Harim Co Ltd
KOSDAQ:136480
Balance Sheet
Balance Sheet Decomposition
Harim Co Ltd
Current Assets | 336B |
Cash & Short-Term Investments | 62.7B |
Receivables | 78.4B |
Other Current Assets | 194.9B |
Non-Current Assets | 506.1B |
Long-Term Investments | 18.6B |
PP&E | 458.5B |
Intangibles | 1.1B |
Other Non-Current Assets | 28B |
Current Liabilities | 438.6B |
Accounts Payable | 42.4B |
Accrued Liabilities | 28.2B |
Short-Term Debt | 300B |
Other Current Liabilities | 67.9B |
Non-Current Liabilities | 95.8B |
Long-Term Debt | 93B |
Other Non-Current Liabilities | 2.8B |
Balance Sheet
Harim Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
29 366
|
42 857
|
29 781
|
34 456
|
41 390
|
50 876
|
52 643
|
94 033
|
57 996
|
44 023
|
|
Cash |
2
|
6
|
1
|
3
|
0
|
0
|
0
|
1
|
1
|
0
|
|
Cash Equivalents |
29 364
|
42 851
|
29 780
|
34 453
|
41 390
|
50 876
|
52 643
|
94 033
|
57 995
|
44 022
|
|
Short-Term Investments |
35 073
|
3 347
|
2 918
|
32 062
|
86 921
|
1 484
|
3 816
|
12 133
|
2 941
|
18 672
|
|
Total Receivables |
60 135
|
43 836
|
47 569
|
60 351
|
59 972
|
54 926
|
61 128
|
62 040
|
68 807
|
78 402
|
|
Accounts Receivables |
59 341
|
43 181
|
44 598
|
57 015
|
53 124
|
51 174
|
59 070
|
60 765
|
68 422
|
77 906
|
|
Other Receivables |
794
|
655
|
2 971
|
3 336
|
6 848
|
3 752
|
2 058
|
1 275
|
385
|
496
|
|
Inventory |
136 651
|
154 529
|
120 451
|
99 107
|
124 626
|
109 531
|
100 982
|
110 396
|
135 888
|
135 121
|
|
Other Current Assets |
15 457
|
73 068
|
8 523
|
44 076
|
67 780
|
67 915
|
52 889
|
45 551
|
131 773
|
59 794
|
|
Total Current Assets |
276 683
|
317 638
|
209 242
|
270 053
|
380 689
|
284 733
|
271 458
|
324 154
|
397 406
|
336 012
|
|
PP&E Net |
234 506
|
233 760
|
226 173
|
328 806
|
416 525
|
456 007
|
510 219
|
494 145
|
481 241
|
458 453
|
|
PP&E Gross |
234 506
|
233 760
|
226 173
|
328 806
|
416 525
|
456 007
|
510 219
|
494 145
|
481 241
|
458 453
|
|
Accumulated Depreciation |
205 353
|
232 407
|
250 608
|
269 285
|
287 726
|
312 116
|
398 051
|
418 080
|
396 361
|
432 139
|
|
Intangible Assets |
2 281
|
1 907
|
1 587
|
1 186
|
2 456
|
2 346
|
2 026
|
1 692
|
1 578
|
1 150
|
|
Goodwill |
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
60
|
906
|
1 450
|
1 029
|
4 394
|
1 451
|
366
|
233
|
0
|
0
|
|
Long-Term Investments |
17 149
|
20 183
|
16 014
|
14 840
|
11 736
|
1 378
|
967
|
3 552
|
1 335
|
18 551
|
|
Other Long-Term Assets |
8 010
|
8 775
|
6 603
|
6 375
|
8 336
|
22 112
|
21 473
|
18 827
|
28 274
|
27 971
|
|
Other Assets |
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
538 935
N/A
|
583 170
+8%
|
461 068
-21%
|
622 289
+35%
|
824 137
+32%
|
768 028
-7%
|
806 509
+5%
|
842 603
+4%
|
909 833
+8%
|
842 137
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
25 490
|
20 258
|
21 258
|
23 780
|
24 224
|
20 993
|
27 418
|
32 013
|
49 598
|
42 431
|
|
Accrued Liabilities |
11 160
|
14 729
|
12 191
|
13 729
|
15 465
|
16 349
|
17 992
|
17 858
|
29 759
|
28 248
|
|
Short-Term Debt |
189 467
|
272 620
|
126 876
|
177 004
|
318 289
|
299 036
|
231 388
|
261 755
|
389 433
|
300 048
|
|
Current Portion of Long-Term Debt |
44 168
|
16 334
|
13 845
|
22 037
|
24 071
|
38 747
|
61 956
|
156 960
|
22 163
|
23 979
|
|
Other Current Liabilities |
25 736
|
27 500
|
39 658
|
45 222
|
53 688
|
36 107
|
42 229
|
34 547
|
39 772
|
43 877
|
|
Total Current Liabilities |
296 022
|
351 441
|
213 828
|
281 772
|
435 738
|
411 231
|
380 983
|
503 134
|
530 725
|
438 583
|
|
Long-Term Debt |
24 405
|
21 601
|
17 756
|
13 719
|
80 370
|
95 075
|
131 998
|
36 876
|
69 990
|
93 044
|
|
Deferred Income Tax |
2 310
|
2 016
|
2 019
|
3 219
|
0
|
0
|
0
|
0
|
5
|
6
|
|
Minority Interest |
65
|
942
|
162
|
287
|
448
|
548
|
668
|
826
|
807
|
806
|
|
Other Liabilities |
13 663
|
17 000
|
17 953
|
14 561
|
11 553
|
6 902
|
8 665
|
4 140
|
8 012
|
1 948
|
|
Total Liabilities |
336 465
N/A
|
391 115
+16%
|
251 718
-36%
|
313 557
+25%
|
528 108
+68%
|
513 755
-3%
|
522 315
+2%
|
544 976
+4%
|
609 539
+12%
|
534 387
-12%
|
|
Equity | |||||||||||
Common Stock |
26 973
|
26 973
|
26 973
|
43 473
|
43 473
|
43 473
|
53 105
|
53 105
|
53 105
|
53 105
|
|
Retained Earnings |
23 775
|
20 090
|
37 308
|
56 867
|
43 684
|
2 409
|
10 379
|
23 592
|
26 233
|
33 678
|
|
Additional Paid In Capital |
151 397
|
151 397
|
151 397
|
216 418
|
216 418
|
216 418
|
256 294
|
256 294
|
256 294
|
256 294
|
|
Unrealized Security Profit/Loss |
349
|
1 275
|
1 697
|
1
|
481
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
25
|
25
|
25
|
25
|
25
|
25
|
77
|
77
|
77
|
77
|
|
Other Equity |
0
|
7 655
|
8 000
|
8 000
|
8 002
|
8 002
|
35 506
|
35 286
|
35 261
|
35 249
|
|
Total Equity |
202 469
N/A
|
192 055
-5%
|
209 351
+9%
|
308 732
+47%
|
296 029
-4%
|
254 272
-14%
|
284 194
+12%
|
297 627
+5%
|
300 294
+1%
|
307 751
+2%
|
|
Total Liabilities & Equity |
538 935
N/A
|
583 170
+8%
|
461 068
-21%
|
622 289
+35%
|
824 137
+32%
|
768 028
-7%
|
806 509
+5%
|
842 603
+4%
|
909 833
+8%
|
842 137
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
61
|
61
|
61
|
87
|
87
|
87
|
106
|
106
|
106
|
106
|