JNK Heaters Co Ltd
KOSDAQ:126880
Balance Sheet
Balance Sheet Decomposition
JNK Heaters Co Ltd
JNK Heaters Co Ltd
Balance Sheet
JNK Heaters Co Ltd
| Dec-2002 | Dec-2003 | 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 |
160
|
416
|
548
|
3 486
|
5 139
|
1 392
|
7 327
|
2 491
|
10 054
|
4 616
|
10 131
|
6 832
|
23 571
|
29 833
|
30 838
|
8 148
|
25 218
|
25 031
|
33 474
|
56 058
|
44 369
|
91 595
|
93 152
|
|
| Cash Equivalents |
160
|
416
|
548
|
3 486
|
5 139
|
1 392
|
7 327
|
2 491
|
10 054
|
4 616
|
10 131
|
6 832
|
23 571
|
29 833
|
30 838
|
8 148
|
25 218
|
25 031
|
33 474
|
56 058
|
44 369
|
91 595
|
93 152
|
|
| Short-Term Investments |
4 972
|
1 420
|
3 457
|
3 360
|
7 411
|
8 528
|
8 545
|
18 939
|
23 535
|
36 880
|
15 495
|
6 568
|
5 094
|
3 102
|
5 982
|
1 603
|
1 809
|
2 200
|
1 500
|
6 044
|
17 977
|
22 195
|
24 650
|
|
| Total Receivables |
6 238
|
3 263
|
4 320
|
6 111
|
9 271
|
12 420
|
14 789
|
16 430
|
21 246
|
38 425
|
55 325
|
45 129
|
65 375
|
55 123
|
74 856
|
69 374
|
44 169
|
65 609
|
67 495
|
40 082
|
52 827
|
38 913
|
36 125
|
|
| Accounts Receivables |
1 635
|
3 017
|
4 222
|
6 044
|
8 607
|
11 096
|
9 926
|
13 718
|
19 865
|
36 374
|
52 559
|
44 408
|
64 233
|
54 059
|
73 917
|
67 230
|
42 034
|
62 462
|
65 624
|
37 731
|
46 976
|
34 315
|
29 230
|
|
| Other Receivables |
4 603
|
246
|
98
|
67
|
664
|
1 324
|
4 863
|
2 712
|
1 381
|
2 051
|
2 766
|
721
|
1 142
|
1 064
|
939
|
2 144
|
2 135
|
3 147
|
1 871
|
2 352
|
5 851
|
4 598
|
6 895
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
173
|
531
|
759
|
2 130
|
5 667
|
14 422
|
16 288
|
5 425
|
3 996
|
655
|
85
|
58 463
|
1 681
|
8 021
|
20 497
|
28 736
|
31 182
|
19 662
|
|
| Other Current Assets |
43
|
44
|
327
|
77
|
414
|
89
|
212
|
534
|
264
|
1 382
|
3 151
|
11 231
|
3 682
|
2 161
|
1 949
|
2 119
|
3 860
|
8 078
|
4 432
|
6 071
|
18 474
|
15 731
|
12 539
|
|
| Total Current Assets |
11 413
|
5 144
|
8 651
|
13 035
|
22 235
|
22 602
|
31 403
|
39 153
|
57 228
|
86 969
|
98 524
|
86 048
|
103 146
|
94 216
|
114 279
|
81 329
|
133 518
|
102 599
|
114 921
|
128 753
|
162 383
|
199 616
|
186 128
|
|
| PP&E Net |
39
|
168
|
238
|
1 404
|
1 464
|
1 886
|
2 764
|
2 565
|
13 051
|
26 474
|
34 710
|
43 035
|
39 108
|
42 213
|
45 902
|
21 579
|
25 063
|
28 614
|
28 014
|
28 784
|
24 515
|
29 227
|
31 920
|
|
| PP&E Gross |
39
|
168
|
238
|
1 404
|
1 464
|
1 886
|
2 764
|
2 565
|
13 051
|
26 474
|
34 710
|
43 035
|
39 108
|
0
|
0
|
0
|
25 063
|
28 614
|
28 014
|
28 784
|
24 515
|
29 227
|
31 920
|
|
| Accumulated Depreciation |
77
|
95
|
104
|
140
|
205
|
280
|
571
|
817
|
2 106
|
2 543
|
3 390
|
4 799
