eSang Networks Co Ltd
KOSDAQ:080010
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
eSang Networks Co Ltd
KOSDAQ:080010
|
KR |
|
C
|
CPN Retail Growth Leasehold REIT
SET:CPNREIT
|
TH |
Balance Sheet
Balance Sheet Decomposition
eSang Networks Co Ltd
eSang Networks Co Ltd
Balance Sheet
eSang Networks Co Ltd
| 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 |
2 851
|
4 491
|
4 550
|
3 594
|
5 406
|
4 774
|
14 385
|
8 984
|
9 138
|
10 399
|
345
|
4 478
|
2 984
|
6 755
|
11 410
|
11 624
|
7 386
|
24 838
|
16 578
|
19 826
|
34 191
|
50 833
|
54 894
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
0
|
0
|
0
|
7
|
5
|
3
|
1
|
2
|
3 120
|
2 857
|
|
| Cash Equivalents |
2 851
|
4 491
|
4 550
|
3 594
|
5 406
|
4 774
|
14 385
|
8 984
|
9 138
|
10 399
|
345
|
4 475
|
2 978
|
6 755
|
11 410
|
11 624
|
7 379
|
24 833
|
16 575
|
19 825
|
34 188
|
47 713
|
52 037
|
|
| Short-Term Investments |
2 006
|
1 066
|
1 550
|
9 500
|
0
|
815
|
9 985
|
3
|
3
|
693
|
10 444
|
1 563
|
303
|
6 903
|
2 690
|
3 783
|
4 306
|
14 531
|
13 862
|
13 275
|
3 306
|
5 120
|
3 000
|
|
| Total Receivables |
1 179
|
1 432
|
1 799
|
3 581
|
9 427
|
13 339
|
7 991
|
10 858
|
13 760
|
11 910
|
10 812
|
11 972
|
15 575
|
6 987
|
6 292
|
12 023
|
7 538
|
6 027
|
6 450
|
7 061
|
8 167
|
6 708
|
7 704
|
|
| Accounts Receivables |
1 161
|
1 427
|
1 764
|
3 502
|
9 327
|
13 231
|
7 912
|
6 389
|
8 886
|
7 110
|
5 922
|
7 016
|
10 808
|
6 985
|
6 292
|
12 023
|
6 347
|
5 509
|
5 794
|
6 638
|
7 580
|
6 251
|
7 113
|
|
| Other Receivables |
18
|
5
|
35
|
79
|
100
|
108
|
79
|
4 469
|
4 874
|
4 800
|
4 890
|
4 956
|
4 767
|
2
|
0
|
0
|
1 191
|
518
|
656
|
423
|
587
|
458
|
591
|
|
| Inventory |
888
|
602
|
1 138
|
2 755
|
7 567
|
10 326
|
5 735
|
17 557
|
7 326
|
7 413
|
4 506
|
5 725
|
7 525
|
6 523
|
5 635
|
6 919
|
9 118
|
10 612
|
12 945
|
10 463
|
11 978
|
12 454
|
14 188
|
|
| Other Current Assets |
34
|
1
|
1
|
130
|
0
|
45
|
10
|
63
|
30
|
0
|
705
|
762
|
932
|
1 191
|
2 747
|
1 401
|
16 027
|
14 199
|
2 778
|
8 895
|
1 640
|
2 430
|
3 252
|
|
| Total Current Assets |
6 957
|
7 592
|
9 039
|
19 560
|
22 401
|
29 299
|
38 105
|
37 465
|
30 257
|
30 416
|
26 812
|
24 500
|
27 320
|
28 360
|
28 776
|
35 750
|
44 375
|
70 207
|
52 614
|
61 354
|
61 616
|
77 546
|
83 038
|
|
| PP&E Net |
115
|
111
|
98
|
2 034
|
2 017
|
1 951
|
2 420
|
2 352
|
10 635
|
10 717
|
10 562
|
10 664
|
10 626
|
10 399
|
10 627
|
12 011
|
48 443
|
22 382
|
46 766
|
36 980
|
32 788
|
33 646
|
36 528
|
|
| PP&E Gross |
115
|
111
|
98
|
2 034
|
2 017
|
1 951
|
2 420
|
2 352
|
10 635
|
10 717
|
10 562
|
10 664
|
10 626
|
0
|
0
|
0
|
48 443
|
0
|
46 766
|
36 980
|
32 788
|
33 646
|
36 528
|
|
