Balance Sheet

Assets

-9%

+12%

10Y

Currency: KRW

	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	4 394	1 452	897	9 711	5 626	1 288	2 610	538	980	772	2 473	6 064	1 331	23 792	15 481	7 709	12 192	7 702
Cash	0	0	0	0	0	10	9	9	0	0	0	0	35	7	9	57	7	3
Cash Equivalents	4 394	1 452	897	9 711	5 626	1 278	2 601	529	980	772	2 473	6 064	1 296	23 785	15 472	7 652	12 185	7 699
Short-Term Investments	433	12 881	4 635	1 093	3 271	3 700	528	149	546	201	1	339	900	126	836	630	388	0
Total Receivables	4 524	8 603	37 412	95 565	88 481	35 085	26 780	24 758	9 595	9 146	21 128	23 738	31 354	21 622	41 632	44 438	42 447	30 293
Accounts Receivables	3 972	7 456	33 712	63 310	85 249	31 519	24 524	22 256	7 339	6 587	18 294	19 266	24 507	17 774	35 032	35 798	34 466	21 230
Other Receivables	552	1 147	3 700	32 255	3 232	3 566	2 256	2 502	2 256	2 559	2 834	4 472	6 847	3 848	6 600	8 640	7 981	9 062
Inventory	5 034	5 141	12 310	8 825	10 729	11 256	7 619	9 408	8 171	8 058	7 333	7 489	13 091	12 045	9 137	22 477	20 593	17 080
Other Current Assets	283	4 282	3 605	1 071	803	435	1 313	1 015	594	558	1 562	1 415	1 484	3 522	7 943	7 256	8 658	7 062
Total Current Assets	14 669	32 358	58 859	116 264	108 909	51 764	38 850	35 867	19 886	18 735	32 497	39 046	48 161	61 107	75 029	82 509	84 278	62 137
PP&E Net	18 789	39 366	47 473	43 188	39 277	37 654	33 152	25 017	31 849	31 719	29 955	28 887	37 290	79 554	46 229	48 656	57 726	51 299
PP&E Gross	18 789	39 366	47 473	43 188	39 277	37 654	33 152	25 017	0	0	0	0	37 290	79 554	46 229	48 656	57 726	51 299
Accumulated Depreciation	3 933	6 526	3 618	3 530	5 832	8 170	11 652	11 685	0	0	0	0	24 447	50 616	19 083	17 694	25 244	43 199
Intangible Assets	0	7	854	1 240	1 650	488	465	445	1 306	1 326	954	944	57	131	765	851	1 069	523
Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	876	8 938	876	0	2 189	0
Note Receivable	0	0	0	250	250	0	58	58	0	0	0	0	2 928	4 627	3 901	5 144	3 872	4 143
Long-Term Investments	1 934	3 983	373	10 536	38 009	34 067	40 148	37 413	47 250	45 840	46 006	48 760	44 572	37 493	38 724	36 202	32 817	34 750
Other Long-Term Assets	1 202	3 543	1 394	1 435	1 305	1 392	1 293	1 189	0	0	0	0	1 568	2 799	2 754	4 259	4 412	2 742
Other Assets	0	0	0	0	0	0	0	0	0	0	0	0	876	8 938	876	0	2 189	0
Total Assets	36 595 N/A	79 257 +117%	108 953 +37%	172 914 +59%	189 400 +10%	125 365 -34%	113 965 -9%	99 989 -12%	100 291 +0%	97 620 -3%	109 412 +12%	117 637 +8%	135 452 +15%	194 649 +44%	168 278 -14%	177 622 +6%	186 364 +5%	155 594 -17%
Liabilities
Accounts Payable	478	435	3 171	6 496	9 317	1 427	1 914	2 727	4 565	4 754	5 073	3 974	2 064	3 573	8 615	4 900	3 010	3 947
Accrued Liabilities	75	122	110	671	1 621	893	757	987	0	0	0	0	1 936	2 158	246	1 304	911	922
Short-Term Debt	5 207	22 806	40 655	58 076	80 114	57 854	39 982	38 657	0	0	28 004	28 240	28 333	28 777	33 116	41 792	39 697	35 084
