KNW Co Ltd
KOSDAQ:105330
Balance Sheet
Balance Sheet Decomposition
KNW Co Ltd
KNW Co Ltd
Balance Sheet
KNW 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 |
34
|
521
|
5 839
|
8 716
|
11 724
|
19 730
|
8 572
|
9 156
|
17 878
|
10 197
|
9 315
|
4 447
|
9 580
|
3 922
|
24 442
|
0
|
2
|
38 240
|
74 705
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
38 240
|
74 705
|
|
| Cash Equivalents |
34
|
521
|
5 839
|
8 716
|
11 724
|
19 730
|
8 572
|
9 152
|
17 868
|
10 197
|
9 315
|
4 447
|
9 580
|
3 919
|
24 439
|
0
|
2
|
0
|
0
|
|
| Short-Term Investments |
633
|
2 263
|
1 473
|
7 279
|
3 818
|
2 326
|
904
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
0
|
70
|
71
|
0
|
0
|
|
| Total Receivables |
2 257
|
3 956
|
4 300
|
13 295
|
10 451
|
7 247
|
8 207
|
9 626
|
12 322
|
19 012
|
19 991
|
23 205
|
19 752
|
22 718
|
18 681
|
14 880
|
17 807
|
16 431
|
12 080
|
|
| Accounts Receivables |
1 348
|
3 326
|
3 808
|
10 126
|
10 206
|
6 749
|
7 670
|
9 298
|
12 098
|
19 007
|
19 989
|
23 112
|
19 738
|
22 117
|
18 417
|
14 599
|
17 185
|
16 172
|
11 697
|
|
| Other Receivables |
909
|
630
|
492
|
3 169
|
245
|
498
|
537
|
328
|
224
|
5
|
2
|
93
|
14
|
601
|
264
|
281
|
622
|
259
|
383
|
|
| Inventory |
1 075
|
1 651
|
1 824
|
3 419
|
4 944
|
4 649
|
4 589
|
5 260
|
6 513
|
6 436
|
9 458
|
12 586
|
13 217
|
11 004
|
9 824
|
7 224
|
12 647
|
9 333
|
10 645
|
|
| Other Current Assets |
522
|
46
|
64
|
83
|
62
|
109
|
348
|
180
|
93
|
110
|
454
|
161
|
409
|
588
|
270
|
19 683
|
285
|
846
|
1 322
|
|
| Total Current Assets |
4 520
|
8 436
|
13 499
|
32 792
|
31 000
|
34 062
|
22 619
|
24 223
|
36 806
|
35 755
|
39 217
|
40 400
|
42 957
|
40 232
|
53 217
|
65 570
|
54 242
|
64 850
|
98 752
|
|
| PP&E Net |
11 168
|
10 957
|
12 437
|
10 986
|
19 311
|
19 076
|
26 645
|
25 744
|
24 532
|
27 408
|
26 214
|
25 438
|
23 350
|
25 310
|
21 477
|
68 693
|
70 290
|
63 560
|
88 230
|
|
| PP&E Gross |
11 168
|
10 957
|
12 437
|
10 986
|
19 311
|
19 076
|
26 645
|
25 744
|
24 532
|
0
|
0
|
0
|
0
|
25 310
|
21 477
|
68 693
|
70 290
|
63 560
|
88 230
|
|
| Accumulated Depreciation |
1 977
|
4 117
|
5 390
|
7 961
|
7 403
|
9 030
|
10 912
|
13 476
|
16 225
|
0
|
0
|
0
|
0
|
29 708
|
28 912
|
70 352
|
75 584
|
75 140
|
79 021
|
|
| Intangible Assets |
0
|
178
|
146
|
107
|
613
|
422
|
383
|
338
|
315
|
293
|
281
|
295
|
313
|
380
|
476
|
5 194
|
4 230
|
3 307
|
2 383
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 244
|
3 244
|
3 244
|
3 244
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
185
|
107
|
124
|
271
|
|
| Long-Term Investments |
470
|
1 728
|
2 056
|
3 508
|
2 048
|
774
|
1 383
|
0
|
0
|
1 337
|
1 552
|
1 544
|
1 055
|
1 052
|
0
|
8 817
|
9 148
|
16 498
|
12 995
|
|
| Other Long-Term Assets |
176
|
273
|
699
|
988
|
660
|
380
|
692
|
1 426
|
1 309
|
488
|
945
|
1 208
|
1 692
|
114
|
920
|
3 733
|
1 551
|
240
|
1 749
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 244
|
3 244
|
3 244
|
3 244
|
|
| Total Assets |
16 334
N/A
|
21 573
+32%
|
28 837
+34%
|
48 381
+68%
|
53 632
+11%
|
54 713
+2%
|
51 722
-5%
|
51 732
+0%
|
62 962
+22%
|
65 281
+4%
|
68 208
+4%
|
68 884
+1%
|
69 366
+1%
|
67 089
-3%
|
76 121
+13%
|
155 436
+104%
|
142 812
-8%
|
151 824
+6%
|
207 622
+37%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
1 150
|
2 744
|
2 149
|
5 555
|
5 617
|
4 197
|
5 347
|
5 791
|
9 079
|
9 985
|
15 694
|
20 105
|
17 090
|
15 518
|
16 520
|
6 783
|
8 706
|
5 677
|
6 143
|
