Taewoong Logistics Co Ltd
KOSDAQ:124560
Balance Sheet
Balance Sheet Decomposition
Taewoong Logistics Co Ltd
Taewoong Logistics Co Ltd
Balance Sheet
Taewoong Logistics Co Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
295
|
30
|
5 566
|
4 808
|
8 708
|
13 476
|
11 006
|
30 581
|
101 804
|
37 676
|
57 143
|
|
| Cash Equivalents |
295
|
30
|
5 566
|
4 808
|
8 708
|
13 476
|
11 006
|
30 581
|
101 804
|
37 676
|
57 143
|
|
| Short-Term Investments |
539
|
474
|
694
|
1 694
|
1 702
|
8 058
|
2 952
|
104
|
14 758
|
45 558
|
30 036
|
|
| Total Receivables |
30 197
|
39 527
|
25 675
|
32 807
|
33 587
|
42 416
|
62 021
|
184 929
|
116 878
|
157 563
|
210 218
|
|
| Accounts Receivables |
30 189
|
39 260
|
24 853
|
32 006
|
33 126
|
41 378
|
60 667
|
182 032
|
113 308
|
152 279
|
204 758
|
|
| Other Receivables |
8
|
267
|
822
|
801
|
461
|
1 038
|
1 354
|
2 897
|
3 570
|
5 284
|
5 460
|
|
| Other Current Assets |
279
|
237
|
1 216
|
8 254
|
10 915
|
9 676
|
15 536
|
57 115
|
26 868
|
21 463
|
43 892
|
|
| Total Current Assets |
31 309
|
40 268
|
33 152
|
47 563
|
54 911
|
73 626
|
91 516
|
272 728
|
260 309
|
262 260
|
341 289
|
|
| PP&E Net |
18 095
|
11 363
|
3 314
|
4 273
|
4 034
|
5 399
|
14 022
|
37 575
|
86 782
|
109 248
|
147 118
|
|
| PP&E Gross |
18 095
|
11 363
|
3 314
|
4 273
|
4 034
|
5 399
|
14 022
|
37 575
|
86 782
|
109 248
|
147 118
|
|
| Accumulated Depreciation |
3 933
|
2 066
|
1 339
|
2 378
|
2 235
|
2 275
|
6 354
|
9 699
|
12 731
|
17 663
|
26 677
|
|
| Intangible Assets |
303
|
302
|
214
|
1 201
|
2 650
|
2 755
|
5 776
|
6 644
|
6 582
|
10 271
|
12 204
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1 754
|
1 754
|
5 231
|
7 638
|
9 765
|
|
| Note Receivable |
0
|
0
|
0
|
341
|
245
|
166
|
0
|
0
|
1 776
|
5 184
|
5 981
|
|
| Long-Term Investments |
8 298
|
8 502
|
6 812
|
2 047
|
1 953
|
2 178
|
7 262
|
7 317
|
10 994
|
17 893
|
15 753
|
|
| Other Long-Term Assets |
167
|
194
|
194
|
3 135
|
2 507
|
3 380
|
2 296
|
3 416
|
3 676
|
2 755
|
3 092
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 754
|
1 754
|
5 231
|
7 638
|
9 765
|
|
| Total Assets |
58 173
N/A
|
60 630
+4%
|
43 686
-28%
|
58 559
+34%
|
66 300
+13%
|
87 504
+32%
|
122 626
+40%
|
329 433
+169%
|
375 350
+14%
|
415 250
+11%
|
535 203
+29%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
11 381
|
13 028
|
7 577
|
12 962
|
15 678
|
15 665
|
18 839
|
33 372
|
29 741
|
36 644
|
44 678
|
|
| Accrued Liabilities |
90
|
92
|
29
|
1 590
|
2 977
|
1 924
|
2 952
|
4 813
|
7 552
|
7 532
|
13 177
|
|
| Short-Term Debt |
24 650
|
21 810
|
10 670
|
9 665
|
6 660
|
3 185
|
8 980
|
51 332
|
47 809
|
46 672
|
53 498
|
|
| Current Portion of Long-Term Debt |
113
|
4 500
|
1 035
|
6 794
|
6 366
|
6 114
|
1 036
|
2 753
|
3 936
|
35 134
|
31 137
|
|
| Other Current Liabilities |
1 337
|
1 271
|
2 514
|
10 649
|
12 794
|
18 606
|
27 470
|
101 500
|
52 619
|
45 311
|
85 464
|
|
| Total Current Liabilities |
37 570
|
40 700
|
21 825
|
41 660
|
44 477
|
45 494
|
59 277
|
193 771
|
141 659
|
171 293
|
227 954
|
|
| Long-Term Debt |
9 188
|
6 769
|
6 860
|
1 211
|
115
|
484
|
2 183
|
13 621
|
23 350
|
18 521
|
51 403
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
56
|
24
|
118
|
268
|
616
|
807
|
2 051
|
|
| Other Liabilities |
200
|
275
|
45
|
154
|
224
|
254
|
1 987
|
307
|
870
|
919
|
1 434
|
|
| Total Liabilities |
46 957
N/A
|
47 745
+2%
|
28 731
-40%
|
43 027
+50%
|
44 874
+4%
|
46 258
+3%
|
63 565
+37%
|
207 967
+227%
|
166 495
-20%
|
191 540
+15%
|
282 842
+48%
|
|
| Equity | ||||||||||||
| Common Stock |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 765
|
1 954
|
1 954
|
3 842
|
3 842
|
3 842
|
|
| Retained Earnings |
6 999
|
8 669
|
14 221
|
15 528
|
21 568
|
29 682
|
36 623
|
99 060
|
190 618
|
211 990
|
239 199
|
|
| Additional Paid In Capital |
595
|
595
|
595
|
595
|
595
|
11 896
|
22 119
|
22 119
|
20 231
|
20 231
|
20 231
|
|
| Unrealized Security Profit/Loss |
2 121
|
2 121
|
603
|
543
|
702
|
597
|
557
|
987
|
2 707
|
4 264
|
5 471
|
|
| Treasury Stock |
0
|
0
|
758
|
758
|
758
|
758
|
1 555
|
1 555
|
4 323
|
9 307
|
9 307
|
|
| Other Equity |
0
|
0
|
0
|
791
|
777
|
742
|
478
|
875
|
1 194
|
1 218
|
3 866
|
|
| Total Equity |
11 215
N/A
|
12 885
+15%
|
14 956
+16%
|
15 532
+4%
|
21 426
+38%
|
41 246
+93%
|
59 061
+43%
|
121 466
+106%
|
208 854
+72%
|
223 709
+7%
|
252 360
+13%
|
|
| Total Liabilities & Equity |
58 173
N/A
|
60 630
+4%
|
43 686
-28%
|
58 559
+34%
|
66 300
+13%
|
87 504
+32%
|
122 626
+40%
|
329 433
+169%
|
375 350
+14%
|
415 250
+11%
|
535 203
+29%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
14
|
14
|
17
|
38
|
38
|
37
|
36
|
36
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
|