Secuve Co Ltd
KOSDAQ:131090
Balance Sheet
Balance Sheet Decomposition
Secuve Co Ltd
Secuve Co Ltd
Balance Sheet
Secuve Co Ltd
| 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 |
4 509
|
2 551
|
2 961
|
6 065
|
8 251
|
13 186
|
13 867
|
18 400
|
8 798
|
12 562
|
13 107
|
|
| Cash |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
|
| Cash Equivalents |
4 508
|
2 550
|
2 961
|
6 065
|
8 251
|
13 186
|
13 866
|
18 398
|
8 798
|
12 562
|
13 107
|
|
| Short-Term Investments |
5 725
|
7 628
|
7 960
|
8 256
|
8 460
|
7 134
|
7 050
|
7 050
|
20 350
|
20 350
|
25 000
|
|
| Total Receivables |
12 775
|
11 841
|
8 581
|
8 324
|
8 163
|
8 284
|
6 242
|
4 726
|
2 453
|
3 134
|
2 288
|
|
| Accounts Receivables |
12 775
|
11 663
|
8 428
|
8 322
|
8 139
|
8 264
|
6 216
|
4 626
|
2 347
|
3 131
|
2 287
|
|
| Other Receivables |
0
|
178
|
153
|
2
|
24
|
20
|
26
|
100
|
106
|
3
|
1
|
|
| Inventory |
26
|
79
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Other Current Assets |
497
|
606
|
366
|
165
|
91
|
180
|
142
|
468
|
96
|
36
|
37
|
|
| Total Current Assets |
23 532
|
22 704
|
19 869
|
22 812
|
24 967
|
28 784
|
27 302
|
30 645
|
31 698
|
36 083
|
40 434
|
|
| PP&E Net |
3 377
|
3 292
|
3 166
|
3 048
|
2 923
|
2 759
|
2 699
|
3 723
|
3 875
|
3 892
|
4 920
|
|
| PP&E Gross |
3 377
|
3 292
|
3 166
|
0
|
0
|
0
|
0
|
3 723
|
3 875
|
3 892
|
4 920
|
|
| Accumulated Depreciation |
315
|
548
|
619
|
0
|
0
|
0
|
0
|
2 076
|
2 119
|
2 351
|
2 548
|
|
| Intangible Assets |
1 981
|
2 387
|
2 136
|
1 693
|
1 125
|
1 199
|
2 418
|
2 539
|
546
|
610
|
420
|
|
| Long-Term Investments |
1 422
|
1 459
|
1 003
|
53
|
61
|
71
|
64
|
72
|
88
|
15
|
15
|
|
| Other Long-Term Assets |
116
|
198
|
591
|
336
|
503
|
294
|
262
|
367
|
1 428
|
883
|
962
|
|
| Total Assets |
30 428
N/A
|
30 040
-1%
|
26 766
-11%
|
27 943
+4%
|
29 578
+6%
|
33 106
+12%
|
32 746
-1%
|
37 346
+14%
|
37 635
+1%
|
41 483
+10%
|
46 751
+13%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
6 385
|
5 694
|
5 400
|
6 156
|
6 428
|
6 642
|
4 507
|
3 516
|
1 485
|
1 948
|
2 129
|
|
| Accrued Liabilities |
157
|
226
|
251
|
202
|
232
|
350
|
200
|
429
|
828
|
566
|
437
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
125
|
2 125
|
125
|
0
|
0
|
0
|
0
|
38
|
18
|
36
|
24
|
|
| Other Current Liabilities |
1 207
|
795
|
540
|
659
|
796
|
1 590
|
1 234
|
1 642
|
1 695
|
414
|
2 096
|
|
| Total Current Liabilities |
7 875
|
8 840
|
6 316
|
7 017
|
7 456
|
8 582
|
5 941
|
5 625
|
4 025
|
2 964
|
4 686
|
|
| Long-Term Debt |
2 250
|
125
|
0
|
0
|
0
|
0
|
0
|
136
|
64
|
53
|
15
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
56
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
74
|
74
|
0
|
58
|
113
|
31
|
37
|
0
|
0
|
580
|
287
|
|
| Total Liabilities |
10 198
N/A
|
9 039
-11%
|
6 316
-30%
|
7 075
+12%
|
7 625
+8%
|
8 617
+13%
|
5 978
-31%
|
5 761
-4%
|
4 089
-29%
|
3 596
-12%
|
4 988
+39%
|
|
| Equity | ||||||||||||
| Common Stock |
3 100
|
3 100
|
3 100
|
3 100
|
3 400
|
3 400
|
3 600
|
3 800
|
4 000
|
4 200
|
4 400
|
|
| Retained Earnings |
12 281
|
13 565
|
14 025
|
14 793
|
15 633
|
18 406
|
20 782
|
25 380
|
27 175
|
31 280
|
34 930
|
|
| Additional Paid In Capital |
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
5 834
|
|
| Treasury Stock |
985
|
1 497
|
2 509
|
0
|
0
|
0
|
2 869
|
0
|
2 879
|
2 886
|
2 893
|
|
| Other Equity |
0
|
0
|
0
|
2 859
|
2 914
|
3 150
|
579
|
3 429
|
584
|
540
|
508
|
|
| Total Equity |
20 230
N/A
|
21 002
+4%
|
20 450
-3%
|
20 868
+2%
|
21 953
+5%
|
24 489
+12%
|
26 768
+9%
|
31 585
+18%
|
33 546
+6%
|
37 887
+13%
|
41 763
+10%
|
|
| Total Liabilities & Equity |
30 428
N/A
|
30 040
-1%
|
26 766
-11%
|
27 943
+4%
|
29 578
+6%
|
33 106
+12%
|
32 746
-1%
|
37 346
+14%
|
37 635
+1%
|
41 483
+10%
|
46 751
+13%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|