Tplex Co Ltd
KOSDAQ:081150
Balance Sheet
Balance Sheet Decomposition
Tplex Co Ltd
Tplex Co Ltd
Balance Sheet
Tplex Co Ltd
| 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 |
749
|
891
|
973
|
1 266
|
1 586
|
4 733
|
5 280
|
4 762
|
5 412
|
3 187
|
3 864
|
4 461
|
4 949
|
4 126
|
3 003
|
3 188
|
4 581
|
1
|
4
|
5 459
|
11 133
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
4
|
5 459
|
11 133
|
|
| Cash Equivalents |
749
|
891
|
973
|
1 266
|
1 586
|
4 733
|
5 280
|
4 762
|
5 412
|
3 184
|
3 862
|
4 461
|
4 949
|
4 126
|
3 003
|
3 187
|
4 577
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1 069
|
663
|
870
|
280
|
1 625
|
635
|
785
|
1 992
|
1 279
|
3 001
|
929
|
1 342
|
898
|
1 129
|
1 529
|
457
|
460
|
221
|
220
|
220
|
670
|
|
| Total Receivables |
3 754
|
4 605
|
5 702
|
7 672
|
9 044
|
14 347
|
28 740
|
40 278
|
34 029
|
33 482
|
30 824
|
26 370
|
32 056
|
33 895
|
32 782
|
35 024
|
32 434
|
45 505
|
55 543
|
48 573
|
44 085
|
|
| Accounts Receivables |
3 704
|
4 359
|
5 697
|
7 667
|
9 002
|
14 144
|
28 673
|
40 141
|
33 982
|
33 402
|
30 699
|
26 370
|
32 056
|
33 895
|
32 782
|
34 869
|
32 220
|
45 307
|
55 361
|
48 450
|
43 668
|
|
| Other Receivables |
50
|
246
|
5
|
5
|
42
|
203
|
67
|
137
|
47
|
80
|
125
|
0
|
0
|
0
|
0
|
155
|
214
|
198
|
182
|
122
|
417
|
|
| Inventory |
2 790
|
3 972
|
5 746
|
13 791
|
12 031
|
18 821
|
22 929
|
26 082
|
27 334
|
25 679
|
23 164
|
23 954
|
23 621
|
27 527
|
29 343
|
32 168
|
30 657
|
33 204
|
46 046
|
54 608
|
50 479
|
|
| Other Current Assets |
309
|
42
|
173
|
663
|
434
|
369
|
131
|
860
|
649
|
11 043
|
2 510
|
413
|
285
|
1 663
|
1 150
|
305
|
246
|
124
|
245
|
62
|
110
|
|
| Total Current Assets |
8 671
|
10 173
|
13 464
|
23 672
|
24 721
|
38 905
|
57 866
|
73 974
|
68 703
|
76 392
|
61 291
|
56 540
|
61 808
|
68 340
|
67 807
|
71 142
|
68 379
|
84 413
|
110 394
|
108 923
|
106 477
|
|
| PP&E Net |
1 673
|
3 947
|
11 428
|
10 457
|
17 917
|
18 275
|
27 936
|
34 996
|
61 287
|
61 997
|
50 213
|
65 766
|
64 873
|
64 662
|
64 390
|
79 182
|
79 160
|
79 160
|
80 507
|
79 421
|
78 443
|
|
| PP&E Gross |
1 673
|
3 947
|
11 428
|
10 457
|
17 917
|
18 275
|
27 936
|
34 996
|
61 287
|
61 997
|
50 213
|
0
|
0
|
0
|
0
|
79 182
|
79 160
|
79 160
|
80 507
|
79 421
|
78 443
|
|
| Accumulated Depreciation |
808
|
985
|
1 245
|
1 202
|
1 123
|
1 801
|
2 486
|
3 369
|
4 398
|
4 531
|
5 200
|
0
|
0
|
0
|
0
|
12 856
|
14 375
|
15 692
|
17 323
|
18 712
|
20 277
|
|
| Intangible Assets |
3
|
3
|
2
|
25
|
20
|
30
|
776
|
789
|
771
|
1 081
|
1 104
|
967
|
747
|
659
|
502
|
506
|
676
|
561
|
574
|
594
|
580
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
325
|
325
|
0
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
1 200
|
0
|
0
|
0
|
0
|
600
|
550
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
498
|
554
|
263
|
694
|
226
|
730
|
772
|
795
|
3 789
|
1 897
|
1 196
|
1 070
|
1 760
|
1 144
|
507
|
530
|
356
|
45 075
|
45 881
|
46 002
|
44 395
|
|
| Other Long-Term Assets |
20
|
30
|
68
|
1 389
|
1 377
|
1 230
|
80
|
109
|
131
|
245
|
500
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
572
|
84
|
85
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
325
|
325
|
0
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
10 889
N/A
|
14 707
+35%
|
25 226
+72%
|
36 237
+44%
|
44 261
+22%
|
59 169
+34%
|
87 429
+48%
|
110 987
+27%
|
135 007
+22%
|
142 813
+6%
|
115 829
-19%
|
124 343
+7%
|
129 188
+4%
|
134 805
+4%
|
133 205
-1%
|
151 968
+14%
|
149 129
-2%
|
209 218
+40%
|
237 928
+14%
|
235 024
-1%
|
229 981
-2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
1 731
|
1 441
|
2 889
|
3 371
|
2 586
|
6 696
|
5 933
