Cheryong Industrial Co Ltd
KOSDAQ:147830
Balance Sheet
Balance Sheet Decomposition
Cheryong Industrial Co Ltd
Cheryong Industrial Co Ltd
Balance Sheet
Cheryong Industrial 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 |
4 671
|
6 116
|
11 627
|
7 571
|
16 908
|
11 102
|
3 452
|
3 100
|
3 158
|
3 146
|
3 426
|
15 019
|
7 334
|
4 463
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 463
|
|
| Cash Equivalents |
4 671
|
6 116
|
11 627
|
7 571
|
16 908
|
11 102
|
3 452
|
3 100
|
3 158
|
3 146
|
3 426
|
15 019
|
7 334
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
9 003
|
4 008
|
17 007
|
31 500
|
32 000
|
34 500
|
47 500
|
52 005
|
45 500
|
53 500
|
59 500
|
|
| Total Receivables |
4 533
|
3 476
|
3 638
|
3 369
|
3 727
|
2 874
|
3 951
|
3 893
|
5 020
|
3 654
|
2 786
|
3 866
|
6 204
|
3 242
|
|
| Accounts Receivables |
4 365
|
3 439
|
3 583
|
3 219
|
3 727
|
2 874
|
3 910
|
3 770
|
4 906
|
3 626
|
2 657
|
3 530
|
6 192
|
3 227
|
|
| Other Receivables |
168
|
37
|
55
|
150
|
0
|
0
|
41
|
123
|
114
|
28
|
129
|
335
|
13
|
14
|
|
| Inventory |
3 657
|
4 774
|
6 223
|
2 633
|
2 895
|
2 431
|
2 755
|
3 161
|
2 219
|
2 729
|
6 201
|
8 912
|
4 070
|
5 590
|
|
| Other Current Assets |
20
|
26
|
65
|
46
|
0
|
0
|
386
|
114
|
7 788
|
65
|
119
|
231
|
61
|
162
|
|
| Total Current Assets |
12 881
|
14 391
|
21 553
|
22 622
|
27 538
|
33 413
|
42 043
|
42 267
|
52 685
|
57 094
|
64 537
|
73 527
|
71 169
|
72 957
|
|
| PP&E Net |
7 450
|
13 251
|
16 226
|
15 777
|
14 949
|
14 389
|
13 671
|
13 292
|
5 389
|
5 529
|
5 452
|
5 351
|
5 382
|
5 549
|
|
| PP&E Gross |
7 450
|
13 251
|
16 226
|
15 777
|
0
|
0
|
13 671
|
13 292
|
5 389
|
5 529
|
5 452
|
5 351
|
5 382
|
5 549
|
|
| Accumulated Depreciation |
6 584
|
7 124
|
7 654
|
8 278
|
0
|
0
|
4 990
|
7 722
|
7 263
|
7 458
|
7 554
|
7 922
|
8 107
|
8 499
|
|
| Intangible Assets |
458
|
781
|
603
|
490
|
223
|
180
|
144
|
120
|
137
|
95
|
88
|
104
|
123
|
141
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
191
|
41
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
7 277
|
7 180
|
6 397
|
6 511
|
6 505
|
5 962
|
3 280
|
3 231
|
3 306
|
3 430
|
3 578
|
3 855
|
4 767
|
5 750
|
|
| Other Long-Term Assets |
29
|
3
|
11
|
201
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
12
|
34
|
24
|
|
| Total Assets |
28 095
N/A
|
35 606
+27%
|
44 791
+26%
|
45 600
+2%
|
49 406
+8%
|
53 985
+9%
|
59 172
+10%
|
58 914
0%
|
61 521
+4%
|
66 151
+8%
|
73 658
+11%
|
82 849
+12%
|
81 474
-2%
|
84 421
+4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
3 194
|
2 090
|
2 408
|
1 817
|
3 213
|
5 857
|
2 289
|
2 396
|
3 236
|
1 908
|
2 991
|
5 370
|
2 859
|
2 357
|
|
| Accrued Liabilities |
0
|
324
|
494
|
483
|
0
|
0
|
396
|
406
|
429
|
355
|
407
|
460
|
467
|
473
|
|
| Short-Term Debt |
2 000
|
2 000
|
2 000
|
3 000
|
3 000
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3 086
|
1 220
|
3 320
|
610
|
0
|
0
|
34
|
37
|
62
|
58
|
82
|
107
|
|
| Other Current Liabilities |
80
|
1 074
|
2 108
|
886
|
994
|
1 729
|
3 085
|
472
|
615
|
1 727
|
1 958
|
2 542
|
921
|
1 869
|
|
| Total Current Liabilities |
5 274
|
5 488
|
10 096
|
7 406
|
10 528
|
8 197
|
5 823
|
3 274
|
4 314
|
4 027
|
5 417
|
8 429
|
4 329
|
4 806
|
|
| Long-Term Debt |
0
|
4 600
|
3 614
|
4 541
|
1 220
|
0
|
0
|
0
|
26
|
25
|
69
|
45
|
94
|
112
|
|
| Deferred Income Tax |
231
|
172
|
202
|
197
|
33
|
49
|
85
|
166
|
165
|
172
|
211
|
247
|
491
|
534
|
|
| Other Liabilities |
240
|
190
|
150
|
186
|
180
|
165
|
173
|
171
|
167
|
385
|
405
|
392
|
395
|
392
|
|
| Total Liabilities |
5 744
N/A
|
10 450
+82%
|
14 062
+35%
|
12 330
-12%
|
11 961
-3%
|
8 411
-30%
|
6 081
-28%
|
3 611
-41%
|
4 672
+29%
|
4 610
-1%
|
6 101
+32%
|
9 113
+49%
|
5 308
-42%
|
5 844
+10%
|
|
| Equity | |||||||||||||||
| Common Stock |
3 966
|
3 966
|
3 966
|
3 966
|
3 966
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
10 000
|
10 000
|
10 000
|
10 000
|
|
| Retained Earnings |
347
|
3 154
|
8 726
|
11 269
|
15 443
|
23 584
|
31 101
|
33 313
|
34 858
|
39 550
|
45 588
|
52 713
|
57 046
|
59 457
|
|
| Additional Paid In Capital |
18 038
|
18 038
|
18 038
|
18 038
|
18 038
|
16 997
|
16 997
|
16 997
|
16 997
|
16 997
|
11 961
|
11 961
|
11 961
|
11 961
|
|
| Treasury Stock |
0
|
2
|
2
|
2
|
2
|
6
|
6
|
0
|
6
|
6
|
0
|
946
|
2 849
|
2 849
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
7
|
7
|
7
|
7
|
|
| Total Equity |
22 351
N/A
|
25 156
+13%
|
30 728
+22%
|
33 271
+8%
|
37 445
+13%
|
45 574
+22%
|
53 091
+16%
|
55 304
+4%
|
56 849
+3%
|
61 541
+8%
|
67 557
+10%
|
73 736
+9%
|
76 165
+3%
|
78 577
+3%
|
|
| Total Liabilities & Equity |
28 095
N/A
|
35 606
+27%
|
44 791
+26%
|
45 600
+2%
|
49 406
+8%
|
53 985
+9%
|
59 172
+10%
|
58 914
0%
|
61 521
+4%
|
66 151
+8%
|
73 658
+11%
|
82 849
+12%
|
81 474
-2%
|
84 421
+4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
20
|
20
|
19
|
19
|
|