| Accumulated Depreciation |
105
|
169
|
225
|
290
|
459
|
655
|
865
|
1 022
|
734
|
917
|
1 192
|
1 436
|
1 597
|
0
|
0
|
0
|
1 585
|
0
|
5 518
|
6 209
|
7 518
|
8 055
|
10 177
|
|
| Intangible Assets |
14
|
10
|
65
|
49
|
57
|
97
|
579
|
816
|
563
|
389
|
283
|
341
|
3 061
|
15 529
|
17 897
|
18 624
|
1 667
|
2 095
|
1 640
|
1 214
|
995
|
512
|
551
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
10 937
|
10 364
|
10 364
|
10 364
|
10 364
|
10 364
|
11 465
|
0
|
0
|
0
|
16 475
|
16 369
|
16 369
|
16 369
|
16 369
|
17 134
|
16 881
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 000
|
0
|
0
|
0
|
0
|
0
|
0
|
192
|
807
|
1 369
|
1 197
|
993
|
|
| Long-Term Investments |
6
|
406
|
406
|
800
|
825
|
710
|
325
|
4 252
|
10 170
|
10 152
|
12 140
|
12 483
|
14 544
|
15 196
|
23 952
|
25 455
|
25 271
|
39 447
|
34 820
|
35 749
|
49 485
|
48 725
|
50 438
|
|
| Other Long-Term Assets |
185
|
99
|
20
|
25
|
53
|
79
|
51
|
85
|
228
|
195
|
405
|
834
|
749
|
434
|
109
|
343
|
1 025
|
2 446
|
1 522
|
1 512
|
1 518
|
1 581
|
1 761
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
10 937
|
10 364
|
10 364
|
10 364
|
10 364
|
10 364
|
11 465
|
0
|
0
|
0
|
16 475
|
16 369
|
16 369
|
16 369
|
16 369
|
17 134
|
16 881
|
|
| Total Assets |
7 278
N/A
|
8 217
+13%
|
9 629
+17%
|
22 467
+133%
|
25 353
+13%
|
32 137
+27%
|
52 418
+63%
|
55 335
+6%
|
62 218
+12%
|
62 233
+0%
|
60 566
-3%
|
65 185
+8%
|
67 764
+4%
|
69 918
+3%
|
81 360
+16%
|
92 182
+13%
|
137 257
+49%
|
152 946
+11%
|
153 924
+1%
|
153 986
+0%
|
164 139
+7%
|
180 340
+10%
|
190 190
+5%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
415
|
19
|
473
|
605
|
2 124
|
2 121
|
211
|
3 693
|
993
|
697
|
520
|
673
|
1 048
|
404
|
571
|
534
|
586
|
672
|
774
|
900
|
2 075
|
1 452
|
1 536
|
|
| Accrued Liabilities |
66
|
139
|
41
|
18
|
177
|
215
|
530
|
320
|
16
|
55
|
147
|
168
|
318
|
0
|
0
|
0
|
526
|
541
|
1 286
|
1 076
|
994
|
1 817
|
2 096
|
|
| Short-Term Debt |
1 261
|
1 510
|
1 050
|
2 573
|
0
|
2 334
|
5 266
|
0
|
3 801
|
3 849
|
1 616
|
3 773
|
3 449
|
2 898
|
1 905
|
2 643
|
14 524
|
32 841
|
18 321
|
13 498
|
12 546
|
11 587
|
7 875
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
759
|
1 417
|
1 256
|
1 138
|
1 521
|
1 810
|
|
| Other Current Liabilities |
68
|
168
|
71
|
283
|
458
|
835
|
1 717
|
3 361
|
3 616
|
2 093
|
1 410
|
1 878
|
2 328
|
3 468
|
4 772
|
5 518
|
4 537
|
8 441
|
5 768
|
4 843
|
8 560
|
6 058
|
7 479
|
|
| Total Current Liabilities |
1 810
|
1 836
|
1 636
|
3 478
|
2 760
|
5 505
|
7 725
|
7 374
|
8 426
|
6 694
|
3 692
|
6 493
|
7 143
|
6 770
|
7 248
|
8 696
|
20 173
|
43 254
|
27 566
|
21 572
|
25 312
|
22 435
|
20 796
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 000
