KH Electron Co Ltd
KOSDAQ:111870
Balance Sheet
Balance Sheet Decomposition
KH Electron Co Ltd
KH Electron Co Ltd
Balance Sheet
KH Electron Co Ltd
| Dec-2004 | Dec-2005 | 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 |
1 261
|
1 687
|
533
|
150
|
1 392
|
1 739
|
4 561
|
3 737
|
5 303
|
11 134
|
13 315
|
15 916
|
23 183
|
19 402
|
48 909
|
16 076
|
10 052
|
5 435
|
1 029
|
2 288
|
2 797
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 134
|
13 315
|
15 916
|
23 183
|
19 402
|
48 909
|
16 076
|
0
|
9
|
15
|
19
|
10
|
|
| Cash Equivalents |
1 261
|
1 687
|
533
|
150
|
1 392
|
1 739
|
4 561
|
3 737
|
5 303
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 052
|
5 425
|
1 013
|
2 269
|
2 787
|
|
| Short-Term Investments |
0
|
3
|
3 387
|
8 811
|
9 780
|
16 000
|
47 139
|
44 891
|
43 335
|
44 014
|
41 405
|
39 989
|
38 153
|
34 783
|
19 762
|
13 842
|
12 208
|
15 360
|
9 459
|
1 466
|
46
|
|
| Total Receivables |
4 965
|
4 709
|
3 970
|
2 854
|
7 304
|
12 728
|
10 637
|
14 358
|
15 783
|
16 952
|
15 234
|
16 804
|
11 897
|
15 291
|
19 819
|
9 135
|
16 041
|
12 685
|
4 637
|
3 075
|
50 853
|
|
| Accounts Receivables |
4 595
|
4 547
|
3 829
|
2 817
|
6 918
|
12 224
|
10 340
|
13 798
|
15 108
|
14 522
|
14 962
|
16 629
|
11 423
|
15 114
|
13 939
|
6 593
|
3 616
|
8 127
|
3 479
|
2 568
|
4 982
|
|
| Other Receivables |
370
|
162
|
141
|
37
|
386
|
504
|
297
|
560
|
675
|
2 430
|
272
|
175
|
474
|
177
|
5 880
|
2 542
|
12 425
|
4 558
|
1 158
|
507
|
45 871
|
|
| Inventory |
1 826
|
1 222
|
1 156
|
628
|
1 782
|
2 604
|
6 220
|
7 125
|
5 950
|
6 219
|
5 934
|
6 335
|
4 427
|
5 906
|
6 023
|
6 507
|
3 872
|
3 027
|
4 096
|
3 335
|
2 722
|
|
| Other Current Assets |
44
|
144
|
99
|
50
|
233
|
269
|
272
|
389
|
331
|
347
|
1 980
|
2 204
|
1 398
|
1 367
|
3 078
|
4 175
|
7 426
|
3 681
|
847
|
3 083
|
10 998
|
|
| Total Current Assets |
8 096
|
7 765
|
9 145
|
12 493
|
20 489
|
33 339
|
68 828
|
70 500
|
70 702
|
78 665
|
77 868
|
81 247
|
79 058
|
76 749
|
97 592
|
49 735
|
49 600
|
40 187
|
20 067
|
13 247
|
67 415
|
|
| PP&E Net |
3 301
|
3 235
|
2 900
|
2 844
|
8 686
|
8 663
|
10 365
|
10 842
|
10 143
|
4 443
|
4 622
|
5 712
|
6 801
|
6 407
|
6 167
|
6 799
|
6 710
|
5 997
|
10 826
|
7 295
|
7 063
|
|
| PP&E Gross |
3 301
|
3 235
|
2 900
|
2 844
|
8 686
|
8 663
|
10 365
|
10 842
|
10 143
|
4 443
|
4 622
|
5 712
|
6 801
|
6 407
|
6 167
|
6 799
|
6 710
|
5 997
|
10 826
|
7 295
|
7 063
|
|
| Accumulated Depreciation |
1 337
|
1 400
|
1 438
|
1 648
|
1 920
|
2 512
|
4 690
|
5 011
|
5 590
|
6 253
|
6 412
|
7 101
|
7 251
|
7 466
|
7 947
|
8 488
|
8 237
|
8 800
|
8 491
|
11 043
|
11 258
|
|
| Intangible Assets |
0
|
0
|
2
|
2
|
2
|
2
|
619
|
670
|
968
|
955
|
935
|
1 019
|
907
|
773
|
631
|
1 442
|
1 556
|
1 479
|
1 568
|
487
|
77
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 154
|
10 154
|
0
|
0
|
0
|
|
| Note Receivable |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21 200
|
106
|
0
|
|
| Long-Term Investments |
3 137
|
3 391
|
2 629
|
2 672
|
4 237
|
4 045
|
50
|
3 237
|
2 793
|
5 606
|
4 352
|
4 017
|
6 005
|
5 921
|
25 924
|
128 587
|
80 573
|
116 013
|
163 335
|
140 205
|
17 755
|
|
| Other Long-Term Assets |
30
|
8
|
5
|
6
|
54
|
105
|
0
|
47
|
706
|
1 616
|
2 094
|
1 979
|
1 489
|
1 823
|
1 606
|
2 967
|
5 499
|
4 899
|
9 868
|
4 747
|
104
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 154
|
10 154
|
0
|
0
|
0
|
|
| Total Assets |
14 580
N/A
|
14 399
-1%
|
14 682
+2%
|
18 017
+23%
|
33 468
+86%
|
46 154
+38%
|
79 862
+73%
|
85 296
+7%
|
85 312
+0%
|
91 286
+7%
|
89 871
-2%
|
93 975
+5%
|
94 260
+0%
|
91 674
-3%
|
131 919
+44%
|
189 530
+44%
|
154 093
-19%
|
178 731
+16%
|
226 864
+27%
|
166 087
-27%
|
92 415
-44%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
