Daeyang Electric Co Ltd
KOSDAQ:108380
Balance Sheet
Balance Sheet Decomposition
Daeyang Electric Co Ltd
Daeyang Electric Co Ltd
Balance Sheet
Daeyang Electric Co Ltd
| 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 |
15 694
|
26 858
|
35 035
|
28 647
|
48 416
|
70 160
|
54 900
|
54 509
|
41 565
|
38 229
|
27 601
|
38 921
|
34 524
|
|
| Cash |
0
|
27 696
|
34 960
|
30 301
|
49 781
|
70 993
|
54 948
|
54 981
|
41 565
|
10
|
11
|
11
|
12
|
|
| Cash Equivalents |
15 694
|
838
|
75
|
1 654
|
1 365
|
833
|
48
|
472
|
0
|
38 219
|
27 590
|
38 910
|
34 513
|
|
| Short-Term Investments |
26 491
|
27 365
|
31 052
|
34 006
|
36 568
|
41 993
|
45 973
|
47 272
|
44 913
|
13 752
|
38 217
|
34 004
|
43 821
|
|
| Total Receivables |
17 803
|
19 361
|
29 527
|
36 138
|
29 489
|
19 211
|
19 612
|
20 136
|
30 805
|
25 573
|
25 311
|
30 299
|
37 228
|
|
| Accounts Receivables |
16 993
|
19 296
|
28 102
|
35 996
|
28 239
|
18 150
|
18 477
|
19 375
|
30 209
|
24 156
|
23 219
|
24 307
|
34 085
|
|
| Other Receivables |
810
|
65
|
1 425
|
142
|
1 250
|
1 061
|
1 135
|
761
|
596
|
1 417
|
2 092
|
5 992
|
3 143
|
|
| Inventory |
17 462
|
14 267
|
9 048
|
12 395
|
12 720
|
9 321
|
22 496
|
30 818
|
23 295
|
29 021
|
25 690
|
38 467
|
38 205
|
|
| Other Current Assets |
6 743
|
4 098
|
5 540
|
8 476
|
9 301
|
10 406
|
14 983
|
12 500
|
18 501
|
8 088
|
10 379
|
10 503
|
13 962
|
|
| Total Current Assets |
84 193
|
91 948
|
110 203
|
119 661
|
136 493
|
151 090
|
157 963
|
165 235
|
159 079
|
114 663
|
127 197
|
152 194
|
167 740
|
|
| PP&E Net |
53 499
|
59 172
|
64 073
|
67 845
|
68 878
|
72 736
|
74 922
|
74 855
|
66 107
|
72 261
|
76 492
|
83 083
|
79 647
|
|
| PP&E Gross |
53 499
|
59 172
|
64 073
|
67 845
|
68 878
|
72 736
|
74 922
|
74 855
|
66 107
|
72 261
|
76 492
|
83 083
|
79 647
|
|
| Accumulated Depreciation |
30 456
|
31 895
|
33 749
|
35 171
|
35 557
|
37 110
|
39 372
|
42 693
|
45 514
|
48 714
|
52 382
|
53 981
|
58 376
|
|
| Intangible Assets |
5 228
|
5 799
|
6 651
|
8 084
|
8 542
|
7 084
|
5 970
|
4 670
|
2 957
|
1 566
|
1 368
|
1 149
|
943
|
|
| Goodwill |
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
|
| Note Receivable |
127
|
113
|
98
|
84
|
410
|
563
|
2 492
|
2 231
|
1 919
|
2 091
|
214
|
854
|
1 711
|
|
| Long-Term Investments |
2 897
|
2 727
|
2 761
|
2 628
|
2 726
|
2 987
|
5 190
|
5 506
|
15 752
|
60 527
|
43 875
|
49 420
|
47 928
|
|
| Other Long-Term Assets |
221
|
235
|
473
|
313
|
4 127
|
4 648
|
1 116
|
1 497
|
1 731
|
2 451
|
5 522
|
4 806
|
4 193
|
|
| Other Assets |
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
6 444
|
|
| Total Assets |
152 610
N/A
|
166 437
