Sonokong Co Ltd
KOSDAQ:066910
Balance Sheet
Balance Sheet Decomposition
Sonokong Co Ltd
Sonokong Co Ltd
Balance Sheet
Sonokong 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 |
2 194
|
1 113
|
188
|
202
|
205
|
593
|
1 070
|
1 697
|
2 459
|
2 266
|
6 940
|
4 138
|
3 658
|
2 148
|
5 943
|
4 101
|
1 365
|
1 561
|
1 770
|
1 454
|
3 470
|
4 252
|
3 799
|
14 480
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
2
|
0
|
|
| Cash Equivalents |
2 194
|
1 113
|
188
|
202
|
205
|
593
|
1 070
|
1 697
|
2 459
|
2 266
|
6 940
|
4 138
|
3 658
|
2 148
|
5 943
|
4 101
|
1 365
|
1 561
|
1 770
|
1 454
|
3 464
|
4 249
|
3 797
|
14 480
|
|
| Short-Term Investments |
9
|
9
|
1 605
|
216
|
150
|
110
|
600
|
1 177
|
7 770
|
860
|
1 180
|
3 260
|
4 400
|
980
|
770
|
570
|
720
|
520
|
2 612
|
2 170
|
0
|
842
|
8 077
|
400
|
|
| Total Receivables |
19 186
|
17 104
|
29 319
|
38 676
|
34 018
|
29 590
|
34 292
|
26 476
|
28 934
|
21 052
|
24 903
|
17 943
|
16 078
|
13 259
|
27 282
|
19 216
|
19 715
|
13 715
|
11 311
|
13 588
|
10 973
|
9 107
|
5 221
|
3 137
|
|
| Accounts Receivables |
18 492
|
16 314
|
28 090
|
35 843
|
32 582
|
28 803
|
33 459
|
26 091
|
28 375
|
20 966
|
24 378
|
16 670
|
16 045
|
12 356
|
27 047
|
18 533
|
19 594
|
13 195
|
11 171
|
13 374
|
10 457
|
8 974
|
5 179
|
3 056
|
|
| Other Receivables |
694
|
790
|
1 229
|
2 833
|
1 436
|
787
|
833
|
385
|
559
|
86
|
525
|
1 273
|
33
|
903
|
235
|
683
|
121
|
520
|
140
|
214
|
516
|
133
|
42
|
81
|
|
| Inventory |
10 724
|
12 981
|
30 167
|
30 198
|
26 308
|
32 682
|
35 937
|
34 793
|
33 877
|
20 631
|
21 966
|
18 131
|
14 307
|
13 831
|
13 861
|
39 553
|
22 501
|
14 801
|
19 488
|
18 022
|
23 381
|
19 297
|
14 154
|
6 561
|
|
| Other Current Assets |
4 348
|
7 759
|
1 692
|
5 785
|
5 842
|
5 459
|
3 669
|
2 629
|
1 939
|
373
|
630
|
299
|
104
|
213
|
419
|
203
|
117
|
556
|
541
|
1 026
|
930
|
696
|
963
|
784
|
|
| Total Current Assets |
36 460
|
38 966
|
62 971
|
75 076
|
66 524
|
68 434
|
75 568
|
66 772
|
74 979
|
45 182
|
55 619
|
43 771
|
38 547
|
30 430
|
48 274
|
63 643
|
44 418
|
31 153
|
35 722
|
36 260
|
38 754
|
34 193
|
32 214
|
25 362
|
|
| PP&E Net |
4 324
|
5 436
|
6 026
|
8 494
|
11 714
|
18 365
|
19 392
|
19 355
|
23 016
|
18 286
|
17 432
|
18 274
|
17 319
|
16 374
|
16 258
|
15 653
|
14 850
|
14 266
|
17 416
|
16 065
|
15 430
|
15 253
|
13 958
|
32 081
|
|
| PP&E Gross |
4 324
|
5 436
|
6 026
|
8 494
|
11 714
|
18 365
|
19 392
|
19 355
|
23 016
|
18 286
|
17 432
|
18 274
|
17 319
|
16 374
|
16 258
|
15 653
|
14 850
|
14 266
|
17 416
|
16 065
|
15 430
|
15 253
|
13 958
|
32 081
|
|
| Accumulated Depreciation |
2 503
|
3 081
|
4 099
|
