Nam Hwa Construction Co Ltd
KOSDAQ:091590
Balance Sheet
Balance Sheet Decomposition
Nam Hwa Construction Co Ltd
Nam Hwa Construction Co Ltd
Balance Sheet
Nam Hwa Construction Co Ltd
| 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 |
7 544
|
16 436
|
22 350
|
21 411
|
6 240
|
9 768
|
10 648
|
10 540
|
11 525
|
9 497
|
10 567
|
8 434
|
8 394
|
18 134
|
23 070
|
12 384
|
1
|
11 773
|
14 938
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
4
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
11 773
|
14 938
|
|
| Cash Equivalents |
7 544
|
16 436
|
22 350
|
21 411
|
6 240
|
9 768
|
10 648
|
10 517
|
11 521
|
9 497
|
10 567
|
8 434
|
8 393
|
18 133
|
23 070
|
12 384
|
0
|
0
|
0
|
|
| Short-Term Investments |
7 818
|
8 509
|
15 501
|
32 582
|
23 000
|
18 500
|
28 500
|
22 474
|
30 950
|
30 179
|
23 341
|
17 690
|
12 284
|
14 553
|
19 020
|
24 625
|
34 264
|
2 601
|
1 668
|
|
| Total Receivables |
14 428
|
10 098
|
38 608
|
31 020
|
11 473
|
19 201
|
17 027
|
26 601
|
16 087
|
7 757
|
10 027
|
16 519
|
19 957
|
25 593
|
15 282
|
27 585
|
28 819
|
26 142
|
10 154
|
|
| Accounts Receivables |
14 341
|
10 075
|
37 228
|
30 757
|
11 466
|
19 201
|
17 027
|
26 593
|
16 081
|
7 216
|
10 024
|
16 519
|
19 957
|
22 093
|
15 276
|
27 585
|
28 807
|
25 968
|
10 018
|
|
| Other Receivables |
87
|
23
|
1 380
|
263
|
7
|
0
|
0
|
8
|
6
|
541
|
3
|
0
|
0
|
3 500
|
6
|
0
|
12
|
173
|
136
|
|
| Inventory |
479
|
461
|
5 097
|
6 604
|
7
|
131
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
9 666
|
13 683
|
1 206
|
2 536
|
3 143
|
3 468
|
2 193
|
1 615
|
308
|
601
|
915
|
2 663
|
345
|
4 087
|
4 986
|
2 865
|
3 074
|
4 718
|
3 148
|
|
| Total Current Assets |
39 935
|
49 187
|
82 762
|
94 152
|
43 862
|
51 068
|
58 368
|
61 231
|
58 870
|
48 034
|
44 850
|
45 340
|
40 978
|
62 367
|
62 358
|
67 460
|
86 483
|
45 234
|
29 908
|
|
| PP&E Net |
74 521
|
75 552
|
124 521
|
115 813
|
3 274
|
3 533
|
3 723
|
3 571
|
3 484
|
3 292
|
3 307
|
3 232
|
3 122
|
3 022
|
3 112
|
2 987
|
2 967
|
2 900
|
2 833
|
|
| PP&E Gross |
74 521
|
75 552
|
124 521
|
115 813
|
3 274
|
3 533
|
3 723
|
3 571
|
3 484
|
0
|
0
|
0
|
3 122
|
3 022
|
3 112
|
2 987
|
2 967
|
2 900
|
2 833
|
|
| Accumulated Depreciation |
19 465
|
21 023
|
83 930
|
91 014
|
2 275
|
2 405
|
2 523
|
2 627
|
2 756
|
0
|
0
|
0
|
3 203
|
3 248
|
1 401
|
1 487
|
1 550
|
1 618
|
1 685
|
|
| Intangible Assets |
62
|
32
|
225
|
168
|
41
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
10 748
|
10 235
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
774
|
372
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58 440
|
82 360
|
|
| Long-Term Investments |
19 146
|
20 933
|
26 851
|
31 246
|
65 734
|
65 399
|
69 464
|
72 496
|
74 985
|
88 072
|
102 248
|
108 675
|
112 018
|
96 694
|
105 746
|
113 094
|
115 562
|
108 191
|
102 713
|
|
| Other Long-Term Assets |
396
|
552
|
1 229
|
929
|
533
|
548
|
825
|
916
|
733
|
0
|
0
|
0
|
221
|
167
|
217
|
354
|
256
|
25 571
|
25 110
|
|
| Other Assets |
0
|
0
|
10 748
|
10 235
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
134 060
N/A
|
146 255
+9%
|
225 613
+54%
|
232 445
+3%
|
113 443
-51%
|
120 589
+6%
|
132 380
+10%
|
138 215
+4%
|
138 072
0%
|
139 398
+1%
|
150 405
+8%
|
157 246
+5%
|
