Seoam Machinery Industry Co Ltd
KOSDAQ:100660
Balance Sheet
Balance Sheet Decomposition
Seoam Machinery Industry Co Ltd
Seoam Machinery Industry Co Ltd
Balance Sheet
Seoam Machinery Industry Co Ltd
| 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 |
4 988
|
4 064
|
4 125
|
10 274
|
3 760
|
4 283
|
5 154
|
3 366
|
5 187
|
7 450
|
3 082
|
2 650
|
3 445
|
4
|
7
|
3 378
|
4 307
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
4
|
7
|
4
|
7
|
3 378
|
4 307
|
|
| Cash Equivalents |
4 988
|
4 064
|
4 125
|
10 274
|
3 760
|
4 278
|
5 149
|
3 366
|
5 187
|
7 450
|
3 082
|
2 646
|
3 438
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
5 627
|
7 657
|
7 600
|
18 100
|
26 900
|
28 150
|
29 150
|
29 394
|
29 159
|
28 270
|
32 986
|
31 850
|
30 400
|
28 450
|
26 590
|
23 600
|
24 600
|
|
| Total Receivables |
6 439
|
5 690
|
6 788
|
7 992
|
5 110
|
5 370
|
5 192
|
5 821
|
6 046
|
8 258
|
6 996
|
6 492
|
5 560
|
8 258
|
9 147
|
8 623
|
7 851
|
|
| Accounts Receivables |
6 377
|
4 771
|
6 788
|
7 991
|
5 059
|
5 320
|
5 135
|
5 821
|
5 992
|
8 258
|
6 996
|
6 216
|
5 303
|
8 219
|
9 107
|
8 599
|
7 776
|
|
| Other Receivables |
62
|
919
|
0
|
1
|
51
|
50
|
57
|
0
|
54
|
0
|
0
|
276
|
257
|
39
|
40
|
24
|
75
|
|
| Inventory |
3 295
|
2 800
|
4 920
|
7 137
|
5 657
|
5 833
|
6 528
|
6 940
|
6 828
|
7 803
|
9 701
|
11 889
|
11 498
|
12 689
|
14 070
|
17 019
|
15 960
|
|
| Other Current Assets |
475
|
43
|
14
|
31
|
309
|
46
|
450
|
49
|
195
|
87
|
69
|
77
|
391
|
495
|
694
|
95
|
250
|
|
| Total Current Assets |
20 824
|
20 254
|
23 447
|
43 533
|
41 737
|
43 682
|
46 474
|
45 569
|
47 414
|
51 868
|
52 834
|
52 958
|
51 294
|
51 726
|
54 124
|
52 715
|
52 969
|
|
| PP&E Net |
15 694
|
14 063
|
17 407
|
17 974
|
18 456
|
16 896
|
16 339
|
16 674
|
15 938
|
15 805
|
14 701
|
15 665
|
16 294
|
17 190
|
17 550
|
18 568
|
16 458
|
|
| PP&E Gross |
15 694
|
14 063
|
17 407
|
17 974
|
0
|
16 896
|
16 339
|
0
|
0
|
0
|
0
|
15 665
|
16 294
|
17 190
|
17 550
|
18 568
|
16 458
|
|
| Accumulated Depreciation |
17 484
|
19 585
|
18 726
|
19 552
|
0
|
23 732
|
25 940
|
0
|
0
|
0
|
0
|
35 612
|
37 149
|
37 215
|
37 204
|
39 225
|
40 959
|
|
| Intangible Assets |
21
|
12
|
69
|
66
|
281
|
307
|
307
|
307
|
307
|
307
|
307
|
292
|
292
|
292
|
337
|
480
|
480
|
|
| Long-Term Investments |
526
|
548
|
277
|
383
|
316
|
351
|
413
|
465
|
368
|
363
|
286
|
365
|
348
|
3 129
|
3 096
|
3 423
|
3 184
|
|
| Other Long-Term Assets |
32
|
103
|
64
|
87
|
92
|
92
|
79
|
0
|
135
|
261
|
280
|
275
|
518
|
654
|
539
|
617
|
771
|
|
| Total Assets |
37 097
N/A
|
34 979
-6%
|
41 265
+18%
|
62 043
+50%
|
60 882
-2%
|
61 328
+1%
|
63 612
+4%
|
63 015
-1%
|
64 162
+2%
|
68 604
+7%
|
68 407
0%
|
69 554
