BGFEcomaterials Co Ltd
KOSDAQ:126600
Balance Sheet
Balance Sheet Decomposition
BGFEcomaterials Co Ltd
BGFEcomaterials Co Ltd
Balance Sheet
BGFEcomaterials 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
254
|
104
|
267
|
941
|
550
|
656
|
28
|
6 649
|
3 135
|
3 735
|
4 938
|
13 739
|
15 010
|
22 287
|
20 046
|
154 210
|
117 311
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
22
|
1
|
9
|
1
|
6
|
1
|
16
|
20
|
|
| Cash Equivalents |
254
|
104
|
267
|
941
|
550
|
656
|
28
|
6 641
|
3 134
|
3 713
|
4 937
|
13 730
|
15 009
|
22 281
|
20 045
|
154 195
|
117 290
|
|
| Short-Term Investments |
0
|
0
|
24
|
24
|
0
|
0
|
0
|
5 011
|
9 992
|
26 949
|
29 222
|
24 143
|
1 829
|
10 076
|
24 254
|
16 689
|
21 262
|
|
| Total Receivables |
3 089
|
4 407
|
5 315
|
10 671
|
15 931
|
20 076
|
20 686
|
21 459
|
22 642
|
27 061
|
35 069
|
42 000
|
63 789
|
50 330
|
40 930
|
42 104
|
53 083
|
|
| Accounts Receivables |
2 989
|
4 309
|
5 216
|
10 541
|
15 162
|
19 810
|
20 472
|
21 456
|
22 344
|
27 056
|
34 841
|
40 059
|
59 699
|
47 936
|
39 415
|
40 125
|
52 140
|
|
| Other Receivables |
100
|
98
|
99
|
130
|
769
|
266
|
214
|
3
|
298
|
5
|
228
|
1 941
|
4 090
|
2 394
|
1 515
|
1 979
|
942
|
|
| Inventory |
3 352
|
3 070
|
6 167
|
6 511
|
8 128
|
13 378
|
14 524
|
13 467
|
15 772
|
13 598
|
17 211
|
24 379
|
43 511
|
33 736
|
27 425
|
44 660
|
59 747
|
|
| Other Current Assets |
17
|
678
|
333
|
251
|
166
|
907
|
454
|
528
|
545
|
648
|
2 156
|
2 641
|
3 330
|
2 222
|
2 047
|
1 812
|
1 778
|
|
| Total Current Assets |
6 713
|
8 259
|
12 107
|
18 399
|
24 774
|
35 018
|
35 693
|
47 115
|
52 087
|
71 993
|
88 596
|
106 902
|
127 470
|
118 650
|
114 702
|
259 475
|
253 180
|
|
| PP&E Net |
3 853
|
4 475
|
4 251
|
4 548
|
13 062
|
15 010
|
16 694
|
16 955
|
30 032
|
32 233
|
32 865
|
32 570
|
37 959
|
36 102
|
34 725
|
41 113
|
94 748
|
|
| PP&E Gross |
3 853
|
4 475
|
4 251
|
4 548
|
13 062
|
15 010
|
16 694
|
16 955
|
30 032
|
32 233
|
32 865
|
32 570
|
37 959
|
36 102
|
34 725
|
41 113
|
94 748
|
|
| Accumulated Depreciation |
1 855
|
2 183
|
2 498
|
2 756
|
2 571
|
2 933
|
3 796
|
4 808
|
6 099
|
8 067
|
10 302
|
12 027
|
14 415
|
17 486
|
19 699
|
22 226
|
28 352
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
3
|
192
|
460
|
690
|
609
|
740
|
830
|
1 031
|
585
|
199
|
105
|
35
|
346
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 131
|
|
| Long-Term Investments |
0
|
0
|
0
|
36
|
55
|
936
|
945
|
967
|
933
|
1 934
|
1 911
|
1 300
|
812
|
825
|
838
|
1
|
6
|
|
| Other Long-Term Assets |
45
|
60
|
69
|
62
|
56
|
58
|
1
|
58
|
199
|
325
|
489
|
490
|
556
|
635
|
47
|
6 140
|
1 733
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 131
|
|
| Total Assets |
10 611
N/A
|
12 794
+21%
|
16 427
+28%
|
23 045
+40%
|
37 949
+65%
|
51 214
+35%
|
53 793
+5%
|
65 785
+22%
|
83 861
+27%
|
107 225
+28%
|
124 691
+16%
|
142 293
+14%
|
167 382
+18%
|
156 410
-7%
|
150 418
-4%
|
306 764
+104%
|
352 144
+15%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
