DK-Lok Corp
KOSDAQ:105740
Balance Sheet
Balance Sheet Decomposition
DK-Lok Corp
Current Assets | 99.4B |
Cash & Short-Term Investments | 8B |
Receivables | 35.3B |
Other Current Assets | 56.1B |
Non-Current Assets | 92B |
Long-Term Investments | 27.6B |
PP&E | 56.9B |
Intangibles | 3.4B |
Other Non-Current Assets | 4.1B |
Current Liabilities | 51.7B |
Accounts Payable | 13.7B |
Accrued Liabilities | 2.5B |
Short-Term Debt | 25.4B |
Other Current Liabilities | 10.1B |
Non-Current Liabilities | 6.8B |
Long-Term Debt | 8.5m |
Other Non-Current Liabilities | 6.8B |
Balance Sheet
DK-Lok Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 846
|
1 721
|
7 909
|
8 789
|
3 390
|
5 225
|
19 998
|
9 733
|
5 012
|
5 996
|
|
Cash |
6
|
6
|
5
|
0
|
0
|
9
|
9
|
9
|
8
|
17
|
|
Cash Equivalents |
9 840
|
1 715
|
7 904
|
8 789
|
3 390
|
5 216
|
19 989
|
9 724
|
5 004
|
5 978
|
|
Short-Term Investments |
3 967
|
3 634
|
2 511
|
2 330
|
1 354
|
1 535
|
1 225
|
1 513
|
1 497
|
2 046
|
|
Total Receivables |
16 488
|
18 508
|
17 601
|
17 813
|
23 639
|
28 250
|
23 440
|
27 004
|
39 670
|
35 274
|
|
Accounts Receivables |
15 831
|
18 028
|
17 315
|
17 813
|
23 639
|
27 078
|
21 697
|
25 401
|
37 100
|
31 628
|
|
Other Receivables |
657
|
480
|
286
|
0
|
0
|
1 172
|
1 743
|
1 603
|
2 570
|
3 646
|
|
Inventory |
20 307
|
25 265
|
22 132
|
20 014
|
22 101
|
26 373
|
25 950
|
31 589
|
37 489
|
54 510
|
|
Other Current Assets |
591
|
421
|
662
|
2 206
|
3 648
|
4 177
|
1 929
|
1 631
|
5 209
|
1 565
|
|
Total Current Assets |
51 199
|
49 549
|
50 815
|
51 152
|
54 132
|
65 560
|
72 543
|
71 470
|
88 877
|
99 391
|
|
PP&E Net |
42 374
|
42 485
|
42 023
|
42 154
|
48 404
|
50 525
|
52 480
|
52 167
|
51 543
|
56 852
|
|
PP&E Gross |
42 374
|
42 485
|
42 023
|
0
|
0
|
50 525
|
52 480
|
52 167
|
51 543
|
56 852
|
|
Accumulated Depreciation |
6 635
|
8 045
|
9 662
|
0
|
0
|
14 566
|
16 534
|
18 664
|
21 243
|
24 053
|
|
Intangible Assets |
2 051
|
2 258
|
1 867
|
1 769
|
1 661
|
1 574
|
1 715
|
2 236
|
2 500
|
3 399
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
60
|
0
|
3 295
|
2 979
|
2 580
|
|
Long-Term Investments |
1 745
|
1 914
|
2 124
|
4 465
|
5 073
|
4 742
|
18 291
|
22 746
|
25 432
|
27 628
|
|
Other Long-Term Assets |
1 017
|
872
|
872
|
0
|
0
|
1 279
|
1 495
|
1 511
|
1 526
|
1 541
|
|
Total Assets |
98 387
N/A
|
97 077
-1%
|
97 700
+1%
|
99 540
+2%
|
109 271
+10%
|
123 740
+13%
|
146 525
+18%
|
153 425
+5%
|
172 858
+13%
|
191 391
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
8 286
|
6 447
|
7 136
|
8 566
|
11 867
|
9 802
|
7 649
|
11 174
|
16 389
|
13 713
|
|
Accrued Liabilities |
986
|
1 027
|
1 117
|
0
|
0
|
1 530
|
1 815
|
2 200
|
1 819
|
2 520
|
|
Short-Term Debt |
7 000
|
5 000
|
5 000
|
7 000
|
7 000
|
12 000
|
17 000
|
10 181
|
13 496
|
25 356
|
|
Current Portion of Long-Term Debt |
416
|
76
|
54
|
2 099
|
36
|
46
|
70
|
43
|
12 162
|
1 159
|
|
Other Current Liabilities |
1 604
|
1 682
|
669
|
75
|
1 110
|
2 448
|
8 598
|
6 103
|
10 537
|
8 935
|
|
Total Current Liabilities |
18 292
|
14 233
|
13 975
|
17 741
|
20 013
|
25 826
|
35 133
|
29 700
|
54 402
|
51 684
|
|
Long-Term Debt |
2 012
|
2 050
|
2 120
|
321
|
236
|
190
|
14 445
|
17 670
|
1 168
|
9
|
|
Deferred Income Tax |
2 872
|
2 290
|
1 975
|
1 823
|
2 207
|
2 079
|
1 966
|
1 469
|
104
|
0
|
|
Other Liabilities |
1 345
|
2 429
|
2 147
|
2 512
|
2 088
|
2 735
|
3 602
|
5 647
|
4 452
|
6 814
|
|
Total Liabilities |
24 521
N/A
|
21 002
-14%
|
20 217
-4%
|
22 397
+11%
|
24 545
+10%
|
30 829
+26%
|
55 146
+79%
|
54 487
-1%
|
60 125
+10%
|
58 506
-3%
|
|
Equity | |||||||||||
Common Stock |
3 928
|
3 928
|
3 928
|
3 928
|
4 116
|
4 225
|
4 225
|
4 225
|
4 579
|
5 078
|
|
Retained Earnings |
43 871
|
46 080
|
47 699
|
46 935
|
52 178
|
58 929
|
57 405
|
64 733
|
69 192
|
77 422
|
|
Additional Paid In Capital |
26 067
|
26 067
|
25 978
|
26 067
|
27 994
|
29 668
|
29 668
|
29 668
|
38 556
|
49 936
|
|
Unrealized Security Profit/Loss |
0
|
0
|
211
|
0
|
0
|
0
|
17
|
12
|
6
|
17
|
|
Other Equity |
0
|
0
|
89
|
213
|
437
|
89
|
98
|
325
|
412
|
466
|
|
Total Equity |
73 866
N/A
|
76 074
+3%
|
77 483
+2%
|
77 143
0%
|
84 726
+10%
|
92 911
+10%
|
91 379
-2%
|
98 939
+8%
|
112 732
+14%
|
132 886
+18%
|
|
Total Liabilities & Equity |
98 387
N/A
|
97 077
-1%
|
97 700
+1%
|
99 540
+2%
|
109 271
+10%
|
123 740
+13%
|
146 525
+18%
|
153 425
+5%
|
172 858
+13%
|
191 391
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|