Yulho Co Ltd
KOSDAQ:072770
Balance Sheet
Balance Sheet Decomposition
Yulho Co Ltd
Yulho Co Ltd
Balance Sheet
Yulho 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 |
1 648
|
3 503
|
1 385
|
3 713
|
4 115
|
4 908
|
7 730
|
2 456
|
6 051
|
3 754
|
4 189
|
12 408
|
8 997
|
8 102
|
4 645
|
13 296
|
20 097
|
8 257
|
29 004
|
6 966
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
3
|
1
|
1
|
4
|
|
| Cash Equivalents |
1 648
|
3 503
|
1 385
|
3 713
|
4 115
|
4 908
|
7 730
|
2 456
|
6 051
|
3 754
|
4 189
|
12 408
|
8 997
|
8 102
|
4 639
|
13 293
|
20 094
|
8 256
|
29 003
|
6 962
|
|
| Short-Term Investments |
250
|
0
|
5 250
|
10 611
|
10 886
|
5 182
|
3 114
|
7 695
|
1 942
|
4 139
|
3 827
|
11 082
|
5 957
|
7 937
|
8 756
|
11 665
|
12 982
|
38 676
|
12 055
|
2 006
|
|
| Total Receivables |
1 999
|
2 093
|
2 744
|
6 466
|
4 221
|
16 797
|
15 526
|
18 230
|
13 063
|
11 556
|
7 192
|
9 948
|
12 024
|
6 228
|
19 790
|
8 252
|
9 442
|
15 601
|
28 212
|
30 132
|
|
| Accounts Receivables |
1 910
|
1 973
|
2 323
|
1 702
|
1 906
|
18 320
|
18 308
|
18 457
|
13 176
|
11 830
|
7 179
|
9 948
|
11 963
|
6 207
|
19 739
|
8 183
|
8 753
|
12 898
|
16 590
|
14 665
|
|
| Other Receivables |
89
|
120
|
421
|
4 764
|
2 315
|
1 523
|
2 782
|
227
|
113
|
274
|
13
|
0
|
61
|
21
|
51
|
69
|
689
|
2 702
|
11 621
|
15 467
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
2 166
|
1 000
|
760
|
12 209
|
8 788
|
10 394
|
16 815
|
12 515
|
15 112
|
18 108
|
20 321
|
22 409
|
|
| Other Current Assets |
350
|
224
|
206
|
180
|
181
|
29 700
|
20 638
|
20 517
|
21 025
|
20 765
|
384
|
214
|
266
|
396
|
932
|
983
|
575
|
9 530
|
7 901
|
22 507
|
|
| Total Current Assets |
4 246
|
5 820
|
9 585
|
20 969
|
19 403
|
23 018
|
15 956
|
12 438
|
18 120
|
18 102
|
16 351
|
45 860
|
36 034
|
33 057
|
50 938
|
46 711
|
58 208
|
90 173
|
97 493
|
84 020
|
|
| PP&E Net |
1 978
|
1 904
|
1 718
|
1 752
|
1 609
|
3 977
|
4 939
|
4 585
|
5 722
|
4 632
|
2 248
|
2 055
|
1 929
|
1 830
|
3 319
|
4 070
|
3 839
|
3 681
|
17 429
|
18 909
|
|
| PP&E Gross |
1 978
|
1 904
|
1 718
|
1 752
|
1 609
|
3 977
|
4 939
|
4 585
|
5 722
|
4 632
|
0
|
0
|
0
|
0
|
3 319
|
4 070
|
3 839
|
3 681
|
17 429
|
18 909
|
|
| Accumulated Depreciation |
404
|
715
|
921
|
1 057
|
1 270
|
2 007
|
1 673
|
1 673
|
2 119
|
2 439
|
0
|
0
|
0
|
0
|
1 946
|
7 062
|
8 719
|
9 022
|
37 021
|
37 662
|
|
| Intangible Assets |
207
|
681
|
932
|
269
|
165
|
669
|
1 594
|
2 340
|
2 752
|
2 364
|
3 180
|
2 715
|
2 023
|
661
|
4 329
|
3 494
|
2 832
|
2 830
|
840
|
282
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
205
|
206
|
0
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
|
| Note Receivable |
95
|
60
|
115
|
0
|
4 300
|
0
|
0
|
0
|
0
|
115
|
51
|
5
|
0
|
485
|
257
|
0
|
0
|
248
|
190
|
411
|
|
| Long-Term Investments |
0
|
557
|
8 839
|
6 304
|
3 216
|
123
|
307
|
593
|
2 020
|
1 172
|
779
|
1 942
|
3 154
|
4 899
|
1 092
|
4 255
|
20 012
|
17 975
|
18 754
|
26 064
|
|
| Other Long-Term Assets |
380
|
322
|
822
|
93
|
900
|
10 119
|
688
|
539
|
427
|
784
|
509
|
65
|
148
|
881
|
2 862
|
1 395
|
2 634
|
7 092
|
10 796
|
13 713
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
205
|
206
|
0
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
1 205
|
|
| Total Assets |
6 906
N/A
|
9 344
+35%
|
22 010
+136%
|
29 388
+34%
|
29 593
+1%
|
38 111
+29%
|
23 690
-38%
|
20 495
-13%
|
30 245
+48%
|
28 372
-6%
|
24 322
-14%
|
53 847
+121%
|
44 492
-17%
|
43 017
-3%
|
64 001
+49%
|
61 130
-4%
|
88 729
+45%
|
123 204
+39%
|
146 706
+19%