|
| Accrued Liabilities |
31
|
210
|
234
|
329
|
631
|
620
|
589
|
704
|
947
|
0
|
0
|
0
|
0
|
656
|
598
|
3 435
|
3 509
|
2 906
|
2 178
|
|
| Short-Term Debt |
2 044
|
1 777
|
1 800
|
77
|
338
|
3 030
|
5 000
|
6 470
|
6 125
|
8 578
|
8 659
|
8 829
|
7 998
|
7 743
|
6 935
|
3 350
|
3 400
|
4 400
|
6 900
|
|
| Current Portion of Long-Term Debt |
1 100
|
972
|
1 121
|
997
|
3 922
|
6 136
|
1 311
|
374
|
920
|
974
|
623
|
609
|
600
|
2 309
|
2 666
|
25 983
|
24 625
|
3 300
|
42 316
|
|
| Other Current Liabilities |
887
|
749
|
1 441
|
2 425
|
1 730
|
806
|
835
|
1 082
|
1 378
|
1 155
|
355
|
680
|
341
|
1 867
|
1 270
|
23 903
|
6 969
|
6 136
|
16 854
|
|
| Total Current Liabilities |
5 213
|
6 451
|
6 745
|
9 383
|
12 237
|
14 789
|
13 081
|
14 421
|
18 448
|
20 692
|
25 331
|
30 222
|
26 029
|
28 093
|
27 989
|
63 454
|
47 208
|
22 419
|
74 391
|
|
| Long-Term Debt |
7 336
|
6 529
|
10 225
|
9 154
|
5 333
|
2 873
|
5 158
|
3 748
|
2 828
|
2 400
|
1 810
|
1 200
|
3 750
|
5 457
|
4 527
|
29 910
|
16 478
|
3 539
|
4 198
|
|
| Deferred Income Tax |
0
|
285
|
231
|
0
|
822
|
1 063
|
397
|
0
|
69
|
0
|
0
|
0
|
0
|
0
|
0
|
3 171
|
37
|
102
|
110
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
14
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
97
|
136
|
135
|
506
|
10
|
14
|
30
|
30
|
37
|
67
|
24
|
21
|
22
|
18
|
13
|
1 043
|
623
|
654
|
776
|
|
| Total Liabilities |
12 646
N/A
|
13 401
+6%
|
17 336
+29%
|
19 043
+10%
|
18 402
-3%
|
18 739
+2%
|
18 667
0%
|
18 199
-3%
|
21 382
+17%
|
23 243
+9%
|
27 151
+17%
|
31 390
+16%
|
29 802
-5%
|
33 568
+13%
|
32 529
-3%
|
97 578
+200%
|
64 346
-34%
|
26 715
-58%
|
79 475
+197%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
250
|
1 750
|
1 750
|
2 200
|
2 200
|
2 200
|
2 200
|
2 388
|
2 831
|
2 831
|
2 831
|
2 831
|
2 831
|
2 831
|
5 131
|
6 068
|
6 068
|
8 030
|
8 030
|
|
| Retained Earnings |
3 435
|
4 912
|
8 064
|
16 509
|
22 473
|
24 347
|
21 620
|
20 857
|
24 055
|
24 369
|
23 781
|
21 901
|
22 501
|
16 213
|
6 347
|
7 367
|
25 434
|
26 426
|
29 867
|
|
| Additional Paid In Capital |
0
|
1 492
|
1 492
|
10 604
|
10 604
|
10 753
|
10 788
|
12 073
|
15 114
|
15 437
|
15 437
|
15 437
|
15 437
|
15 114
|
33 048
|
45 539
|
47 758
|
95 718
|
95 718
|
|
| Unrealized Security Profit/Loss |
4
|
19
|
194
|
24
|
3
|
26
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
1 057
|
494
|
649
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1 351
|
1 400
|
1 636
|
859
|
0
|
0
|
0
|
0
|
859
|
859
|
1 161
|
1 161
|
1 161
|
1 161
|
|
| Other Equity |
0
|
0
|
0
|
0
|
51
|
51
|
114
|
148
|
440
|
599
|
990
|
2 674
|
1 204
|
223
|
75
|
18
|
1 424
|
3 411
|
3 659
|
|
| Total Equity |
3 688
N/A
|
8 172
+122%
|
11 500
+41%
|
29 338
+155%
|
35 230
+20%
|
35 974
+2%
|
33 056
-8%
|
33 533
+1%
|
41 580
+24%
|
42 038
+1%
|
41 058
-2%
|
37 494
-9%
|
39 565
+6%
|
33 520
-15%
|
43 592
+30%
|
57 858
+33%
|
78 466
+36%
|
125 109
+59%
|
128 147
+2%
|
|
| Total Liabilities & Equity |
16 334
N/A
|
21 573
+32%
|
28 837
+34%
|
48 381
+68%
|
53 632
+11%
|
54 713
+2%
|
51 722
-5%
|
51 732
+0%
|
62 962
+22%
|
65 281
+4%
|
68 208
+4%
|
68 884
+1%
|
69 366
+1%
|
67 089
-3%
|
76 121
+13%
|
155 436
+104%
|
142 812
-8%
|
151 824
+6%
|
207 622
+37%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
1
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
10
|
12
|
12
|
16
|
16
|
|
| Preferred Shares Outstanding |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|