Tokai Carbon Korea Co Ltd
KOSDAQ:064760
Balance Sheet
Balance Sheet Decomposition
Tokai Carbon Korea Co Ltd
Tokai Carbon Korea Co Ltd
Balance Sheet
Tokai Carbon Korea Co Ltd
| 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 |
591
|
2 076
|
2 319
|
2 124
|
1 955
|
2 819
|
6 906
|
4 979
|
3 229
|
6 803
|
9 016
|
5 492
|
24 786
|
36 524
|
27 713
|
39 102
|
53 719
|
44 664
|
31 763
|
33 859
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
2
|
3
|
2
|
6
|
5
|
5
|
5
|
1
|
1
|
|
| Cash Equivalents |
591
|
2 076
|
2 319
|
2 124
|
1 955
|
2 819
|
6 906
|
4 979
|
3 229
|
6 799
|
9 014
|
5 490
|
24 783
|
36 522
|
27 707
|
39 097
|
53 713
|
44 660
|
31 762
|
33 858
|
|
| Short-Term Investments |
8 605
|
7 821
|
10 246
|
14 683
|
16 108
|
5 011
|
7
|
9
|
11 012
|
15 143
|
30 025
|
34 010
|
42 091
|
57 047
|
68 004
|
99 312
|
148 161
|
204 861
|
190 000
|
251 000
|
|
| Total Receivables |
4 999
|
6 989
|
8 982
|
8 519
|
8 573
|
22 198
|
12 568
|
7 252
|
6 422
|
10 011
|
7 678
|
10 830
|
14 172
|
21 764
|
22 448
|
28 549
|
35 553
|
40 606
|
42 937
|
50 550
|
|
| Accounts Receivables |
4 969
|
6 968
|
8 839
|
8 170
|
8 384
|
20 455
|
12 382
|
7 029
|
6 257
|
9 861
|
7 504
|
10 651
|
13 976
|
21 442
|
22 096
|
28 159
|
35 341
|
40 311
|
42 624
|
50 110
|
|
| Other Receivables |
30
|
21
|
143
|
349
|
189
|
1 743
|
186
|
223
|
165
|
150
|
174
|
179
|
196
|
322
|
352
|
390
|
212
|
295
|
313
|
439
|
|
| Inventory |
3 301
|
4 708
|
5 082
|
6 784
|
5 639
|
9 601
|
14 617
|
19 496
|
13 514
|
11 297
|
9 328
|
13 622
|
18 315
|
25 794
|
34 700
|
30 253
|
35 161
|
50 149
|
65 911
|
68 819
|
|
| Other Current Assets |
28
|
195
|
84
|
317
|
107
|
233
|
78
|
374
|
264
|
486
|
1 011
|
2 637
|
1 493
|
2 903
|
2 162
|
762
|
2 335
|
2 955
|
3 882
|
1 531
|
|
| Total Current Assets |
17 524
|
21 790
|
26 714
|
32 427
|
32 382
|
39 863
|
34 177
|
32 110
|
34 441
|
43 739
|
57 058
|
66 591
|
100 857
|
144 032
|
155 025
|
197 978
|
274 928
|
343 236
|
334 493
|
405 758
|
|
| PP&E Net |
8 336
|
9 722
|
12 190
|
11 074
|
13 441
|
39 989
|
50 701
|
50 821
|
46 794
|
39 282
|
45 060
|
63 835
|
66 560
|
67 814
|
93 688
|
106 853
|
109 006
|
129 293
|
157 951
|
150 783
|
|
| PP&E Gross |
8 336
|
9 722
|
12 190
|
11 074
|
13 441
|
39 989
|
50 701
|
50 821
|
46 794
|
39 282
|
45 060
|
63 835
|
66 560
|
67 814
|
93 688
|
106 853
|
109 006
|
129 293
|
157 951
|
150 783
|
|
| Accumulated Depreciation |
8 538
|
10 139
|
11 732
|
14 256
|
16 384
|
15 145
|
18 844
|
22 530
|
27 273
|
29 906
|
32 213
|
37 943
|
46 377
|
55 587
|
61 852
|
71 474
|
83 359
|
96 929
|
108 760
|
122 308
|
|
| Intangible Assets |
22
|
39
|
148
|
118
|
187
|
1 329
|
1 280
|
1 373
|
905
|
792
|
691
|
648
|
559
|
1 455
|
1 603
|
1 750
|
1 866
|
1 842
|
2 175
|
2 399
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
245
|
261
|
255
|
210
|
181
|
0
|
219
|
303
|
310
|
220
|
197
|
226
|
344
|
339
|
1 028
|
|
| Long-Term Investments |
54
|
83
|
144
|
260
|
316
|
449
|
504
|
544
|
616
|
561
|
595
|
102
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
687
|
1 721
|
2 170
|
2 361
|
1 951
|
990
|
1 181
|
1 234
|
1 126
|
6 510
|
0
|
138
|
462
|
525
|
334
|
1 800
|
3 679
|
5 829
|
546
|
3 553
|
|