Current Portion of Long-Term Debt	0	1 112	1 000	19 243	17 087	8 160	6 469	3 194	36 560	32 543	8 978	7 134	3 688	13 149	6 048	4 795	5 589	15 273
Other Current Liabilities	2 409	2 899	1 214	2 355	2 270	1 907	1 302	2 840	1 702	1 307	5 219	2 062	12 526	7 129	3 217	4 462	5 833	13 789
Total Current Liabilities	8 170	27 375	46 150	86 842	110 409	70 241	50 424	48 405	42 827	38 604	47 273	41 410	48 547	54 786	51 241	57 252	55 040	69 016
Long-Term Debt	14 600	35 361	12 649	24 862	8 650	11 011	9 142	3 854	7 445	8 050	7 434	8 189	10 110	47 901	17 892	15 323	29 373	18 628
Deferred Income Tax	0	0	0	305	1 530	990	1 810	1 256	1 220	1 432	1 053	1 095	760	921	696	1 588	567	699
Minority Interest	6	5	10	7	8	6	7	6	6	6	6	6	6	459	6	6	117	954
Other Liabilities	1 942	1 032	498	496	886	597	595	561	566	442	31	10	10	336	1 084	1 294	8 181	4 809
Total Liabilities	24 719 N/A	63 772 +158%	59 308 -7%	112 512 +90%	121 482 +8%	82 845 -32%	61 978 -25%	54 070 -13%	52 052 -4%	48 523 -7%	55 785 +15%	50 698 -9%	59 421 +17%	104 403 +76%	70 907 -32%	75 452 +6%	93 045 +23%	92 198 -1%
Equity
Common Stock	1 489	3 425	5 000	10 000	10 033	10 033	12 648	14 962	16 688	17 585	17 585	20 866	23 153	24 089	26 585	28 086	28 086	28 086
Retained Earnings	8 455	12 456	20 486	25 257	36 251	13 091	11 329	2 989	3 796	2 830	5 567	7 520	11 507	19 541	15 965	16 669	7 937	21 363
Additional Paid In Capital	1 945	0	28 162	26 304	25 842	27 991	34 155	36 768	36 139	37 109	39 087	46 315	52 372	56 687	64 602	69 485	69 542	69 542
Unrealized Security Profit/Loss	0	378	0	0	1 235	4 007	3 286	5 888	0	0	0	0	7 926	7 417	6 759	3 753	4 104	4 443
Treasury Stock	0	0	3 988	2 980	4 965	4 960	0	0	0	0	0	0	0	0	0	0	0	5 157
Other Equity	14	19	14	1 820	1 991	373	2 858	2 912	8 384	8 427	8 611	7 761	3 075	2 653	3 022	8 317	8 142	3 268
Total Equity	11 876 N/A	15 485 +30%	49 646 +221%	60 402 +22%	67 918 +12%	42 520 -37%	51 988 +22%	45 919 -12%	48 239 +5%	49 097 +2%	53 627 +9%	66 939 +25%	76 031 +14%	90 246 +19%	97 371 +8%	102 170 +5%	93 319 -9%	63 397 -32%
Total Liabilities & Equity	36 595 N/A	79 257 +117%	108 953 +37%	172 914 +59%	189 400 +10%	125 365 -34%	113 965 -9%	99 989 -12%	100 291 +0%	97 620 -3%	109 412 +12%	117 637 +8%	135 452 +15%	194 649 +44%	168 278 -14%	177 622 +6%	186 364 +5%	155 594 -17%
Shares Outstanding
Common Shares Outstanding	0	14	19	20	19	19	25	30	33	35	35	42	46	48	53	54	54	54

Income Statement Balance Sheet Cash Flow Statement

SDN Co Ltd
KOSDAQ:099220

Balance Sheet

Balance Sheet Decomposition
SDN Co Ltd

Balance Sheet
SDN Co Ltd

See Also

Company

Help

Tools

Stocks

SDN Co Ltd KOSDAQ:099220

Balance Sheet

Balance Sheet Decomposition SDN Co Ltd

Balance Sheet SDN Co Ltd

See Also

Company

Help

Tools

Stocks

SDN Co Ltd
KOSDAQ:099220

Balance Sheet Decomposition
SDN Co Ltd

Balance Sheet
SDN Co Ltd