Daihan Scientific Co Ltd
KOSDAQ:131220
Balance Sheet
Balance Sheet Decomposition
Daihan Scientific Co Ltd
Daihan Scientific Co Ltd
Balance Sheet
Daihan Scientific Co Ltd
| 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 |
1 781
|
715
|
519
|
1 139
|
1 373
|
3 144
|
1 359
|
2 838
|
3 411
|
4 962
|
5 654
|
5 053
|
5 696
|
5 369
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
514
|
339
|
83
|
244
|
176
|
65
|
|
| Cash Equivalents |
1 781
|
715
|
519
|
1 139
|
1 373
|
3 144
|
1 359
|
2 838
|
2 897
|
4 623
|
5 571
|
4 810
|
5 520
|
5 305
|
|
| Short-Term Investments |
132
|
0
|
0
|
3 013
|
1 257
|
1 006
|
1 737
|
2 195
|
2 301
|
2 756
|
3 686
|
5 062
|
7 116
|
8 006
|
|
| Total Receivables |
5 207
|
4 782
|
6 645
|
8 357
|
7 616
|
7 035
|
5 588
|
5 056
|
5 428
|
5 525
|
6 385
|
6 247
|
6 751
|
6 907
|
|
| Accounts Receivables |
5 114
|
4 670
|
6 513
|
8 212
|
7 533
|
7 035
|
5 588
|
5 046
|
4 808
|
5 201
|
6 025
|
5 870
|
6 430
|
6 623
|
|
| Other Receivables |
93
|
112
|
132
|
145
|
83
|
0
|
0
|
10
|
620
|
324
|
360
|
377
|
321
|
285
|
|
| Inventory |
8 779
|
10 931
|
13 980
|
12 326
|
13 833
|
14 059
|
13 816
|
13 901
|
15 350
|
14 997
|
19 316
|
21 458
|
23 439
|
25 206
|
|
| Other Current Assets |
426
|
428
|
601
|
768
|
839
|
989
|
732
|
1 063
|
1 502
|
662
|
1 248
|
1 143
|
1 422
|
1 491
|
|
| Total Current Assets |
16 326
|
16 856
|
21 745
|
25 604
|
24 919
|
26 233
|
23 232
|
25 054
|
27 992
|
28 903
|
36 289
|
38 963
|
44 424
|
46 980
|
|
| PP&E Net |
13 649
|
13 710
|
13 373
|
13 066
|
13 138
|
12 495
|
12 052
|
12 521
|
15 143
|
14 683
|
17 091
|
18 980
|
18 153
|
19 620
|
|
| PP&E Gross |
13 649
|
13 710
|
13 373
|
13 066
|
0
|
0
|
0
|
0
|
15 143
|
14 683
|
17 091
|
18 980
|
18 153
|
19 620
|
|
| Accumulated Depreciation |
1 966
|
2 855
|
3 762
|
4 762
|
0
|
0
|
0
|
0
|
9 899
|
10 984
|
10 959
|
10 977
|
12 065
|
13 219
|
|
| Intangible Assets |
264
|
974
|
1 686
|
1 345
|
1 431
|
1 155
|
669
|
523
|
436
|
394
|
383
|
300
|
225
|
199
|
|
| Goodwill |
0
|
57
|
57
|
57
|
0
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
44
|
94
|
64
|
56
|
0
|
0
|
0
|
0
|
36
|
16
|
111
|
99
|
131
|
79
|
|
| Long-Term Investments |
363
|
547
|
541
|
455
|
765
|
746
|
841
|
808
|
27
|
220
|
215
|
237
|
189
|
247
|
|
| Other Long-Term Assets |
216
|
264
|
255
|
216
|
348
|
125
|
101
|
129
|
753
|
746
|
832
|
873
|
875
|
687
|
|
| Other Assets |
0
|
57
|
57
|
57
|
0
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
30 861
N/A
|
32 503
+5%
|
37 721
+16%
|
40 800
+8%
|
40 600
0%
|
40 754
+0%
|
36 896
-9%
|
39 035
+6%
|
44 444
+14%
|
44 962
+1%
|
54 920
+22%
|
59 453
+8%
|
63 996
+8%
|
67 814
+6%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