| Total Assets |
26 623
N/A
|
33 355
+25%
|
41 366
+24%
|
46 240
+12%
|
48 277
+4%
|
82 864
+72%
|
88 103
+6%
|
86 337
-2%
|
84 093
-3%
|
91 065
+8%
|
103 404
+14%
|
131 532
+27%
|
168 792
+28%
|
214 137
+27%
|
250 870
+17%
|
308 579
+23%
|
389 706
+26%
|
480 543
+23%
|
495 504
+3%
|
563 520
+14%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1 405
|
1 819
|
2 157
|
3 548
|
2 599
|
9 075
|
5 705
|
3 454
|
1 151
|
2 439
|
2 013
|
3 897
|
4 067
|
5 674
|
7 978
|
3 236
|
5 904
|
9 390
|
6 085
|
9 684
|
|
| Accrued Liabilities |
60
|
708
|
988
|
378
|
335
|
1 388
|
1 883
|
604
|
531
|
1 154
|
3 141
|
5 163
|
6 972
|
9 404
|
9 197
|
13 148
|
16 437
|
19 350
|
12 045
|
12 651
|
|
| Short-Term Debt |
0
|
0
|
1 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
144
|
278
|
234
|
256
|
314
|
|
| Other Current Liabilities |
1 599
|
1 447
|
1 750
|
2 507
|
1 087
|
7 660
|
4 522
|
2 234
|
2 131
|
3 481
|
3 543
|
8 169
|
11 776
|
14 386
|
12 395
|
20 286
|
26 149
|
33 281
|
16 793
|
21 926
|
|
| Total Current Liabilities |
3 065
|
3 974
|
6 094
|
6 434
|
4 021
|
18 123
|
12 109
|
6 293
|
3 813
|
7 074
|
8 697
|
17 229
|
22 815
|
29 464
|
29 769
|
36 814
|
48 768
|
62 255
|
35 179
|
44 575
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
187
|
159
|
307
|
186
|
445
|
335
|
|
| Deferred Income Tax |
0
|
248
|
0
|
0
|
41
|
2 657
|
2 815
|
2 505
|
2 220
|
1 451
|
489
|
303
|
502
|
513
|
455
|
133
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
169
|
0
|
167
|
43
|
21
|
69
|
222
|
108
|
117
|
256
|
169
|
11
|
24
|
24
|
0
|
1 008
|
1 118
|
1 229
|
1 610
|
2 355
|
|
| Total Liabilities |
3 233
N/A
|
4 222
+31%
|
6 260
+48%
|
6 477
+3%
|
4 083
-37%
|
20 848
+411%
|
15 146
-27%
|
8 905
-41%
|
6 150
-31%
|
8 781
+43%
|
9 355
+7%
|
17 543
+88%
|
23 341
+33%
|
30 001
+29%
|
30 412
+1%
|
38 114
+25%
|
50 194
+32%
|
63 669
+27%
|
37 233
-42%
|
47 265
+27%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
5 838
|
|
| Retained Earnings |
11 802
|
17 262
|
23 141
|
28 229
|
32 873
|
49 910
|
60 852
|
65 326
|
65 838
|
70 178
|
81 944
|
101 883
|
133 345
|
172 030
|
208 352
|
258 359
|
327 407
|
404 768
|
446 165
|
504 149
|
|
| Additional Paid In Capital |
5 750
|
6 033
|
6 127
|
6 329
|
6 493
|
6 036
|
6 036
|
6 036
|
6 036
|
6 036
|
6 036
|
6 036
|
6 036
|
6 036
|
6 268
|
6 035
|
6 036
|
6 036
|
6 036
|
6 036
|
|
| Treasury Stock |
0
|
0
|
0
|
632
|
1 009
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
233
|
233
|
233
|
233
|
233
|
233
|
233
|
233
|
233
|
0
|
233
|
233
|
233
|
233
|
233
|
|
| Total Equity |
23 389
N/A
|
29 133
+25%
|
35 106
+21%
|
39 763
+13%
|
44 195
+11%
|
62 016
+40%
|
72 958
+18%
|
77 432
+6%
|
77 944
+1%
|
82 284
+6%
|
94 050
+14%
|
113 989
+21%
|
145 451
+28%
|
184 135
+27%
|
220 458
+20%
|
270 464
+23%
|
339 512
+26%
|
416 874
+23%
|
458 271
+10%
|
516 255
+13%
|
|
| Total Liabilities & Equity |
26 623
N/A
|
33 355
+25%
|
41 366
+24%
|
46 240
+12%
|
48 277
+4%
|
82 864
+72%
|
88 103
+6%
|
86 337
-2%
|
84 093
-3%
|
91 065
+8%
|
103 404
+14%
|
131 532
+27%
|
168 792
+28%
|
214 137
+27%
|
250 870
+17%
|
308 579
+23%
|
389 706
+26%
|
480 543
+23%
|
495 504
+3%
|
563 520
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|