|
6 956
|
0
|
0
|
0
|
14 267
|
15 540
|
6 606
|
6 678
|
4 585
|
8 588
|
14 911
|
|
| Intangible Assets |
95
|
111
|
0
|
16
|
75
|
112
|
167
|
126
|
1 277
|
2 136
|
2 399
|
2 641
|
1 711
|
1 940
|
1 625
|
1 644
|
1 673
|
1 586
|
1 469
|
2 184
|
1 598
|
1 532
|
1 408
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
297
|
297
|
0
|
323
|
509
|
618
|
1 158
|
11
|
1 595
|
543
|
172
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
|
| Long-Term Investments |
99
|
99
|
104
|
228
|
1 676
|
2 784
|
4 316
|
5 203
|
3 410
|
5 557
|
13 390
|
11 422
|
8 546
|
15 597
|
10 250
|
31 937
|
38 396
|
38 654
|
41 157
|
38 573
|
44 620
|
56 433
|
156 146
|
|
| Other Long-Term Assets |
49
|
49
|
156
|
239
|
153
|
462
|
604
|
615
|
311
|
199
|
499
|
562
|
8 081
|
6 075
|
4 419
|
5 806
|
6 098
|
5 244
|
4 024
|
5 505
|
6 357
|
6 184
|
956
|
|
| Total Assets |
11 695
N/A
|
5 571
-52%
|
9 149
+64%
|
14 923
+63%
|
25 604
+72%
|
28 143
+10%
|
39 551
+41%
|
47 663
+21%
|
75 601
+59%
|
121 844
+61%
|
150 141
+23%
|
144 866
-4%
|
160 603
+11%
|
161 636
+1%
|
177 017
+10%
|
142 467
-20%
|
204 749
+44%
|
176 697
-14%
|
189 586
+7%
|
203 912
+8%
|
239 472
+17%
|
292 993
+22%
|
376 558
+29%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
3 625
|
1 921
|
3 877
|
3 659
|
10 739
|
7 980
|
8 698
|
9 430
|
14 546
|
19 323
|
10 220
|
8 818
|
18 626
|
25 152
|
23 801
|
26 892
|
19 009
|
24 184
|
11 691
|
13 302
|
27 195
|
11 644
|
17 304
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
3
|
7
|
7
|
288
|
476
|
1 009
|
230
|
1 072
|
541
|
0
|
0
|
0
|
382
|
416
|
392
|
538
|
498
|
608
|
2 031
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 500
|
3 000
|
1 964
|
10 490
|
41 547
|
39 895
|
58 996
|
50 410
|
44 688
|
31 530
|
34 120
|
24 706
|
28 698
|
28 360
|
26 214
|
40 926
|
41 004
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
42
|
84
|
84
|
760
|
1 030
|
1 536
|
3 716
|
4 654
|
340
|
0
|
16 904
|
4 045
|
8 769
|
470
|
393
|
9 228
|
7 793
|
27 769
|
|
| Other Current Liabilities |
5 321
|
817
|
507
|
3 109
|
5 175
|
7 113
|
9 864
|
6 811
|
10 353
|
8 316
|
10 094
|
9 906
|
19 053
|
14 319
|
10 032
|
3 643
|
65 164
|
27 536
|
35 507
|
41 981
|
42 747
|
93 334
|
55 055
|
|
| Total Current Liabilities |
8 945
|
2 737
|
4 384
|
6 768
|
15 918
|
15 142
|
20 153
|
19 612
|
28 099
|
40 168
|
63 628
|
63 406
|
101 870
|
90 222
|
78 521
|
78 969
|
122 721
|
85 611
|
76 758
|
84 574
|
105 883
|
154 305
|
143 162
|
|
| Long-Term Debt |
0
|
0
|
0
|
419
|
419
|
377
|
293
|
210
|
4 001
|
4 172
|
8 396
|
5 131
|
975
|
9 652
|
22 617
|
4 317
|
26 841
|
1 547
|
7 906
|
11 684
|
20 138
|
24 089
|
1 540
