Hyupjin Co Ltd
KOSDAQ:138360
Balance Sheet
Balance Sheet Decomposition
Hyupjin Co Ltd
Hyupjin Co Ltd
Balance Sheet
Hyupjin Co Ltd
| 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 |
566
|
9 000
|
1 701
|
1 712
|
3 041
|
1 197
|
16 016
|
4 122
|
957
|
29 692
|
2 411
|
1 427
|
10 734
|
|
| Cash |
0
|
1
|
1
|
2
|
354
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
566
|
8 999
|
1 700
|
1 710
|
2 687
|
1 197
|
16 015
|
4 122
|
957
|
29 692
|
2 411
|
1 427
|
10 734
|
|
| Short-Term Investments |
6 583
|
6 676
|
10 744
|
4 805
|
2 213
|
371
|
12 301
|
8 085
|
29 808
|
4 102
|
29 875
|
23 207
|
9 778
|
|
| Total Receivables |
2 220
|
1 867
|
3 067
|
2 802
|
2 235
|
2 236
|
1 972
|
967
|
1 389
|
2 880
|
2 827
|
5 060
|
2 346
|
|
| Accounts Receivables |
2 053
|
1 743
|
2 900
|
2 666
|
2 206
|
2 125
|
1 807
|
868
|
720
|
2 470
|
2 543
|
2 773
|
1 805
|
|
| Other Receivables |
167
|
124
|
167
|
136
|
29
|
111
|
165
|
99
|
670
|
410
|
284
|
2 288
|
542
|
|
| Inventory |
11 057
|
10 731
|
14 352
|
14 638
|
16 684
|
17 212
|
17 507
|
15 954
|
2 062
|
4 221
|
4 281
|
9 908
|
11 592
|
|
| Other Current Assets |
267
|
254
|
630
|
271
|
425
|
265
|
294
|
692
|
13
|
350
|
153
|
127
|
98
|
|
| Total Current Assets |
20 692
|
28 527
|
30 494
|
24 228
|
24 597
|
21 282
|
48 089
|
29 821
|
34 230
|
41 244
|
39 546
|
39 729
|
34 549
|
|
| PP&E Net |
7 611
|
8 046
|
12 050
|
14 755
|
14 908
|
20 841
|
20 387
|
13 411
|
6 701
|
10 864
|
10 301
|
10 521
|
10 302
|
|
| PP&E Gross |
7 611
|
8 046
|
12 050
|
14 755
|
14 908
|
0
|
20 387
|
13 411
|
6 701
|
10 864
|
10 301
|
10 521
|
10 302
|
|
| Accumulated Depreciation |
2 705
|
3 178
|
3 657
|
4 119
|
5 100
|
0
|
6 894
|
13 004
|
2 674
|
1 598
|
2 421
|
2 698
|
2 597
|
|
| Intangible Assets |
0
|
0
|
399
|
399
|
567
|
149
|
149
|
143
|
143
|
1 938
|
576
|
576
|
269
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 531
|
0
|
0
|
0
|
|
| Note Receivable |
543
|
543
|
570
|
723
|
696
|
920
|
509
|
196
|
173
|
380
|
311
|
190
|
241
|
|
| Long-Term Investments |
1 260
|
1 449
|
1 344
|
4 471
|
4 708
|
5 073
|
24 842
|
5 860
|
5 755
|
12 135
|
1 157
|
1 132
|
25 236
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
746
|
2 441
|
2 499
|
1 034
|
0
|
130
|
232
|
489
|
110
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 531
|
0
|
0
|
0
|
|
| Total Assets |
30 107
N/A
|
38 565
+28%
|
44 857
+16%
|
44 577
-1%
|
46 222
+4%
|
50 706
+10%
|
96 474
+90%
|
50 465
-48%
|
47 001
-7%
|
71 222
+52%
|
52 125
-27%
|
52 637
+1%
|
70 707
+34%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
829
|
983
|
2 755
|
1 268
|
4 398
|
4 653
|
1 091
|
1 264
|
227
|
1 322
|
836
|
1 785
|
1 546
|
|
| Accrued Liabilities |
526
|
399
|
361
|
418
|
304
|
0
|
533
|
222
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
26
|
290
|
530
|
0
|
83
|
0
|
0
|
7 000
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
301
|
251
|
0
|
0
|
0
|
5 041
|
15 004
|
4 413
|
54
|
10 709
|
7 801
|
3 340
|
17
|
|
| Other Current Liabilities |
4 137
|
610
|
2 261
|
1 965
|
2 432
|
1 105
|
610
|
985
|
2 671
|
5 403
|
3 648
|
9 612
|
8 701
|
|
| Total Current Liabilities |
5 792
|
2 243
|
5 403
|
3 941
|
7 663
|
10 799
|
17 322
|
6 885
|
2 952
|
24 433
|
12 284
|
14 737
|
10 264
|
|
| Long-Term Debt |
251
|
0
|
0
|
40
|
237
|
5 809
|
6 615
|
51
|
21
|
640
|
74
|
20
|
6 943
|
|
| Deferred Income Tax |
236
|
323
|
263
|
237
|
101
|
0
|
0
|
0
|
0
|
524
|
0
|
0
|
841
|
|
| Minority Interest |
0
|
0
|
33
|
423
|
302
|
935
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
58
|
58
|
135
|
221
|
57
|
174
|
362
|
440
|
406
|
|
| Total Liabilities |
6 279
N/A
|
2 566
-59%
|
5 698
+122%
|
4 641
-19%
|
8 361
+80%
|
17 600
+111%
|
24 072
+37%
|
7 161
-70%
|
3 029
-58%
|
25 771
+751%
|
12 720
-51%
|
15 197
+19%
|
18 454
+21%
|
|
| Equity | ||||||||||||||
| Common Stock |
2 475
|
3 000
|
3 058
|
3 058
|
3 058
|
9 141
|
13 634
|
13 634
|
17 306
|
17 306
|
17 306
|
17 306
|
24 174
|
|
| Retained Earnings |
19 550
|
23 613
|
26 935
|
27 712
|
25 643
|
20 773
|
16 967
|
13 009
|
21 480
|
20 008
|
26 058
|
16 286
|
22 783
|
|
| Additional Paid In Capital |
1 803
|
9 385
|
9 742
|
9 742
|
9 742
|
3 588
|
42 204
|
43 073
|
47 386
|
47 386
|
47 386
|
3 158
|
4 620
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
11
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
576
|
576
|
576
|
0
|
320
|
320
|
320
|
320
|
320
|
320
|
320
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
396
|
84
|
74
|
1 079
|
1 079
|
1 079
|
1 010
|
996
|
|
| Total Equity |
23 828
N/A
|
35 999
+51%
|
39 159
+9%
|
39 935
+2%
|
37 861
-5%
|
33 106
-13%
|
72 402
+119%
|
43 303
-40%
|
43 972
+2%
|
45 451
+3%
|
39 404
-13%
|
37 440
-5%
|
52 254
+40%
|
|
| Total Liabilities & Equity |
30 107
N/A
|
38 565
+28%
|
44 857
+16%
|
44 577
-1%
|
46 222
+4%
|
50 706
+10%
|
96 474
+90%
|
50 465
-48%
|
47 001
-7%
|
71 222
+52%
|
52 125
-27%
|
52 637
+1%
|
70 707
+34%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
15
|
18
|
18
|
18
|
18
|
18
|
27
|
27
|
35
|
35
|
35
|
35
|
48
|
|