HNK Machine Tool Co Ltd
KOSDAQ:101680
Balance Sheet
Balance Sheet Decomposition
HNK Machine Tool Co Ltd
HNK Machine Tool Co Ltd
Balance Sheet
HNK Machine Tool 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 |
1 971
|
13 900
|
7 383
|
26 034
|
16 518
|
13 058
|
12 482
|
7 889
|
9 858
|
4 359
|
3 331
|
9 185
|
1 735
|
2 243
|
3 239
|
14 375
|
1 057
|
1 775
|
7 276
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
46
|
31
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
| Cash Equivalents |
1 971
|
13 900
|
7 383
|
26 034
|
16 518
|
13 058
|
12 436
|
7 858
|
9 838
|
4 359
|
3 331
|
9 185
|
1 735
|
2 243
|
3 239
|
14 375
|
1 057
|
1 773
|
7 273
|
|
| Short-Term Investments |
632
|
1 242
|
5 079
|
2 090
|
19 449
|
31 129
|
18 923
|
23 515
|
22 400
|
13 890
|
10 414
|
7 941
|
8 345
|
5 291
|
2 328
|
2 070
|
10 290
|
4 458
|
5 290
|
|
| Total Receivables |
5 602
|
27 468
|
17 894
|
41 210
|
35 297
|
35 396
|
34 341
|
23 001
|
19 066
|
9 840
|
6 535
|
7 144
|
10 692
|
14 174
|
9 004
|
2 858
|
18 299
|
9 323
|
4 088
|
|
| Accounts Receivables |
5 308
|
27 173
|
16 245
|
40 628
|
34 728
|
32 470
|
32 479
|
22 321
|
18 212
|
9 083
|
6 188
|
6 792
|
10 665
|
13 826
|
8 951
|
2 508
|
17 510
|
8 484
|
4 009
|
|
| Other Receivables |
294
|
295
|
1 649
|
582
|
569
|
2 926
|
1 862
|
680
|
854
|
757
|
347
|
352
|
27
|
348
|
53
|
349
|
789
|
838
|
80
|
|
| Inventory |
19 413
|
31 761
|
89 086
|
107 010
|
90 020
|
94 863
|
96 577
|
94 586
|
83 652
|
79 034
|
73 456
|
55 740
|
46 283
|
41 128
|
37 108
|
46 651
|
46 572
|
55 649
|
41 156
|
|
| Other Current Assets |
897
|
2 136
|
6 371
|
3 000
|
1 907
|
2 315
|
1 358
|
1 271
|
1 286
|
2 319
|
2 095
|
1 025
|
962
|
357
|
245
|
423
|
2 581
|
4 220
|
2 494
|
|
| Total Current Assets |
28 514
|
76 506
|
125 812
|
179 345
|
163 190
|
176 761
|
163 681
|
150 262
|
136 262
|
109 441
|
95 831
|
81 035
|
68 017
|
63 194
|
51 924
|
66 376
|
78 799
|
75 423
|
60 304
|
|
| PP&E Net |
9 089
|
10 998
|
20 541
|
24 144
|
24 036
|
24 320
|
18 246
|
17 673
|
16 444
|
15 067
|
13 527
|
13 299
|
12 639
|
11 941
|
11 855
|
11 422
|
11 311
|
11 714
|
11 226
|
|
| PP&E Gross |
9 089
|
10 998
|
20 541
|
24 144
|
0
|
0
|
0
|
17 673
|
16 444
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 714
|
11 226
|
|
| Accumulated Depreciation |
5 919
|
6 847
|
6 624
|
9 125
|
0
|
0
|
0
|
15 339
|
17 121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 954
|
20 530
|
|
| Intangible Assets |
2 264
|
2 922
|
3 877
|
4 052
|
3 662
|
3 979
|
4 733
|
5 730
|
6 464
|
6 508
|
2 739
|
1 418
|
102
|
1 425
|
2 148
|
2 543
|
1 079
|
873
|
709
|
|
| Note Receivable |
403
|
886
|
2 538
|
1 167
|
3 842
|
5 068
|
8 229
|
6 908
|
5 331
|
2 545
|
1 228
|
3 621
|
2 418
|
1 893
|
1 607
|
1 139
|
501
|
68
|
0
|
|
| Long-Term Investments |
7 992
|
12 121
|
16 945
|
22 349
|
17 490
|
15 336
|
19 368
|
16 158
|
13 867
|
15 932
|
15 843
|
9 748
|
7 445
|
7 591
|
6 161
|
557
|
558
|
228
|
236
|
|
| Other Long-Term Assets |
236
|
981
|
1 919
|
862
|
122
|
463
|
107
|
1 729
|
6 271
|
9 501
|
7 898
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Assets |
48 498
N/A
|
104 415
+115%
|
171 633
+64%
|
231 918
+35%
|
212 343
-8%
|
225 926
+6%
|
214 365
-5%
|
198 460
-7%
|
184 639
-7%
|
158 994
-14%
|
137 066
