
|
5 765
|
6 035
|
2 639
|
268
|
286
|
491
|
2 211
|
87
|
86
|
1 168
|
354
|
93
|
3 741
|
3 232
|
340
|
959
|
|
| Inventory |
1 852
|
2 830
|
2 417
|
2 211
|
3 804
|
6 122
|
5 267
|
8 759
|
12 333
|
26 790
|
25 243
|
22 434
|
27 427
|
26 136
|
27 766
|
36 857
|
22 682
|
14 114
|
4 183
|
5 990
|
8 039
|
7 032
|
3 160
|
2 190
|
|
| Other Current Assets |
402
|
642
|
349
|
273
|
835
|
368
|
509
|
319
|
1 352
|
2 347
|
1 322
|
1 668
|
2 023
|
1 938
|
624
|
6 467
|
5 450
|
8 332
|
813
|
121
|
934
|
541
|
142
|
290
|
|
| Total Current Assets |
4 147
|
7 262
|
5 495
|
4 877
|
8 942
|
12 739
|
12 798
|
22 541
|
32 776
|
67 374
|
59 332
|
49 938
|
56 589
|
60 012
|
75 334
|
78 901
|
52 160
|
40 468
|
44 238
|
17 532
|
32 170
|
59 147
|
71 293
|
57 745
|
|
| PP&E Net |
4 933
|
5 707
|
4 789
|
5 221
|
4 625
|
8 072
|
7 112
|
7 679
|
21 752
|
28 329
|
34 488
|
35 307
|
36 839
|
39 892
|
39 608
|
38 351
|
36 134
|
33 984
|
32 150
|
27 631
|
29 257
|
28 760
|
29 544
|
32 238
|
|
| PP&E Gross |
4 933
|
5 707
|
4 789
|
5 221
|
4 625
|
8 072
|
7 112
|
7 679
|
21 752
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 631
|
29 257
|
28 760
|
29 544
|
32 238
|
|
| Accumulated Depreciation |
2 737
|
4 144
|
5 360
|
6 483
|
6 398
|
8 197
|
9 172
|
1 325
|
3 367
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47 949
|
43 126
|
42 161
|
47 425
|
45 750
|
|
| Intangible Assets |
41
|
113
|
131
|
121
|
90
|
58
|
165
|
621
|
1 370
|
2 530
|
2 155
|
1 433
|
1 458
|
1 954
|
2 128
|
2 674
|
1 479
|
668
|
325
|
0
|
0
|
0
|
0
|
24
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 996
|
12 632
|
10 740
|
2 293
|
0
|
0
|
0
|
0
|
0
|
0
|
345
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
129
|
108
|
55
|
0
|
186
|
25
|
33
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
|
| Long-Term Investments |
2
|
2
|
1
|
1
|
1
|
1
|
1 081
|
861
|
2 203
|
8 825
|
12 311
|
3 477
|
3 755
|
2 076
|
2 602
|
1 462
|
3 588
|
2 329
|
0
|
0
|
0
|
0
|
9 207
|
11 758
|
|
| Other Long-Term Assets |
336
|
499
|
650
|
290
|
261
|
272
|
679
|
937
|
2 399
|
2 203
|
297
|
324
|
1 682
|
2 101
|
2 700
|
3 417
|
1 894
|
226
|
120
|
1 423
|
2 228
|
1 529
|
1
|
2 387
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 996
|
12 632
|
10 740
|
2 293
|
0
|
0
|
0
|
0
|
0
|
0
|
345
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
9 459
N/A
|
13 584
+44%
|
11 067
-19%
|
10 510
-5%
|
13 919
+32%
|
21 142
+52%
|
21 835
+3%
|
44 698
+105%
|
73 261
+64%
|
120 109
+64%
|
110 932
-8%
|
90 478
-18%
|
100 508
+11%
|
106 061
+6%
|
122 404
+15%
|
124 804
+2%
|
95 255
-24%
|
78 019
-18%
|
76 832
-2%
|
46 588
-39%
|
63 656
+37%
|
89 438
+41%
|
110 046
+23%
|
104 152
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 542
|
2 519
|
1 306
|
1 209
|
3 920
|
7 485
|
5 319
|
5 522
|
8 898
|
23 236
|
24 181
|
11 571
|
16 640
|
16 447
|
22 419
|
10 341
|
6 816
|
7 912
|
809
|
2 658
|
795
|
248
|
857
|
682
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
287
|
371
|
1 159
|
705
|
1 238
|
219
|
80
|
471
|
633
|
781
|
0
|
145
|
130
|
152
|
273
|
121
|
46
|
567
|
113
|
18
|
|
| Short-Term Debt |
0
|
0
|
0
|
2 200
|
2 000
|
2 200
|
2 700
|
11 132
|
4 633
|
12 303
|
20 347
|
19 597
|
23 268
|
26 722
|
23 530
|
35 330
|
37 980
|
45 343
|
27 123
|
3 000
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
49
|
62
|
35
|
26
|
33
|
20
|
0
|
1 170