5 677
|
7 343
|
8 145
|
8 556
|
9 623
|
10 814
|
11 316
|
11 909
|
3 391
|
4 316
|
5 176
|
4 941
|
5 613
|
6 377
|
6 505
|
7 705
|
9 222
|
8 719
|
10 144
|
10 231
|
7 243
|
|
| Intangible Assets |
17
|
429
|
742
|
10 017
|
13 219
|
15 422
|
16 417
|
15 925
|
13 451
|
7 296
|
6 076
|
6 398
|
6 784
|
5 737
|
3 578
|
481
|
200
|
151
|
150
|
170
|
153
|
199
|
158
|
141
|
|
| Goodwill |
0
|
0
|
0
|
0
|
197
|
148
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
10
|
0
|
0
|
0
|
0
|
80
|
87
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
467
|
0
|
0
|
24
|
|
| Long-Term Investments |
1 253
|
1 251
|
717
|
1 394
|
1 353
|
1 716
|
4 126
|
2 269
|
2 603
|
592
|
685
|
1 027
|
1 240
|
687
|
538
|
544
|
94
|
561
|
1 202
|
469
|
469
|
717
|
635
|
94
|
|
| Other Long-Term Assets |
332
|
763
|
10 689
|
946
|
1 220
|
1 213
|
1 236
|
1 174
|
1 128
|
2 742
|
3 648
|
1 385
|
1 378
|
1 013
|
1 129
|
1 108
|
497
|
313
|
1 213
|
310
|
1 164
|
2 054
|
2 073
|
94
|
|
| Other Assets |
0
|
0
|
0
|
0
|
197
|
148
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
42 386
N/A
|
46 845
+11%
|
81 156
+73%
|
95 928
+18%
|
94 227
-2%
|
105 299
+12%
|
116 837
+11%
|
105 576
-10%
|
115 263
+9%
|
74 398
-35%
|
83 459
+12%
|
70 855
-15%
|
65 267
-8%
|
54 240
-17%
|
69 776
+29%
|
81 428
+17%
|
60 058
-26%
|
46 444
-23%
|
55 703
+20%
|
53 274
-4%
|
56 437
+6%
|
52 416
-7%
|
49 038
-6%
|
57 703
+18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 499
|
1 802
|
1 998
|
6 195
|
2 727
|
2 324
|
9 730
|
7 770
|
4 935
|
4 806
|
7 115
|
5 098
|
9 648
|
6 583
|
20 612
|
32 727
|
27 513
|
14 096
|
13 832
|
13 892
|
7 242
|
5 858
|
4 928
|
1 785
|
|
| Accrued Liabilities |
605
|
0
|
40
|
37
|
29
|
76
|
37
|
902
|
86
|
652
|
628
|
705
|
557
|
547
|
584
|
666
|
606
|
166
|
346
|
622
|
212
|
390
|
630
|
504
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23 514
|
26 128
|
16 793
|
10 999
|
5 810
|
2 800
|
3 222
|
1 500
|
1 188
|
3 031
|
3 590
|
5 439
|
9 399
|
10 396
|
7 000
|
|
| Current Portion of Long-Term Debt |
0
|
150
|
0
|
0
|
0
|
3 213
|
5 025
|
4 222
|
4 564
|
6 394
|
1 224
|
10 682
|
85
|
4 600
|
2 800
|
2 800
|
1 400
|
0
|
824
|
8 407
|
12 421
|
13 061
|
8 370
|
12 895
|
|
| Other Current Liabilities |
17 551
|
18 609
|
22 929
|
25 031
|
23 722
|
26 559
|
29 802
|
35 958
|
29 959
|
4 826
|
5 480
|
5 150
|
4 459
|
3 758
|
3 549
|
3 628
|
2 946
|
3 091
|
2 939
|
2 297
|
3 699
|
3 831
|
2 442
|
3 172
|
|
| Total Current Liabilities |
24 654
|
20 561
|
24 967
|
31 262
|
26 478
|
32 171
|
44 594
|
48 853
|
39 544
|
40 192
|
40 576
|
38 429
|
25 749
|
21 298
|
30 345
|
43 043
|
33 965
|
18 541
|
20 972
|
28 809
|
29 014
|
