SNU Precision Co Ltd
KOSDAQ:080000
Balance Sheet
Balance Sheet Decomposition
SNU Precision Co Ltd
SNU Precision Co Ltd
Balance Sheet
SNU Precision Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7 947
|
5 588
|
13 667
|
27 362
|
40 817
|
41 546
|
51 566
|
43 872
|
30 357
|
38 636
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Equivalents |
7 947
|
5 588
|
13 667
|
27 362
|
40 817
|
41 546
|
51 565
|
43 871
|
30 357
|
38 635
|
|
| Short-Term Investments |
2 319
|
847
|
1 134
|
3 546
|
8 702
|
6 979
|
4 378
|
17 318
|
29 201
|
3 642
|
|
| Total Receivables |
48 558
|
56 893
|
56 083
|
60 707
|
30 579
|
34 022
|
30 038
|
32 777
|
41 838
|
53 235
|
|
| Accounts Receivables |
47 569
|
55 659
|
55 475
|
60 602
|
28 028
|
33 967
|
29 984
|
32 631
|
41 799
|
52 715
|
|
| Other Receivables |
989
|
1 234
|
608
|
105
|
2 551
|
55
|
54
|
146
|
39
|
521
|
|
| Inventory |
3 457
|
2 280
|
1 565
|
665
|
8 099
|
13 668
|
6 162
|
15 699
|
20 323
|
27 969
|
|
| Other Current Assets |
1 205
|
1 212
|
3 527
|
4 821
|
1 305
|
2 465
|
1 726
|
2 479
|
4 734
|
4 116
|
|
| Total Current Assets |
63 486
|
66 820
|
75 977
|
97 101
|
89 503
|
98 681
|
93 869
|
112 145
|
126 454
|
127 598
|
|
| PP&E Net |
33 725
|
31 346
|
29 809
|
22 380
|
18 743
|
18 182
|
20 569
|
22 788
|
27 417
|
25 390
|
|
| PP&E Gross |
33 725
|
31 346
|
29 809
|
22 380
|
18 743
|
18 182
|
20 569
|
22 788
|
27 417
|
25 390
|
|
| Accumulated Depreciation |
16 832
|
19 466
|
21 890
|
20 441
|
21 075
|
21 979
|
23 172
|
13 582
|
15 310
|
19 106
|
|
| Intangible Assets |
18 496
|
16 695
|
18 085
|
14 222
|
6 820
|
3 113
|
1 405
|
1 152
|
1 050
|
540
|
|
| Goodwill |
736
|
736
|
736
|
736
|
736
|
736
|
736
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
9 494
|
4 996
|
3 941
|
0
|
10 000
|
|
| Long-Term Investments |
3 236
|
2 630
|
473
|
6 643
|
11 146
|
12 944
|
19 774
|
21 270
|
19 521
|
19 621
|
|
| Other Long-Term Assets |
7 588
|
8 433
|
9 065
|
8 646
|
9 530
|
8 825
|
9 102
|
8 272
|
10 377
|
7 994
|
|
| Other Assets |
736
|
736
|
736
|
736
|
736
|
736
|
736
|
0
|
0
|
0
|
|
| Total Assets |
127 267
N/A
|
126 660
0%
|
134 145
+6%
|
149 728
+12%
|
136 477
-9%
|
151 974
+11%
|
150 450
-1%
|
169 568
+13%
|
184 818
+9%
|
191 143
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 535
|
6 757
|
3 564
|
14 676
|
5 466
|
7 809
|
4 284
|
7 487
|
10 592
|
12 541
|
|
| Accrued Liabilities |
5 210
|
3 665
|
5 037
|
6 285
|
6 474
|
8 040
|
6 985
|
6 215
|
7 406
|
5 060
|
|
| Short-Term Debt |
26 500
|
36 400
|
14 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16 504
|
2 500
|
9 390
|
9 795
|
0
|
11 371
|
59
|
46
|
85
|
87
|
|
| Other Current Liabilities |
3 013
|
3 413
|
9 245
|
4 643
|
3 973
|
8 078
|
17 287
|
26 614
|
29 668
|
28 829
|
|
| Total Current Liabilities |
52 762
|
52 735
|
41 535
|
35 399
|
15 913
|
35 298
|
28 615
|
40 363
|
47 751
|
46 517
|
|
| Long-Term Debt |
3 750
|
1 250
|
0
|
14 300
|
11 300
|
32
|
30
|
50
|
116
|
131
|
|
| Other Liabilities |
2 542
|
2 953
|
2 969
|
4 825
|
1 525
|
1 236
|
1 397
|
258
|
462
|
776
|
|
| Total Liabilities |
59 054
N/A
|
56 938
-4%
|
44 505
-22%
|
54 524
+23%
|
28 738
-47%
|
36 565
+27%
|
30 042
-18%
|
40 671
+35%
|
48 329
+19%
|
47 424
-2%
|
|
| Equity | |||||||||||
| Common Stock |
10 217
|
10 217
|
15 625
|
15 625
|
17 161
|
17 161
|
17 161
|
17 161
|
17 161
|
17 161
|
|
| Retained Earnings |
12 511
|
11 002
|
28 939
|
23 121
|
20 526
|
12 819
|
7 833
|
680
|
8 308
|
15 338
|
|
| Additional Paid In Capital |
72 527
|
72 527
|
104 974
|
104 720
|
113 079
|
113 060
|
113 060
|
113 060
|
113 060
|
113 060
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
45
|
2
|
15
|
67
|
119
|
6
|
|
| Treasury Stock |
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
24
|
25
|
81
|
99
|
184
|
|
| Total Equity |
68 212
N/A
|
69 722
+2%
|
89 640
+29%
|
95 204
+6%
|
107 739
+13%
|
115 409
+7%
|
120 408
+4%
|
128 897
+7%
|
136 490
+6%
|
143 718
+5%
|
|
| Total Liabilities & Equity |
127 267
N/A
|
126 660
0%
|
134 145
+6%
|
149 728
+12%
|
136 477
-9%
|
151 974
+11%
|
150 450
-1%
|
169 568
+13%
|
184 818
+9%
|
191 143
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
21
|
21
|
31
|
31
|
34
|
34
|
34
|
34
|
34
|
34
|
|