|
144 602
-1%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
81
|
0
|
0
|
7 486
|
8 271
|
6 871
|
11 597
|
12 101
|
6 683
|
17 420
|
9 925
|
18 865
|
16 243
|
23 723
|
25 609
|
|
| Accrued Liabilities |
19
|
41
|
36
|
87
|
323
|
75
|
71
|
147
|
848
|
503
|
0
|
0
|
0
|
0
|
869
|
461
|
594
|
332
|
452
|
216
|
|
| Short-Term Debt |
0
|
0
|
0
|
7 000
|
7 900
|
3 600
|
3 994
|
0
|
0
|
0
|
802
|
9 896
|
8 465
|
4 121
|
6 183
|
6 966
|
4 880
|
3 020
|
6 814
|
10 657
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
160
|
243
|
21 792
|
4 250
|
5 059
|
1 633
|
2 094
|
1 922
|
1 590
|
0
|
0
|
1 159
|
5 572
|
1 930
|
28 491
|
7 338
|
2 261
|
|
| Other Current Liabilities |
1 435
|
755
|
1 117
|
1 094
|
437
|
1 867
|
749
|
518
|
1 990
|
734
|
196
|
625
|
2 027
|
5 245
|
6 375
|
5 714
|
3 561
|
6 640
|
13 177
|
8 924
|
|
| Total Current Liabilities |
1 454
|
797
|
1 152
|
8 340
|
8 904
|
27 416
|
9 065
|
5 724
|
11 956
|
11 602
|
9 791
|
23 708
|
22 593
|
16 048
|
32 006
|
28 638
|
29 831
|
54 727
|
51 503
|
47 667
|
|
| Long-Term Debt |
0
|
1 100
|
800
|
1 640
|
3 397
|
3 942
|
3 078
|
2 940
|
2 464
|
1 470
|
490
|
0
|
0
|
0
|
2 497
|
1 325
|
2 012
|
4 138
|
5 197
|
16 182
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
811
|
0
|
0
|
0
|
953
|
832
|
|
| Minority Interest |
0
|
0
|
0
|
1 863
|
400
|
2 073
|
3 193
|
3 068
|
1 209
|
1 387
|
159
|
160
|
161
|
0
|
2 927
|
2 615
|
2 521
|
2 559
|
2 655
|
2 519
|
|
| Other Liabilities |
371
|
594
|
616
|
903
|
1 063
|
1 142
|
981
|
1 019
|
1 016
|
842
|
835
|
665
|
141
|
1 854
|
2 880
|
3 412
|
4 832
|
6 533
|
16 034
|
21 235
|
|
| Total Liabilities |
1 824
N/A
|
2 491
+37%
|
2 568
+3%
|
12 746
+396%
|
13 764
+8%
|
34 573
+151%
|
16 317
-53%
|
12 750
-22%
|
16 645
+31%
|
15 301
-8%
|
11 275
-26%
|
24 533
+118%
|
22 895
-7%
|
17 902
-22%
|
41 122
+130%
|
35 990
-12%
|
39 195
+9%
|
67 957
+73%
|
76 342
+12%
|
88 434
+16%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
2 155
|
2 200
|
3 030
|
3 045
|
4 841
|
5 574
|
5 574
|
5 725
|
7 975
|
7 975
|
7 975
|
15 155
|
15 155
|
17 979
|
17 979
|
18 338
|
25 895
|
27 608
|
34 561
|
35 119
|
|
| Retained Earnings |
2 556
|
4 278
|
4 484
|
947
|
4 009
|
18 198
|
15 308
|
15 056
|
14 657
|
15 243
|
14 395
|
13 293
|
21 013
|
24 922
|
27 158
|
26 031
|
24 084
|
24 125
|
32 932
|
47 736
|
|
| Additional Paid In Capital |
370
|
376
|
11 817
|
11 862
|
14 215
|
16 028
|
15 965
|
16 137
|
19 473
|
19 473
|
19 398
|
27 368
|
27 368
|
32 007
|
32 007
|
32 838
|
47 687
|
51 776
|
70 419
|
73 353
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
111
|
825
|
819
|
0
|
0
|
0
|
0
|
868
|
51
|
84
|
87
|
51
|
51
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
38
|
38
|
133
|
1 142
|
939
|
809
|
0
|
19
|
0
|
0
|
0
|
0
|
5
|
36
|
11
|
1 685
|
4 568
|
|
| Total Equity |
5 082
N/A
|
6 854
+35%
|
19 442
+184%
|
16 641
-14%
|
15 829
-5%
|
3 538
-78%
|
7 373
+108%
|
7 745
+5%
|
13 600
+76%
|
13 072
-4%
|
13 047
0%
|
29 314
+125%
|
21 597
-26%
|
25 115
+16%
|
22 880
-9%
|
25 140
+10%
|
49 534
+97%
|
55 247
+12%
|
70 364
+27%
|
56 168
-20%
|
|
| Total Liabilities & Equity |
6 906
N/A
|
9 344
+35%
|
22 010
+136%
|
29 388
+34%
|
29 593
+1%
|
38 111
+29%
|
23 690
-38%
|
20 495
-13%
|
30 245
+48%
|
28 372
-6%
|
24 322
-14%
|
53 847
+121%
|
44 492
-17%
|
43 017
-3%
|
64 001
+49%
|
61 130
-4%
|
88 729
+45%
|
123 204
+39%
|
146 706
+19%
|
144 602
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
8
|
12
|
14
|
14
|
14
|
20
|
20
|
20
|
30
|
30
|
36
|
36
|
37
|
52
|
55
|
69
|
70
|
|