Wave Electronics Co Ltd
KOSDAQ:095270
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wave Electronics Co Ltd
KOSDAQ:095270
|
KR |
Balance Sheet
Balance Sheet Decomposition
Wave Electronics Co Ltd
Wave Electronics Co Ltd
Balance Sheet
Wave Electronics 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 |
462
|
623
|
84
|
89
|
10 177
|
7 490
|
18 573
|
2 845
|
5 367
|
6 459
|
1 958
|
3 797
|
1 213
|
1 912
|
7 487
|
9 811
|
10 728
|
51 853
|
30 977
|
10 554
|
11 956
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298
|
8
|
672
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
462
|
623
|
84
|
89
|
10 177
|
7 490
|
18 573
|
2 547
|
5 359
|
5 787
|
1 943
|
3 797
|
1 213
|
1 912
|
7 487
|
9 811
|
10 728
|
51 853
|
30 977
|
10 554
|
11 956
|
|
| Short-Term Investments |
801
|
431
|
1 700
|
18 208
|
6 542
|
2 764
|
2 553
|
9 204
|
3 098
|
546
|
419
|
182
|
7
|
1 027
|
1 179
|
1 290
|
805
|
691
|
957
|
2 927
|
1 062
|
|
| Total Receivables |
1 827
|
5 025
|
8 324
|
6 621
|
12 101
|
8 855
|
6 389
|
7 833
|
9 098
|
11 573
|
7 874
|
5 953
|
19 523
|
9 858
|
11 169
|
10 255
|
8 805
|
20 430
|
20 790
|
13 697
|
15 883
|
|
| Accounts Receivables |
1 777
|
4 806
|
8 260
|
5 432
|
5 063
|
7 786
|
4 246
|
5 981
|
5 528
|
9 423
|
6 347
|
5 495
|
19 051
|
8 950
|
10 475
|
9 359
|
8 020
|
20 128
|
20 454
|
13 254
|
15 466
|
|
| Other Receivables |
50
|
219
|
64
|
1 189
|
7 038
|
1 069
|
2 143
|
1 852
|
3 570
|
2 150
|
1 527
|
458
|
472
|
908
|
694
|
896
|
785
|
302
|
335
|
444
|
417
|
|
| Inventory |
1 454
|
2 168
|
3 394
|
2 706
|
4 245
|
4 914
|
6 073
|
4 954
|
5 035
|
5 789
|
3 990
|
5 074
|
5 150
|
7 401
|
7 971
|
6 990
|
7 387
|
6 559
|
17 951
|
29 752
|
35 644
|
|
| Other Current Assets |
521
|
120
|
181
|
474
|
161
|
1 238
|
1 475
|
1 119
|
1 295
|
424
|
778
|
997
|
1 758
|
940
|
1 567
|
1 313
|
1 253
|
1 666
|
3 165
|
4 305
|
4 582
|
|
| Total Current Assets |
5 066
|
8 368
|
13 684
|
28 098
|
33 225
|
25 261
|
35 063
|
25 954
|
23 894
|
24 791
|
15 019
|
16 003
|
27 651
|
21 137
|
29 374
|
29 660
|
28 976
|
81 200
|
73 839
|
61 236
|
69 126
|
|
| PP&E Net |
1 347
|
1 233
|
4 712
|
8 871
|
11 676
|
11 209
|
13 435
|
11 842
|
11 995
|
12 704
|
16 929
|
25 598
|
33 015
|
29 300
|
25 757
|
23 705
|
23 510
|
1 253
|
6 061
|
5 944
|
5 752
|
|
| PP&E Gross |
1 347
|
1 233
|
4 712
|
8 871
|
11 676
|
11 209
|
13 435
|
11 842
|
11 995
|
12 704
|
16 929
|
25 598
|
33 015
|
29 300
|
25 757
|
23 705
|
23 510
|
1 253
|
6 061
|
5 944
|
5 752
|
|
| Accumulated Depreciation |
1 290
|
1 735
|
2 151
|
2 689
|
3 366
|
4 225
|
7 317
|
6 583
|
9 478
|
10 614
|
11 787
|
11 167
|