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 957
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 345
|
2 798
|
3 248
|
3 551
|
3 753
|
4 292
|
4 484
|
1 627
|
1 159
|
1 995
|
2 104
|
1 287
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
48
|
390
|
485
|
179
|
503
|
463
|
1 086
|
1 245
|
1 241
|
858
|
380
|
296
|
315
|
520
|
429
|
1 996
|
498
|
290
|
243
|
291
|
374
|
211
|
|
| Total Liabilities |
8 945
N/A
|
2 785
-69%
|
4 774
+71%
|
7 671
+61%
|
16 516
+115%
|
16 022
-3%
|
20 909
+31%
|
20 908
0%
|
35 689
+71%
|
48 379
+36%
|
76 130
+57%
|
72 468
-5%
|
106 894
+48%
|
104 481
-2%
|
106 143
+2%
|
85 342
-20%
|
152 717
+79%
|
89 651
-41%
|
87 059
-3%
|
97 788
+12%
|
126 312
+29%
|
178 768
+42%
|
162 870
-9%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
100
|
100
|
200
|
200
|
200
|
381
|
744
|
1 442
|
3 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
7 412
|
7 412
|
8 444
|
10 843
|
11 602
|
11 602
|
11 602
|
11 602
|
11 602
|
|
| Retained Earnings |
2 702
|
2 738
|
4 176
|
7 052
|
8 888
|
11 744
|
17 925
|
26 852
|
38 437
|
45 684
|
51 118
|
49 456
|
30 903
|
33 881
|
31 369
|
16 701
|
526
|
7 292
|
9 664
|
12 875
|
20 246
|
21 516
|
112 199
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
25 304
|
25 320
|
25 320
|
25 320
|
25 320
|
38 398
|
38 398
|
46 212
|
72 171
|
84 719
|
84 719
|
84 719
|
84 719
|
84 719
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
65
|
55
|
58
|
0
|
0
|
0
|
104
|
105
|
26
|
122
|
185
|
190
|
56
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
5
|
26
|
1 535
|
1 538
|
1 538
|
6 533
|
6 533
|
6 533
|
0
|
0
|
0
|
456
|
456
|
456
|
456
|
456
|
456
|
456
|
|
| Other Equity |
52
|
52
|
1
|
0
|
0
|
0
|
0
|
4
|
16
|
29
|
41
|
99
|
39
|
6 047
|
6 305
|
5 386
|
2 798
|
2 908
|
3 029
|
2 740
|
2 766
|
2 967
|
5 568
|
|
| Total Equity |
2 750
N/A
|
2 785
+1%
|
4 375
+57%
|
7 251
+66%
|
9 088
+25%
|
12 120
+33%
|
18 642
+54%
|
26 755
+44%
|
39 912
+49%
|
73 465
+84%
|
74 012
+1%
|
72 398
-2%
|
53 709
-26%
|
57 154
+6%
|
70 874
+24%
|
57 124
-19%
|
52 032
-9%
|
87 046
+67%
|
102 528
+18%
|
106 124
+4%
|
113 160
+7%
|
114 225
+1%
|
213 689
+87%
|
|
| Total Liabilities & Equity |
11 695
N/A
|
5 571
-52%
|
9 149
+64%
|
14 923
+63%
|
25 604
+72%
|
28 143
+10%
|
39 551
+41%
|
47 663
+21%
|
75 601
+59%
|
121 844
+61%
|
150 141
+23%
|
144 866
-4%
|
160 603
+11%
|
161 636
+1%
|
177 017
+10%
|
142 467
-20%
|
204 749
+44%
|
176 697
-14%
|
189 586
+7%
|
203 912
+8%
|
239 472
+17%
|
292 993
+22%
|
376 558
+29%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
4
|
8
|
11
|
11
|
11
|
11
|
11
|
14
|
14
|
17
|
22
|
23
|
23
|
23
|
23
|
23
|
|