|
255
|
11 349
|
10 762
|
9 246
|
9 091
|
8 833
|
|
| Deferred Income Tax |
0
|
0
|
23
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
795
|
2 196
|
2 753
|
2 649
|
2 863
|
2 155
|
2 024
|
2 655
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
489
|
438
|
216
|
103
|
32
|
3 606
|
5 670
|
5 026
|
10 889
|
10 669
|
11 837
|
13 834
|
23 923
|
27 405
|
|
| Other Liabilities |
86
|
0
|
0
|
0
|
25
|
25
|
25
|
25
|
91
|
56
|
33
|
310
|
116
|
116
|
116
|
116
|
937
|
980
|
1 727
|
1 214
|
1 633
|
1 633
|
1 218
|
|
| Total Liabilities |
1 897
N/A
|
1 836
-3%
|
1 659
-10%
|
3 502
+111%
|
2 785
-20%
|
5 530
+99%
|
7 750
+40%
|
7 399
-5%
|
8 516
+15%
|
7 239
-15%
|
4 163
-42%
|
7 019
+69%
|
7 363
+5%
|
6 854
-7%
|
10 970
+60%
|
15 277
+39%
|
52 331
+243%
|
58 131
+11%
|
53 960
-7%
|
48 248
-11%
|
52 180
+8%
|
59 106
+13%
|
60 907
+3%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
515
|
1 250
|
1 250
|
1 800
|
2 700
|
2 750
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 508
|
4 508
|
4 508
|
4 508
|
4 508
|
5 000
|
5 000
|
5 000
|
|
| Retained Earnings |
391
|
612
|
2 201
|
3 935
|
7 546
|
11 534
|
15 106
|
18 662
|
23 489
|
24 790
|
26 191
|
27 954
|
30 150
|
32 601
|
37 252
|
45 055
|
50 862
|
63 251
|
68 825
|
74 405
|
83 326
|
88 444
|
97 706
|
|
| Additional Paid In Capital |
5 258
|
4 519
|
4 519
|
13 230
|
12 323
|
12 323
|
26 078
|
26 078
|
27 009
|
27 001
|
27 009
|
27 009
|
27 050
|
27 009
|
27 009
|
27 078
|
27 093
|
27 078
|
27 078
|
27 078
|
26 585
|
26 585
|
26 585
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 657
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 015
|
1 297
|
1 297
|
1 297
|
1 297
|
1 297
|
1 297
|
0
|
0
|
0
|
2 689
|
533
|
753
|
753
|
1 130
|
1 130
|
2 457
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1 047
|
1 628
|
265
|
1 495
|
511
|
305
|
499
|
1 822
|
2 335
|
2 448
|
|
| Total Equity |
5 381
N/A
|
6 381
+19%
|
7 970
+25%
|
18 965
+138%
|
22 569
+19%
|
26 607
+18%
|
44 668
+68%
|
47 936
+7%
|
53 701
+12%
|
54 994
+2%
|
56 403
+3%
|
58 167
+3%
|
60 401
+4%
|
63 064
+4%
|
70 390
+12%
|
76 906
+9%
|
84 925
+10%
|
94 814
+12%
|
99 963
+5%
|
105 737
+6%
|
111 960
+6%
|
121 235
+8%
|
129 282
+7%
|
|
| Total Liabilities & Equity |
7 278
N/A
|
8 217
+13%
|
9 629
+17%
|
22 467
+133%
|
25 353
+13%
|
32 137
+27%
|
52 418
+63%
|
55 335
+6%
|
62 218
+12%
|
62 233
+0%
|
60 566
-3%
|
65 185
+8%
|
67 764
+4%
|
69 918
+3%
|
81 360
+16%
|
92 182
+13%
|
137 257
+49%
|
152 946
+11%
|
153 924
+1%
|
153 986
+0%
|
164 139
+7%
|
180 340
+10%
|
190 190
+5%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
6
|
6
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
|