15 955
|
17 161
|
21 245
|
25 743
|
29 737
|
9 024
|
10 852
|
12 802
|
13 783
|
|
| Intangible Assets |
1 683
|
1 296
|
1 301
|
1 735
|
989
|
1 074
|
2 201
|
1 238
|
2 024
|
543
|
3 507
|
11 828
|
22 917
|
30 239
|
30 106
|
7 631
|
546
|
1 259
|
2 212
|
2 461
|
2 211
|
|
| Goodwill |
0
|
0
|
0
|
170
|
7
|
1 012
|
1 743
|
0
|
0
|
0
|
0
|
0
|
1 597
|
1 772
|
1 684
|
2 193
|
0
|
0
|
220
|
220
|
220
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
30
|
153
|
100
|
100
|
1 900
|
100
|
100
|
100
|
150
|
150
|
250
|
270
|
29
|
905
|
|
| Long-Term Investments |
413
|
576
|
1 374
|
1 320
|
2 538
|
7 912
|
1 360
|
1 688
|
122
|
29
|
2 307
|
1 385
|
1 112
|
2 847
|
5 739
|
3 713
|
5 915
|
10 933
|
11 826
|
11 065
|
5 391
|
|
| Other Long-Term Assets |
552
|
576
|
298
|
551
|
997
|
1 925
|
450
|
2 007
|
1 792
|
2 504
|
1 920
|
2 444
|
2 632
|
2 847
|
2 421
|
6 165
|
1 143
|
3 301
|
1 501
|
2 855
|
3 307
|
|
| Other Assets |
0
|
0
|
0
|
170
|
7
|
1 012
|
1 743
|
0
|
0
|
0
|
0
|
0
|
1 597
|
1 772
|
1 684
|
2 193
|
0
|
0
|
220
|
220
|
220
|
|
| Total Assets |
9 061
N/A
|
12 049
+33%
|
21 368
+77%
|
40 745
+91%
|
49 432
+21%
|
48 393
-2%
|
55 453
+15%
|
42 759
-23%
|
39 980
-6%
|
40 672
+2%
|
39 782
-2%
|
59 158
+49%
|
89 023
+50%
|
88 242
-1%
|
95 180
+8%
|
73 216
-23%
|
60 241
-18%
|
98 196
+63%
|
95 929
-2%
|
83 809
-13%
|
86 911
+4%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
431
|
1 158
|
3 513
|
1 789
|
2 068
|
4 201
|
1 759
|
3 728
|
4 927
|
8 812
|
5 082
|
4 704
|
10 246
|
4 182
|
6 007
|
5 388
|
3 188
|
4 274
|
9 643
|
6 285
|
6 975
|
|
| Accrued Liabilities |
15
|
18
|
0
|
3
|
40
|
28
|
69
|
145
|
201
|
135
|
108
|
143
|
919
|
1 056
|
1 270
|
1 280
|
1 554
|
998
|
1 563
|
1 665
|
1 602
|
|
| Short-Term Debt |
720
|
1 215
|
0
|
0
|
7 800
|
2 800
|
5 598
|
3 695
|
0
|
859
|
1 219
|
10 535
|
15 762
|
12 129
|
15 936
|
9 078
|
10 186
|
3 234
|
3 640
|
4 525
|
1 717
|
|
| Current Portion of Long-Term Debt |
87
|
92
|
332
|
332
|
19
|
350
|
600
|
600
|
600
|
1 653
|
767
|
184
|
5 331
|
13 736
|
11 376
|
31 634
|
11 942
|
1 338
|
2 369
|
1 574
|
1 518
|
|
| Other Current Liabilities |
181
|
565
|
1 980
|
367
|
1 527
|
917
|
4 183
|
1 862
|
1 638
|
1 722
|
1 507
|
1 904
|
4 897
|
2 633
|
2 905
|
4 300
|
10 477
|
9 124
|
6 538
|
8 600
|
19 989
|
|
| Total Current Liabilities |
1 434
|
3 048
|
5 825
|
2 491
|
11 453
|
8 296
|
12 210
|
10 030
|
7 366
|
13 181
|
8 683
|
17 471
|
37 156
|
33 736
|
37 494
|
51 681
|
37 347
|
18 969
|
23 753
|
22 649
|
31 800
|
|
| Long-Term Debt |
2 648
|
3 236
|
313
|
2 250
|
3 700
|
3 350
|
3 927
|
2 300
|
2 284
|
1 017
|
250
|
8 446
|