-14%
|
109 120
-20%
|
90 622
-17%
|
86 045
-5%
|
73 695
-14%
|
82 038
+11%
|
92 248
+12%
|
88 307
-4%
|
72 476
-18%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
10 474
|
16 527
|
47 407
|
31 781
|
23 184
|
24 741
|
6 882
|
2 609
|
5 231
|
3 287
|
2 443
|
3 749
|
9 920
|
2 033
|
895
|
3 213
|
3 478
|
3 298
|
2 939
|
|
| Accrued Liabilities |
619
|
1 011
|
4 828
|
1 795
|
2 955
|
4 538
|
5 133
|
2 211
|
2 161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 992
|
|
| Short-Term Debt |
300
|
100
|
10 700
|
27 987
|
10 900
|
20 705
|
24 597
|
24 583
|
16 716
|
13 243
|
17 600
|
17 400
|
13 234
|
15 200
|
17 936
|
11 871
|
2 000
|
11 450
|
9 000
|
|
| Current Portion of Long-Term Debt |
0
|
618
|
995
|
1 197
|
0
|
0
|
0
|
0
|
1 250
|
0
|
0
|
0
|
0
|
0
|
0
|
1 450
|
0
|
0
|
1 450
|
|
| Other Current Liabilities |
13 739
|
44 471
|
49 209
|
29 526
|
16 556
|
16 946
|
14 416
|
14 214
|
10 259
|
6 850
|
8 379
|
8 837
|
7 080
|
8 445
|
9 258
|
14 815
|
34 200
|
30 288
|
11 872
|
|
| Total Current Liabilities |
25 132
|
62 727
|
113 140
|
92 285
|
53 596
|
66 930
|
51 027
|
43 617
|
35 618
|
23 379
|
28 422
|
29 985
|
30 234
|
25 678
|
28 089
|
31 349
|
39 677
|
45 036
|
28 254
|
|
| Long-Term Debt |
3 736
|
3 066
|
2 071
|
8 382
|
6 466
|
4 161
|
4 875
|
1 250
|
7 500
|
7 500
|
0
|
0
|
1 250
|
2 700
|
1 450
|
1 250
|
2 700
|
1 450
|
1 250
|
|
| Deferred Income Tax |
594
|
1 787
|
337
|
1 097
|
892
|
0
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
501
|
742
|
920
|
2 184
|
808
|
966
|
739
|
1 551
|
3 415
|
988
|
0
|
1 351
|
1 661
|
837
|
850
|
1 050
|
843
|
1 118
|
1 214
|
|
| Total Liabilities |
29 963
N/A
|
68 322
+128%
|
116 467
+70%
|
103 949
-11%
|
61 763
-41%
|
72 057
+17%
|
56 865
-21%
|
46 418
-18%
|
46 533
+0%
|
31 867
-32%
|
28 422
-11%
|
31 336
+10%
|
33 145
+6%
|
29 215
-12%
|
30 389
+4%
|
33 649
+11%
|
43 220
+28%
|
47 604
+10%
|
30 718
-35%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
2 673
|
2 673
|
2 673
|
3 820
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
|
| Retained Earnings |
11 343
|
25 418
|
47 955
|
68 410
|
90 750
|
97 124
|
97 680
|
93 848
|
82 369
|
70 647
|
50 483
|
22 791
|
4 369
|
2 297
|
10 243
|
6 604
|
5 965
|
14 290
|
13 227
|
|
| Additional Paid In Capital |
2 762
|
2 762
|
2 762
|
50 836
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
50 834
|
|
| Unrealized Security Profit/Loss |
1 757
|
5 240
|
1 776
|
4 904
|
4 837
|
1 975
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
|
| Other Equity |
0
|
0
|
0
|
0
|
43
|
265
|
4 831
|
3 158
|
701
|
1 444
|
3 125
|
43
|
1 928
|
503
|
1 487
|
43
|
43
|
43
|
8
|
|
| Total Equity |
18 535
N/A
|
36 093
+95%
|
55 166
+53%
|
127 970
+132%
|
150 581
+18%
|
153 870
+2%
|
157 500
+2%
|
152 042
-3%
|
138 106
-9%
|
127 127
-8%
|
108 645
-15%
|
77 784
-28%
|
57 477
-26%
|
56 830
-1%
|
43 306
-24%
|
48 389
+12%
|
49 028
+1%
|
40 703
-17%
|
41 759
+3%
|
|
| Total Liabilities & Equity |
48 498
N/A
|
104 415
+115%
|
171 633
+64%
|
231 918
+35%
|
212 343
-8%
|
225 926
+6%
|
214 365
-5%
|
198 460
-7%
|
184 639
-7%
|
158 994
-14%
|
137 066
-14%
|
109 120
-20%
|
90 622
-17%
|
86 045
-5%
|
73 695
-14%
|
82 038
+11%
|
92 248
+12%
|
88 307
-4%
|
72 476
-18%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|