156 340
-1%
|
162 250
+4%
|
171 434
+6%
|
183 894
+7%
|
205 267
+12%
|
189 193
-8%
|
192 704
+2%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
5 446
|
2 239
|
6 205
|
7 988
|
4 802
|
5 075
|
6 354
|
6 247
|
4 029
|
2 836
|
5 807
|
3 322
|
5 782
|
5 793
|
7 728
|
6 440
|
8 439
|
4 849
|
4 978
|
|
| Accrued Liabilities |
645
|
1 052
|
3 276
|
2 354
|
250
|
922
|
609
|
849
|
341
|
0
|
0
|
0
|
450
|
435
|
727
|
1 051
|
466
|
1 650
|
977
|
|
| Short-Term Debt |
27 000
|
32 500
|
50 000
|
30 500
|
473
|
1 746
|
0
|
52
|
2
|
0
|
244
|
80
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
832
|
416
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
7 857
|
7 313
|
6 070
|
10 348
|
9 690
|
7 327
|
4 388
|
5 032
|
2 470
|
3 281
|
5 503
|
7 007
|
3 831
|
5 332
|
7 656
|
8 538
|
9 465
|
14 947
|
13 579
|
|
| Total Current Liabilities |
41 780
|
43 520
|
65 553
|
51 193
|
15 215
|
15 069
|
11 350
|
12 180
|
6 841
|
6 117
|
11 554
|
10 409
|
10 066
|
11 561
|
16 111
|
16 029
|
18 370
|
21 447
|
19 534
|
|
| Long-Term Debt |
1 164
|
0
|
34
|
32
|
560
|
570
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
1 064
|
2 003
|
0
|
5 382
|
5 878
|
6 341
|
6 780
|
7 516
|
8 068
|
8 747
|
8 489
|
8 482
|
8 825
|
9 517
|
9 478
|
2 986
|
3 073
|
|
| Minority Interest |
28 102
|
32 635
|
83 228
|
94 912
|
4 584
|
4 337
|
4 654
|
4 925
|
5 076
|
5 241
|
5 491
|
5 896
|
5 795
|
5 956
|
5 093
|
5 511
|
6 083
|
6 286
|
6 443
|
|
| Other Liabilities |
4 140
|
5 120
|
6 344
|
5 162
|
3 175
|
3 445
|
3 631
|
3 595
|
3 543
|
3 591
|
3 508
|
3 528
|
3 528
|
3 528
|
3 478
|
3 478
|
3 478
|
3 867
|
2 262
|
|
| Total Liabilities |
75 187
N/A
|
81 275
+8%
|
156 223
+92%
|
153 301
-2%
|
23 533
-85%
|
28 803
+22%
|
25 514
-11%
|
27 041
+6%
|
22 239
-18%
|
22 464
+1%
|
28 621
+27%
|
28 580
0%
|
27 879
-2%
|
29 527
+6%
|
33 507
+13%
|
34 535
+3%
|
37 409
+8%
|
34 586
-8%
|
31 311
-9%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
4 370
|
4 370
|
4 370
|
4 370
|
4 370
|
4 370
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
5 870
|
|
| Retained Earnings |
39 739
|
45 923
|
51 969
|
59 787
|
84 603
|
86 763
|
93 047
|
97 112
|
101 728
|
102 641
|
107 515
|
114 115
|
115 053
|
119 615
|
125 270
|
136 776
|
155 195
|
141 963
|
148 796
|
|
| Additional Paid In Capital |
14 765
|
14 765
|
14 765
|
14 765
|
0
|
0
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
7 129
|
|
| Unrealized Security Profit/Loss |
0
|
78
|
1 713
|
222
|
937
|
653
|
821
|
1 063
|
1 105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 294
|
1 270
|
1 552
|
409
|
109
|
342
|
417
|
336
|
355
|
402
|
|
| Total Equity |
58 873
N/A
|
64 980
+10%
|
69 390
+7%
|
79 144
+14%
|
89 910
+14%
|
91 785
+2%
|
106 867
+16%
|
111 174
+4%
|
115 832
+4%
|
116 934
+1%
|
121 784
+4%
|
128 667
+6%
|
128 461
0%
|
132 723
+3%
|
137 927
+4%
|
149 359
+8%
|
167 858
+12%
|
154 607
-8%
|
161 393
+4%
|
|
| Total Liabilities & Equity |
134 060
N/A
|
146 255
+9%
|
225 613
+54%
|
232 445
+3%
|
113 443
-51%
|
120 589
+6%
|
132 380
+10%
|
138 215
+4%
|
138 072
0%
|
139 398
+1%
|
150 405
+8%
|
157 246
+5%
|
156 340
-1%
|
162 250
+4%
|
171 434
+6%
|
183 894
+7%
|
205 267
+12%
|
189 193
-8%
|
192 704
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|