|
6 897
|
18 442
|
12 441
|
6 932
|
24 210
|
10 494
|
2 737
|
3 375
|
2 333
|
1 702
|
50
|
3
|
10 757
|
9 249
|
16 454
|
422
|
|
| Other Current Liabilities |
470
|
392
|
256
|
263
|
482
|
1 335
|
455
|
1 926
|
1 821
|
4 225
|
9 924
|
6 222
|
5 777
|
7 596
|
314
|
5 688
|
3 451
|
6 208
|
5 849
|
1 736
|
3 661
|
1 511
|
9 996
|
1 233
|
|
| Total Current Liabilities |
2 061
|
2 973
|
1 597
|
3 698
|
6 721
|
11 410
|
9 633
|
20 455
|
23 487
|
58 425
|
66 974
|
44 793
|
70 528
|
62 040
|
49 000
|
54 879
|
50 711
|
61 318
|
34 104
|
7 518
|
15 260
|
11 575
|
27 419
|
2 355
|
|
| Long-Term Debt |
162
|
100
|
65
|
39
|
13
|
0
|
0
|
7 820
|
16 071
|
16 493
|
17 948
|
26 421
|
7 324
|
11 100
|
14 113
|
3 306
|
972
|
100
|
3 197
|
0
|
1 532
|
9 922
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 385
|
0
|
1 434
|
1 629
|
1 694
|
1 686
|
1 950
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
67
|
102
|
145
|
175
|
263
|
258
|
290
|
376
|
446
|
145
|
539
|
267
|
566
|
1 115
|
2 278
|
2 029
|
1 917
|
8
|
126
|
0
|
50
|
13 857
|
99
|
458
|
|
| Total Liabilities |
2 290
N/A
|
3 175
+39%
|
1 807
-43%
|
3 913
+117%
|
6 997
+79%
|
11 668
+67%
|
9 923
-15%
|
28 650
+189%
|
40 004
+40%
|
75 064
+88%
|
85 461
+14%
|
71 481
-16%
|
78 418
+10%
|
74 255
-5%
|
65 391
-12%
|
60 214
-8%
|
53 600
-11%
|
62 745
+17%
|
37 427
-40%
|
8 952
-76%
|
18 470
+106%
|
37 048
+101%
|
29 204
-21%
|
4 763
-84%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 304
|
2 884
|
2 884
|
2 917
|
3 647
|
3 647
|
3 662
|
6 484
|
7 154
|
9 704
|
17 779
|
17 779
|
17 779
|
19 906
|
29 085
|
32 439
|
33 210
|
33 210
|
25 628
|
36 843
|
41 843
|
5 470
|
8 338
|
11 176
|
|
| Retained Earnings |
1 751
|
3 206
|
2 054
|
689
|
2 323
|
228
|
2 842
|
8 191
|
8 794
|
6 309
|
25 810
|
33 126
|
29 949
|
29 025
|
4 516
|
6 146
|
17 508
|
26 213
|
11 036
|
9 655
|
8 647
|
14 586
|
9 408
|
9 981
|
|
| Additional Paid In Capital |
3 115
|
4 319
|
4 321
|
4 369
|
5 599
|
5 599
|
5 619
|
19 882
|
17 457
|
29 028
|
33 515
|
34 321
|
34 321
|
38 121
|
16 583
|
20 812
|
23 529
|
3 529
|
20 079
|
5 250
|
5 956
|
54 864
|
75 263
|
90 490
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
211
|
98
|
148
|
0
|
0
|
0
|
61
|
2 803
|
0
|
3 299
|
2 623
|
4 950
|
4 910
|
5 085
|
5 774
|
6 373
|
6 381
|
7 437
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 411
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1
|
1
|
1
|
6
|
6
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
24
|
0
|
0
|
6 829
|
1 895
|
191
|
194
|
174
|
114
|
260
|
274
|
274
|
274
|
|
| Total Equity |
7 169
N/A
|
10 409
+45%
|
9 260
-11%
|
6 598
-29%
|
6 922
+5%
|
9 474
+37%
|
11 912
+26%
|
16 047
+35%
|
33 257
+107%
|
45 045
+35%
|
25 471
-43%
|
18 997
-25%
|
22 090
+16%
|
31 805
+44%
|
57 014
+79%
|
64 590
+13%
|
41 655
-36%
|
15 274
-63%
|
39 405
+158%
|
37 636
-4%
|
45 185
+20%
|
52 390
+16%
|
80 841
+54%
|
99 389
+23%
|
|
| Total Liabilities & Equity |
9 459
N/A
|
13 584
+44%
|
11 067
-19%
|
10 510
-5%
|
13 919
+32%
|
21 142
+52%
|
21 835
+3%
|
44 698
+105%
|
73 261
+64%
|
120 109
+64%
|
110 932
-8%
|
90 478
-18%
|
100 508
+11%
|
106 061
+6%
|
122 404
+15%
|
124 804
+2%
|
95 255
-24%
|
78 019
-18%
|
76 832
-2%
|
46 588
-39%
|
63 656
+37%
|
89 438
+41%
|
110 046
+23%
|
104 152
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
51
|
7
|
8
|
11
|
17
|
22
|
|