32 538
|
26 765
|
25 356
|
|
| Long-Term Debt |
150
|
0
|
6 000
|
6 000
|
3 609
|
9 318
|
8 556
|
12 653
|
14 146
|
2 104
|
10 585
|
85
|
17 200
|
12 600
|
9 800
|
7 000
|
7 000
|
7 700
|
10 237
|
1 906
|
1 497
|
991
|
407
|
19
|
|
| Deferred Income Tax |
319
|
259
|
641
|
1 497
|
943
|
463
|
153
|
0
|
1 104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 196
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
296
|
352
|
0
|
0
|
0
|
0
|
60
|
0
|
2
|
8
|
0
|
0
|
40
|
40
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
55
|
55
|
0
|
|
| Total Liabilities |
25 419
N/A
|
21 172
-17%
|
31 608
+49%
|
38 759
+23%
|
31 030
-20%
|
41 952
+35%
|
53 362
+27%
|
61 506
+15%
|
54 795
-11%
|
42 303
-23%
|
51 161
+21%
|
38 514
-25%
|
42 989
+12%
|
33 938
-21%
|
40 145
+18%
|
50 043
+25%
|
40 965
-18%
|
26 241
-36%
|
31 264
+19%
|
30 779
-2%
|
30 566
-1%
|
33 584
+10%
|
27 227
-19%
|
29 571
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 416
|
3 416
|
4 176
|
4 276
|
5 000
|
5 000
|
5 000
|
5 000
|
9 073
|
10 436
|
10 436
|
10 437
|
10 437
|
10 948
|
10 948
|
10 948
|
10 948
|
10 948
|
13 448
|
13 448
|
13 448
|
13 591
|
16 892
|
16 892
|
|
| Retained Earnings |
13 551
|
22 257
|
27 138
|
32 260
|
25 526
|
25 676
|
25 804
|
6 535
|
1 326
|
32 048
|
32 035
|
32 094
|
42 155
|
47 122
|
37 819
|
36 053
|
48 345
|
47 235
|
49 153
|
51 096
|
47 720
|
55 366
|
67 243
|
76 800
|
|
| Additional Paid In Capital |
0
|
0
|
18 234
|
20 633
|
32 671
|
32 671
|
32 671
|
32 671
|
49 511
|
53 954
|
54 248
|
54 252
|
54 252
|
56 737
|
56 737
|
56 737
|
56 737
|
56 737
|
60 390
|
60 390
|
60 390
|
60 853
|
72 408
|
72 408
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
3 457
|
0
|
104
|
7
|
8
|
14
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 879
|
|
| Total Equity |
16 967
N/A
|
25 673
+51%
|
49 548
+93%
|
57 169
+15%
|
63 197
+11%
|
63 347
+0%
|
63 475
+0%
|
44 070
-31%
|
60 468
+37%
|
32 094
-47%
|
32 298
+1%
|
32 341
+0%
|
22 279
-31%
|
20 303
-9%
|
29 631
+46%
|
31 386
+6%
|
19 093
-39%
|
20 203
+6%
|
24 438
+21%
|
22 495
-8%
|
25 871
+15%
|
18 831
-27%
|
21 811
+16%
|
28 132
+29%
|
|
| Total Liabilities & Equity |
42 386
N/A
|
46 845
+11%
|
81 156
+73%
|
95 928
+18%
|
94 227
-2%
|
105 299
+12%
|
116 837
+11%
|
105 576
-10%
|
115 263
+9%
|
74 398
-35%
|
83 459
+12%
|
70 855
-15%
|
65 267
-8%
|
54 240
-17%
|
69 776
+29%
|
81 428
+17%
|
60 058
-26%
|
46 444
-23%
|
55 703
+20%
|
53 274
-4%
|
56 437
+6%
|
52 416
-7%
|
49 038
-6%
|
57 703
+18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
10
|
10
|
12
|
12
|
12
|
12
|
22
|
25
|
25
|
25
|
25
|
27
|
27
|
27
|
27
|
27
|
30
|
30
|
30
|
30
|
38
|
40
|
|