2 678
|
2 192
|
2 618
|
1 977
|
6 690
|
5 087
|
5 164
|
4 430
|
3 967
|
7 539
|
8 127
|
6 939
|
4 605
|
4 054
|
3 565
|
1 435
|
1 230
|
1 845
|
1 289
|
985
|
940
|
|
| Accrued Liabilities |
1
|
1
|
2
|
0
|
14
|
64
|
653
|
1 904
|
1 756
|
1 277
|
1 415
|
1 748
|
1 507
|
1 109
|
1 015
|
1 016
|
1 506
|
1 267
|
1 434
|
2 077
|
911
|
|
| Short-Term Debt |
1 857
|
1 317
|
0
|
0
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 336
|
1 176
|
1 235
|
20 399
|
7 430
|
12 529
|
10 765
|
7 385
|
10 505
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39 947
|
26 829
|
23 381
|
34 824
|
31 654
|
229
|
75
|
|
| Other Current Liabilities |
660
|
424
|
594
|
1 404
|
1 825
|
3 385
|
4 858
|
5 770
|
1 976
|
1 787
|
629
|
2 062
|
1 399
|
1 070
|
971
|
692
|
948
|
3 256
|
2 139
|
2 375
|
2 667
|
|
| Total Current Liabilities |
5 195
|
3 934
|
3 213
|
3 381
|
9 029
|
8 536
|
10 675
|
12 105
|
7 699
|
10 604
|
10 170
|
10 749
|
8 846
|
7 409
|
46 733
|
50 371
|
34 496
|
53 721
|
47 281
|
13 051
|
15 098
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 469
|
1 301
|
1 021
|
1 192
|
4 284
|
1 108
|
|
| Deferred Income Tax |
300
|
306
|
377
|
458
|
469
|
437
|
626
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 317
|
13 058
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
290
|
18 256
|
5 652
|
16 453
|
52 927
|
41 725
|
0
|
|
| Other Liabilities |
102
|
143
|
105
|
82
|
5
|
20
|
215
|
494
|
220
|
10
|
85
|
133
|
222
|
162
|
295
|
3 773
|
2 181
|
48
|
57
|
23
|
210
|
|
| Total Liabilities |
5 597
N/A
|
4 383
-22%
|
3 695
-16%
|
3 921
+6%
|
9 503
+142%
|
8 994
-5%
|
11 516
+28%
|
12 598
+9%
|
7 919
-37%
|
10 614
+34%
|
10 255
-3%
|
10 882
+6%
|
9 069
-17%
|
7 571
-17%
|
47 319
+525%
|
73 869
+56%
|
43 630
-41%
|
71 243
+63%
|
114 774
+61%
|
72 141
-37%
|
16 416
-77%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
1 925
|
1 925
|
1 925
|
1 925
|
2 541
|
3 750
|
4 750
|
4 750
|
4 750
|
4 750
|
4 750
|
4 750
|
4 750
|
4 750
|
22 786
|
31 153
|
48 261
|
55 536
|
79 980
|
6 132
|
2 465
|
|
| Retained Earnings |
6 766
|
7 815
|
8 964
|
12 025
|
18 540
|
30 582
|
42 064
|
49 207
|
54 547
|
58 142
|
57 285
|
60 680
|
63 140
|
63 034
|
66 797
|
52 437
|
8 255
|
20 423
|
113 296
|
93 950
|
129 587
|
|
| Additional Paid In Capital |
489
|
489
|
489
|
489
|
5 123
|
5 458
|
21 524
|
21 524
|
21 524
|
21 524
|
21 524
|
21 524
|
21 524
|
21 524
|
3 488
|
39 007
|
58 488
|
68 598
|
75 718
|
161 544
|
180 978
|
|
| Unrealized Security Profit/Loss |
215
|
201
|
395
|
357
|
571
|
63
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
0
|
3 383
|
2 233
|
18
|
8 051
|
73 948
|
24 760
|
26 835
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2 947
|
0
|
0
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
2 992
|
3 027
|
3 077
|
|
| Other Equity |
18
|
11
|
4
|
14
|
137
|
2 693
|
8
|
209
|
435
|
647
|
951
|
869
|
1 230
|
2 213
|
2 096
|
1 711
|
1 568
|
1 282
|
1 268
|
1 512
|
1 616
|
|
| Total Equity |
8 983
N/A
|
10 016
+11%
|
10 987
+10%
|
14 095
+28%
|
23 965
+70%
|
37 160
+55%
|
68 346
+84%
|
72 698
+6%
|
77 393
+6%
|
80 673
+4%
|
79 616
-1%
|
83 093
+4%
|
85 192
+3%
|
84 103
-1%
|
84 600
+1%
|
115 661
+37%
|
110 462
-4%
|
107 487
-3%
|
112 090
+4%
|
93 945
-16%
|
75 999
-19%
|
|
| Total Liabilities & Equity |
14 580
N/A
|
14 399
-1%
|
14 682
+2%
|
18 017
+23%
|
33 468
+86%
|
46 154
+38%
|
79 862
+73%
|
85 296
+7%
|
85 312
+0%
|
91 286
+7%
|
89 871
-2%
|
93 975
+5%
|
94 260
+0%
|
91 674
-3%
|
131 919
+44%
|
189 530
+44%
|
154 093
-19%
|
178 731
+16%
|
226 864
+27%
|
166 087
-27%
|
92 415
-44%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
19
|
19
|
19
|
19
|
23
|
38
|
48
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
62
|
96
|
2
|
4
|
4
|
5
|
|