|
6 220
|
3 946
|
6 512
|
5 265
|
5 279
|
6 421
|
8 010
|
7 292
|
10 180
|
7 626
|
14 720
|
18 014
|
10 581
|
14 826
|
|
| Accrued Liabilities |
36
|
234
|
123
|
47
|
86
|
53
|
258
|
751
|
951
|
602
|
778
|
0
|
0
|
0
|
0
|
319
|
697
|
1 312
|
1 237
|
1 225
|
758
|
|
| Short-Term Debt |
1 959
|
2 136
|
2 790
|
5 400
|
6 500
|
8 216
|
23 037
|
35 385
|
31 417
|
0
|
18 755
|
0
|
0
|
18 511
|
18 810
|
20 771
|
17 445
|
17 334
|
31 040
|
43 650
|
34 360
|
|
| Current Portion of Long-Term Debt |
167
|
208
|
1 144
|
746
|
1 576
|
3 192
|
1 564
|
1 564
|
1 391
|
0
|
2 350
|
0
|
0
|
2 972
|
4 578
|
3 636
|
3 047
|
5 472
|
2 444
|
2 431
|
2 945
|
|
| Other Current Liabilities |
197
|
396
|
318
|
1 124
|
89
|
348
|
1 198
|
970
|
436
|
37 190
|
1 838
|
18 868
|
20 988
|
533
|
798
|
794
|
827
|
3 946
|
4 600
|
2 129
|
4 067
|
|
| Total Current Liabilities |
4 090
|
4 415
|
7 264
|
10 688
|
10 837
|
18 505
|
31 990
|
44 889
|
38 140
|
44 305
|
28 986
|
24 147
|
27 409
|
30 027
|
31 479
|
35 700
|
29 642
|
42 784
|
57 335
|
60 016
|
56 956
|
|
| Long-Term Debt |
2 126
|
4 004
|
9 300
|
8 554
|
12 478
|
9 486
|
11 666
|
16 926
|
42 194
|
43 491
|
31 997
|
28 662
|
23 220
|
19 642
|
15 063
|
11 580
|
11 540
|
6 072
|
5 320
|
2 889
|
152
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1 779
|
1 570
|
1 591
|
1 215
|
0
|
2 917
|
2 820
|
2 973
|
2 877
|
6 637
|
6 591
|
15 473
|
16 380
|
14 320
|
14 331
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
717
|
881
|
919
|
1 159
|
925
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
101
|
206
|
314
|
13
|
15
|
11
|
8
|
2
|
3
|
5
|
9
|
11
|
8
|
6
|
0
|
0
|
115
|
105
|
|
| Total Liabilities |
6 216
N/A
|
8 418
+35%
|
16 564
+97%
|
19 343
+17%
|
23 521
+22%
|
28 304
+20%
|
45 448
+61%
|
64 117
+41%
|
82 818
+29%
|
89 937
+9%
|
62 144
-31%
|
56 654
-9%
|
53 454
-6%
|
52 651
-2%
|
49 430
-6%
|
53 925
+9%
|
47 778
-11%
|
64 329
+35%
|
79 035
+23%
|
77 339
-2%
|
71 543
-7%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
700
|
700
|
700
|
2 267
|
2 347
|
3 427
|
3 427
|
3 427
|
8 413
|
8 413
|
8 413
|
8 413
|
10 746
|
12 134
|
12 134
|
12 134
|
12 134
|
12 134
|
12 134
|
12 134
|
12 134
|
|
| Retained Earnings |
3 873
|
5 488
|
7 862
|
12 977
|
16 583
|
20 414
|
24 095
|
28 235
|
30 035
|
30 280
|
37 975
|
38 743
|
39 691
|
42 120
|
43 741
|
45 475
|
48 784
|
58 609
|
73 529
|
70 566
|
71 442
|
|
| Additional Paid In Capital |
101
|
101
|
101
|
1 650
|
1 810
|
7 025
|
7 665
|
8 415
|
6 947
|
7 397
|
7 297
|
7 297
|
12 147
|
14 750
|
14 750
|
14 750
|
14 750
|
14 750
|
14 750
|
14 750
|
14 750
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
6 794
|
6 794
|
6 794
|
6 786
|
0
|
0
|
0
|
0
|
0
|
25 819
|
25 819
|
59 531
|
58 615
|
60 370
|
60 370
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 235
|
13 150
|
13 150
|
13 150
|
135
|
135
|
135
|
135
|
135
|
259
|
|
| Total Equity |
4 674
N/A
|
6 288
+35%
|
8 663
+38%
|
16 894
+95%
|
20 740
+23%
|
30 865
+49%
|
41 981
+36%
|
46 871
+12%
|
52 189
+11%
|
52 876
+1%
|
53 685
+2%
|
67 688
+26%
|
75 734
+12%
|
82 154
+8%
|
83 775
+2%
|
98 043
+17%
|
101 351
+3%
|
144 888
+43%
|
158 893
+10%
|
157 685
-1%
|
158 437
+0%
|
|
| Total Liabilities & Equity |
10 889
N/A
|
14 707
+35%
|
25 226
+72%
|
36 237
+44%
|
44 261
+22%
|
59 169
+34%
|
87 429
+48%
|
110 987
+27%
|
135 007
+22%
|
142 813
+6%
|
115 829
-19%
|
124 343
+7%
|
129 188
+4%
|
134 805
+4%
|
133 205
-1%
|
151 968
+14%
|
149 129
-2%
|
209 218
+40%
|
237 928
+14%
|
235 024
-1%
|
229 981
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
10
|
11
|
15
|
15
|
15
|
17
|
17
|
17
|
17
|
21
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|