+2%
|
68 747
-1%
|
72 991
+6%
|
75 647
+4%
|
75 803
+0%
|
73 862
-3%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
4 621
|
3 442
|
5 750
|
7 397
|
3 431
|
4 185
|
5 196
|
4 581
|
5 663
|
8 281
|
5 043
|
4 295
|
4 054
|
6 480
|
6 829
|
6 762
|
4 981
|
|
| Accrued Liabilities |
4
|
126
|
438
|
503
|
334
|
400
|
391
|
0
|
0
|
0
|
0
|
430
|
414
|
484
|
485
|
626
|
582
|
|
| Short-Term Debt |
1 080
|
1 080
|
1 050
|
1 050
|
750
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
539
|
435
|
330
|
330
|
230
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
24
|
34
|
21
|
15
|
23
|
|
| Other Current Liabilities |
4 383
|
2 619
|
1 114
|
2 613
|
1 817
|
903
|
2 762
|
3 041
|
2 956
|
3 115
|
3 385
|
3 122
|
2 731
|
3 618
|
4 175
|
2 705
|
2 702
|
|
| Total Current Liabilities |
10 627
|
7 701
|
8 682
|
11 894
|
6 562
|
5 488
|
8 350
|
7 622
|
8 619
|
11 396
|
8 428
|
7 887
|
7 223
|
10 616
|
11 509
|
10 109
|
8 288
|
|
| Long-Term Debt |
1 326
|
891
|
561
|
230
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
16
|
32
|
5
|
0
|
58
|
|
| Deferred Income Tax |
175
|
122
|
911
|
765
|
698
|
612
|
376
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 300
|
1 281
|
1 095
|
1 095
|
1 095
|
1 095
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
13 428
N/A
|
9 995
-26%
|
11 248
+13%
|
13 984
+24%
|
8 355
-40%
|
7 196
-14%
|
8 726
+21%
|
7 726
-11%
|
8 619
+12%
|
11 396
+32%
|
8 428
-26%
|
7 924
-6%
|
7 239
-9%
|
10 648
+47%
|
11 514
+8%
|
10 109
-12%
|
8 346
-17%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
4 725
|
4 725
|
4 725
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
|
| Retained Earnings |
18 347
|
19 661
|
24 677
|
31 116
|
35 636
|
37 213
|
37 919
|
38 372
|
38 676
|
40 340
|
43 147
|
44 701
|
44 591
|
45 424
|
47 160
|
48 646
|
48 600
|
|
| Additional Paid In Capital |
445
|
445
|
445
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 412
|
10 414
|
10 414
|
10 414
|
|
| Unrealized Security Profit/Loss |
150
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
334
|
202
|
|
| Other Equity |
2
|
2
|
169
|
231
|
179
|
206
|
255
|
205
|
155
|
156
|
120
|
217
|
204
|
207
|
259
|
2
|
0
|
|
| Total Equity |
23 669
N/A
|
24 983
+6%
|
30 016
+20%
|
48 059
+60%
|
52 527
+9%
|
54 132
+3%
|
54 886
+1%
|
55 289
+1%
|
55 543
+0%
|
57 208
+3%
|
59 979
+5%
|
61 630
+3%
|
61 508
0%
|
62 343
+1%
|
64 133
+3%
|
65 694
+2%
|
65 516
0%
|
|
| Total Liabilities & Equity |
37 097
N/A
|
34 979
-6%
|
41 265
+18%
|
62 043
+50%
|
60 882
-2%
|
61 328
+1%
|
63 612
+4%
|
63 015
-1%
|
64 162
+2%
|
68 604
+7%
|
68 407
0%
|
69 554
+2%
|
68 747
-1%
|
72 991
+6%
|
75 647
+4%
|
75 803
+0%
|
73 862
-3%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|