3 490
|
3 487
|
4 027
|
4 316
|
5 214
|
4 908
|
4 796
|
4 899
|
5 333
|
4 410
|
6 527
|
4 833
|
5 226
|
4 608
|
|
| Accrued Liabilities |
55
|
336
|
225
|
360
|
0
|
0
|
0
|
0
|
482
|
613
|
445
|
574
|
830
|
900
|
|
| Short-Term Debt |
1 000
|
2 029
|
992
|
1 000
|
4 877
|
3 386
|
0
|
140
|
720
|
80
|
140
|
100
|
0
|
342
|
|
| Current Portion of Long-Term Debt |
0
|
763
|
1 139
|
5 824
|
1 472
|
1 472
|
1 306
|
92
|
316
|
251
|
348
|
309
|
2 821
|
1 582
|
|
| Other Current Liabilities |
1 190
|
830
|
857
|
1 027
|
1 527
|
2 660
|
2 598
|
2 352
|
1 800
|
4 380
|
5 868
|
6 107
|
5 832
|
6 266
|
|
| Total Current Liabilities |
5 735
|
7 444
|
7 240
|
12 527
|
13 089
|
12 427
|
8 699
|
7 482
|
8 651
|
9 733
|
13 328
|
11 922
|
14 709
|
13 698
|
|
| Long-Term Debt |
6 549
|
5 786
|
9 974
|
4 342
|
2 869
|
1 397
|
92
|
0
|
316
|
202
|
2 187
|
2 694
|
61
|
244
|
|
| Deferred Income Tax |
361
|
447
|
578
|
350
|
0
|
0
|
0
|
0
|
400
|
371
|
432
|
342
|
454
|
916
|
|
| Minority Interest |
0
|
198
|
225
|
957
|
1 415
|
1 787
|
2 024
|
3 769
|
4 557
|
5 400
|
6 294
|
7 997
|
9 498
|
10 652
|
|
| Other Liabilities |
1 160
|
1 015
|
1 360
|
1 442
|
1 570
|
1 834
|
2 076
|
2 137
|
2 279
|
36
|
53
|
66
|
77
|
81
|
|
| Total Liabilities |
13 804
N/A
|
14 891
+8%
|
19 377
+30%
|
19 618
+1%
|
18 943
-3%
|
17 446
-8%
|
12 891
-26%
|
13 388
+4%
|
16 203
+21%
|
15 742
-3%
|
22 295
+42%
|
23 021
+3%
|
24 799
+8%
|
25 591
+3%
|
|
| Equity | |||||||||||||||
| Common Stock |
2 763
|
2 763
|
2 963
|
3 161
|
3 578
|
3 578
|
3 578
|
3 727
|
3 727
|
3 727
|
3 727
|
3 727
|
3 727
|
3 727
|
|
| Retained Earnings |
9 920
|
10 480
|
10 477
|
11 264
|
9 525
|
11 169
|
11 899
|
13 297
|
14 089
|
15 362
|
18 732
|
22 996
|
26 414
|
28 689
|
|
| Additional Paid In Capital |
3 946
|
3 946
|
4 506
|
6 354
|
8 061
|
8 061
|
8 061
|
9 576
|
9 248
|
9 244
|
9 247
|
9 247
|
9 129
|
9 138
|
|
| Unrealized Security Profit/Loss |
0
|
428
|
428
|
428
|
0
|
0
|
0
|
0
|
2 230
|
2 230
|
2 230
|
2 261
|
2 261
|
3 892
|
|
| Treasury Stock |
0
|
0
|
13
|
13
|
0
|
0
|
0
|
0
|
1 020
|
1 320
|
1 320
|
1 820
|
2 320
|
3 320
|
|
| Other Equity |
428
|
6
|
16
|
13
|
493
|
499
|
467
|
954
|
32
|
24
|
9
|
21
|
14
|
96
|
|
| Total Equity |
17 057
N/A
|
17 611
+3%
|
18 345
+4%
|
21 182
+15%
|
21 657
+2%
|
23 308
+8%
|
24 005
+3%
|
25 646
+7%
|
28 241
+10%
|
29 220
+3%
|
32 625
+12%
|
36 432
+12%
|
39 197
+8%
|
42 223
+8%
|
|
| Total Liabilities & Equity |
30 861
N/A
|
32 503
+5%
|
37 721
+16%
|
40 800
+8%
|
40 600
0%
|
40 754
+0%
|
36 896
-9%
|
39 035
+6%
|
44 444
+14%
|
44 962
+1%
|
54 920
+22%
|
59 453
+8%
|
63 996
+8%
|
67 814
+6%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|