10 491
|
8 338
|
10 058
|
7 774
|
8 793
|
465
|
1 177
|
887
|
378
|
|
| Deferred Income Tax |
0
|
0
|
480
|
514
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
727
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
178
|
358
|
48
|
1
|
137
|
1 371
|
2 583
|
3 052
|
1 556
|
794
|
1 343
|
648
|
706
|
789
|
|
| Other Liabilities |
537
|
461
|
246
|
435
|
225
|
565
|
1 015
|
471
|
533
|
706
|
748
|
1 213
|
2 070
|
1 829
|
1 923
|
2 313
|
2 144
|
1 424
|
2 309
|
2 881
|
3 946
|
|
| Total Liabilities |
4 618
N/A
|
6 745
+46%
|
6 863
+2%
|
5 691
-17%
|
15 378
+170%
|
12 211
-21%
|
17 146
+40%
|
12 623
-26%
|
10 541
-16%
|
14 855
+41%
|
9 682
-35%
|
26 994
+179%
|
51 087
+89%
|
46 486
-9%
|
52 527
+13%
|
63 324
+21%
|
49 806
-21%
|
19 515
-61%
|
26 591
+36%
|
25 711
-3%
|
35 336
+37%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
2 600
|
2 600
|
3 720
|
4 984
|
4 984
|
4 984
|
5 289
|
5 289
|
5 289
|
5 289
|
5 297
|
5 297
|
5 297
|
5 327
|
5 399
|
5 504
|
7 354
|
7 486
|
7 486
|
7 486
|
7 486
|
|
| Retained Earnings |
569
|
1 399
|
7 891
|
8 706
|
10 325
|
11 000
|
13 411
|
5 405
|
4 327
|
2 057
|
2 503
|
6 679
|
10 792
|
10 335
|
18 046
|
58 757
|
86 224
|
15 896
|
6 144
|
26 494
|
19 836
|
|
| Additional Paid In Capital |
1 274
|
1 305
|
2 893
|
26 151
|
26 674
|
26 718
|
27 954
|
28 121
|
28 145
|
30 182
|
33 542
|
38 073
|
42 731
|
45 413
|
52 767
|
60 784
|
82 099
|
84 013
|
51 650
|
31 650
|
31 650
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
1 666
|
257
|
129
|
474
|
53
|
14
|
114
|
24
|
4 023
|
4 023
|
4 023
|
3 634
|
8 754
|
4 432
|
4 921
|
4 934
|
5 069
|
|
| Treasury Stock |
0
|
0
|
0
|
4 786
|
6 263
|
6 263
|
8 213
|
8 319
|
8 319
|
7 491
|
6 024
|
4 449
|
3 206
|
2 584
|
1 371
|
1 122
|
1 122
|
1 122
|
623
|
12 466
|
12 466
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
114
|
56
|
121
|
99
|
101
|
117
|
88
|
119
|
150
|
425
|
231
|
240
|
0
|
0
|
|
| Total Equity |
4 443
N/A
|
5 304
+19%
|
14 504
+173%
|
35 054
+142%
|
34 054
-3%
|
36 182
+6%
|
38 307
+6%
|
30 136
-21%
|
29 439
-2%
|
25 817
-12%
|
30 100
+17%
|
32 165
+7%
|
37 936
+18%
|
41 755
+10%
|
42 653
+2%
|
9 892
-77%
|
10 435
+5%
|
78 682
+654%
|
69 337
-12%
|
58 098
-16%
|
51 575
-11%
|
|
| Total Liabilities & Equity |
9 061
N/A
|
12 049
+33%
|
21 368
+77%
|
40 745
+91%
|
49 432
+21%
|
48 393
-2%
|
55 453
+15%
|
42 759
-23%
|
39 980
-6%
|
40 672
+2%
|
39 782
-2%
|
59 158
+49%
|
89 023
+50%
|
88 242
-1%
|
95 180
+8%
|
73 216
-23%
|
60 241
-18%
|
98 196
+63%
|
95 929
-2%
|
83 809
-13%
|
86 911
+4%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
15
|
15
|
15
|
13
|
13
|
|