1 839
|
1 776
|
813
|
5 656
|
4 397
|
4 814
|
4 152
|
6 609
|
8 017
|
7 096
|
10 137
|
18 217
|
40 943
|
22 130
|
14 362
|
16 406
|
16 716
|
|
| Accrued Liabilities |
4
|
3
|
7
|
69
|
204
|
129
|
503
|
544
|
798
|
1 157
|
1 292
|
2 737
|
1 015
|
1 245
|
1 454
|
3 269
|
968
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
7 845
|
0
|
7 694
|
8 204
|
10 877
|
9 643
|
9 570
|
8 863
|
6 427
|
15 348
|
1 608
|
|
| Current Portion of Long-Term Debt |
2 250
|
2 250
|
2 600
|
2 500
|
1 094
|
10 208
|
0
|
833
|
8 494
|
0
|
10 239
|
10 392
|
5 277
|
5 359
|
0
|
63 464
|
67 826
|
|
| Other Current Liabilities |
772
|
633
|
1 857
|
976
|
2 130
|
2 126
|
1 975
|
1 946
|
3 236
|
3 717
|
3 800
|
2 401
|
7 949
|
8 267
|
8 657
|
50 426
|
30 646
|
|
| Total Current Liabilities |
4 864
|
4 662
|
5 277
|
9 201
|
7 826
|
17 276
|
14 476
|
9 932
|
28 240
|
20 174
|
36 345
|
43 389
|
64 754
|
45 863
|
30 900
|
148 914
|
117 764
|
|
| Long-Term Debt |
300
|
300
|
750
|
375
|
0
|
0
|
0
|
9 385
|
0
|
10 083
|
0
|
0
|
0
|
0
|
0
|
287
|
14 454
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
104
|
38
|
21
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
622
|
1 186
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 298
|
|
| Other Liabilities |
0
|
18
|
22
|
71
|
0
|
141
|
183
|
166
|
215
|
337
|
560
|
762
|
924
|
1 435
|
845
|
807
|
650
|
|
| Total Liabilities |
5 164
N/A
|
4 980
-4%
|
6 049
+21%
|
9 647
+59%
|
7 930
-18%
|
17 456
+120%
|
14 680
-16%
|
19 518
+33%
|
28 455
+46%
|
30 594
+8%
|
36 905
+21%
|
44 151
+20%
|
65 678
+49%
|
47 298
-28%
|
31 745
-33%
|
150 630
+375%
|
153 353
+2%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
600
|
1 200
|
1 620
|
1 620
|
2 900
|
2 900
|
4 350
|
4 350
|
4 428
|
4 874
|
4 874
|
10 558
|
10 558
|
10 558
|
10 558
|
12 369
|
14 768
|
|
| Retained Earnings |
4 846
|
6 617
|
8 760
|
11 778
|
16 337
|
20 077
|
25 440
|
31 988
|
39 671
|
48 754
|
59 618
|
63 662
|
67 005
|
74 262
|
86 070
|
84 710
|
111 429
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
10 782
|
10 782
|
9 332
|
9 941
|
11 191
|
22 434
|
22 434
|
23 510
|
23 510
|
23 510
|
23 510
|
52 552
|
80 791
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1 977
|
1 977
|
1 977
|
|
| Other Equity |
0
|
3
|
2
|
0
|
0
|
0
|
8
|
12
|
117
|
570
|
860
|
412
|
632
|
783
|
512
|
8 479
|
6 221
|
|
| Total Equity |
5 446
N/A
|
7 814
+43%
|
10 378
+33%
|
13 398
+29%
|
30 019
+124%
|
33 758
+12%
|
39 113
+16%
|
46 267
+18%
|
55 406
+20%
|
76 631
+38%
|
87 786
+15%
|
98 142
+12%
|
101 704
+4%
|
109 112
+7%
|
118 673
+9%
|
156 133
+32%
|
198 791
+27%
|
|
| Total Liabilities & Equity |
10 611
N/A
|
12 794
+21%
|
16 427
+28%
|
23 045
+40%
|
37 949
+65%
|
51 214
+35%
|
53 793
+5%
|
65 785
+22%
|
83 861
+27%
|
107 225
+28%
|
124 691
+16%
|
142 293
+14%
|
167 382
+18%
|
156 410
-7%
|
150 418
-4%
|
306 764
+104%
|
352 144
+15%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
4
|
7
|
10
|
10
|
17
|
17
|
17
|
17
|
18
|
19
|
19
|
21
|
21
|
21
|
20
|
26
|
31
|
|