+9%
|
190 704
+15%
|
205 061
+8%
|
227 620
+11%
|
245 551
+8%
|
254 097
+3%
|
260 439
+2%
|
253 990
-2%
|
260 003
+2%
|
261 113
+0%
|
297 950
+14%
|
308 606
+4%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
7 867
|
8 251
|
8 687
|
8 159
|
6 108
|
5 006
|
9 508
|
8 561
|
7 830
|
7 020
|
6 703
|
12 131
|
13 502
|
|
| Accrued Liabilities |
2 824
|
3 363
|
2 735
|
2 956
|
2 748
|
2 520
|
2 532
|
2 945
|
2 715
|
2 823
|
2 792
|
3 552
|
4 833
|
|
| Short-Term Debt |
0
|
0
|
0
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
60
|
240
|
240
|
180
|
0
|
0
|
202
|
232
|
197
|
197
|
201
|
195
|
|
| Other Current Liabilities |
31 517
|
28 511
|
37 777
|
36 593
|
44 067
|
51 396
|
45 881
|
39 490
|
22 560
|
22 040
|
31 694
|
55 022
|
43 269
|
|
| Total Current Liabilities |
42 208
|
40 185
|
49 440
|
48 002
|
53 103
|
58 923
|
57 921
|
51 198
|
33 336
|
32 080
|
41 386
|
70 906
|
61 798
|
|
| Long-Term Debt |
142
|
660
|
420
|
180
|
0
|
0
|
0
|
372
|
712
|
524
|
359
|
158
|
10
|
|
| Deferred Income Tax |
844
|
1 112
|
1 118
|
575
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
699
|
462
|
549
|
686
|
2 814
|
2 896
|
630
|
872
|
897
|
709
|
898
|
1 208
|
1 530
|
|
| Total Liabilities |
43 894
N/A
|
42 419
-3%
|
51 527
+21%
|
49 444
-4%
|
55 917
+13%
|
61 818
+11%
|
58 551
-5%
|
52 442
-10%
|
34 946
-33%
|
33 313
-5%
|
42 643
+28%
|
72 272
+69%
|
63 337
-12%
|
|
| Equity | ||||||||||||||
| Common Stock |
4 748
|
4 748
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
4 784
|
|
| Retained Earnings |
71 637
|
86 682
|
100 863
|
117 888
|
134 478
|
146 271
|
158 848
|
171 086
|
183 015
|
190 204
|
181 918
|
190 036
|
209 538
|
|
| Additional Paid In Capital |
23 592
|
23 618
|
24 405
|
24 405
|
24 515
|
24 570
|
24 570
|
24 667
|
24 687
|
24 650
|
24 667
|
24 715
|
24 728
|
|
| Unrealized Security Profit/Loss |
9 336
|
9 279
|
9 330
|
9 330
|
9 330
|
9 342
|
9 330
|
9 330
|
9 330
|
9 330
|
9 330
|
9 330
|
9 330
|
|
| Treasury Stock |
623
|
623
|
623
|
1 265
|
1 610
|
1 424
|
2 254
|
2 128
|
3 036
|
2 679
|
2 647
|
3 595
|
3 578
|
|
| Other Equity |
26
|
315
|
418
|
476
|
206
|
190
|
269
|
257
|
265
|
401
|
417
|
407
|
466
|
|
| Total Equity |
108 715
N/A
|
124 018
+14%
|
139 177
+12%
|
155 617
+12%
|
171 703
+10%
|
183 733
+7%
|
195 546
+6%
|
207 996
+6%
|
219 044
+5%
|
226 690
+3%
|
218 469
-4%
|
225 678
+3%
|
245 269
+9%
|
|
| Total Liabilities & Equity |
152 610
N/A
|
166 437
+9%
|
190 704
+15%
|
205 061
+8%
|
227 620
+11%
|
245 551
+8%
|
254 097
+3%
|
260 439
+2%
|
253 990
-2%
|
260 003
+2%
|
261 113
+0%
|
297 950
+14%
|
308 606
+4%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|