LTC Co Ltd (Hwaseong)
KOSDAQ:170920
Balance Sheet
Balance Sheet Decomposition
LTC Co Ltd (Hwaseong)
LTC Co Ltd (Hwaseong)
Balance Sheet
LTC Co Ltd (Hwaseong)
| Dec-2009 | Dec-2010 | 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 |
918
|
1 528
|
6 589
|
7 937
|
18 529
|
15 128
|
22 338
|
23 448
|
13 924
|
26 941
|
22 534
|
22 230
|
27 131
|
31 937
|
55 199
|
46 879
|
|
| Cash |
0
|
0
|
0
|
0
|
3 631
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
918
|
1 528
|
6 589
|
7 937
|
14 898
|
15 128
|
22 338
|
23 448
|
13 924
|
26 941
|
22 534
|
22 230
|
27 131
|
31 937
|
55 199
|
46 879
|
|
| Short-Term Investments |
73
|
300
|
1 574
|
4 500
|
27 500
|
27 500
|
5 800
|
5 324
|
11 158
|
9 011
|
16 717
|
20 991
|
4 854
|
22 440
|
14 099
|
17 030
|
|
| Total Receivables |
1 031
|
4 154
|
5 481
|
5 792
|
6 236
|
10 030
|
11 810
|
13 195
|
12 189
|
14 697
|
21 585
|
17 985
|
29 290
|
43 360
|
19 121
|
44 493
|
|
| Accounts Receivables |
650
|
3 667
|
4 627
|
5 028
|
5 856
|
5 416
|
3 534
|
3 907
|
3 272
|
5 182
|
13 262
|
13 919
|
24 620
|
39 176
|
13 069
|
40 601
|
|
| Other Receivables |
381
|
487
|
854
|
764
|
380
|
4 614
|
8 276
|
9 288
|
8 917
|
9 515
|
8 323
|
4 066
|
4 670
|
4 184
|
6 052
|
3 892
|
|
| Inventory |
1 468
|
2 615
|
5 509
|
4 006
|
3 048
|
3 429
|
4 657
|
6 767
|
9 149
|
11 591
|
7 632
|
7 503
|
12 872
|
44 570
|
67 170
|
73 347
|
|
| Other Current Assets |
327
|
793
|
558
|
139
|
156
|
279
|
594
|
733
|
1 230
|
3 379
|
1 059
|
712
|
2 771
|
4 244
|
5 542
|
1 184
|
|
| Total Current Assets |
3 817
|
9 391
|
19 711
|
22 374
|
55 469
|
56 365
|
45 199
|
49 467
|
47 651
|
65 619
|
69 526
|
69 420
|
76 919
|
146 551
|
161 131
|
182 933
|
|
| PP&E Net |
1 445
|
8 265
|
12 408
|
18 727
|
18 741
|
25 799
|
54 541
|
69 951
|
68 771
|
66 719
|
67 621
|
63 303
|
58 488
|
60 917
|
101 681
|
111 526
|
|
| PP&E Gross |
1 445
|
8 265
|
12 408
|
18 727
|
18 741
|
25 799
|
54 541
|
0
|
0
|
66 719
|
67 621
|
63 303
|
58 488
|
60 917
|
101 681
|
111 526
|
|
| Accumulated Depreciation |
203
|
558
|
1 634
|
3 503
|
6 067
|
8 789
|
17 264
|
0
|
0
|
31 480
|
35 743
|
42 027
|
48 166
|
54 596
|
64 853
|
69 777
|
|
| Intangible Assets |
6
|
5
|
532
|
1 081
|
3 216
|
3 231
|
11 899
|
17 261
|
17 961
|
19 936
|
21 148
|
18 787
|
11 487
|
20 737
|
17 814
|
13 691
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
4 610
|
0
|
0
|
4 610
|
4 610
|
4 610
|
3 376
|
4 167
|
4 167
|
4 167
|
|
| Note Receivable |
0
|
0
|
21
|
171
|
2 280
|
2 286
|
2 197
|
3 616
|
3 183
|
2 311
|
2 302
|
2 135
|
1 507
|
1 538
|
1 664
|
515
|
|
| Long-Term Investments |
0
|
0
|
8
|
500
|
0
|
400
|
2 630
|
2 330
|
3 699
|
4 152
|
4 107
|
4 062
|
1 985
|
2 231
|
1 696
|
1 451
|
|
| Other Long-Term Assets |
249
|
381
|
718
|
1 242
|
1 384
|
1 205
|
2 383
|
1 997
|
2 683
|
3 638
|
3 343
|
3 434
|
5 534
|
35 344
|
11 527
|
11 439
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4 610
|
0
|
0
|
4 610
|
4 610
|
4 610
|
3 376
|
4 167
|
4 167
|
4 167
|
|
| Total Assets |
5 517
N/A
|
18 042
+227%
|
33 397
+85%
|
44 095
+32%
|
81 091
+84%
|
89 287
+10%
|
123 460
+38%
|
144 621
+17%
|
143 947
0%
|
166 985
+16%
|
172 658
+3%
|
165 752
-4%
|
159 295
-4%
|
271 484
+70%
|
299 680
+10%
|
325 723
+9%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
976
|
2 062
|
5 689
|
6 322
|
4 492
|
3 997
|
3 967
|
5 824
|
5 894
|
8 869
|
6 621
|
5 864
|
8 259
|
15 915
|
15 013
|
27 635
|
|
| Accrued Liabilities |
0
|
12
|
489
|
483
|
634
|
497
|
862
|
0
|
0
|
1 004
|
947
|
973
|
299
|
945
|
1 034
|
2 223
|
|
| Short-Term Debt |
2 494
|
2 916
|
800
|
1 500
|
0
|
2 824
|
20 292
|
19 330
|
23 668
|
19 460
|
27 066
|
22 069
|
43 797
|
47 986
|
82 579
|
70 992
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
264
|
0
|
500
|
0
|
0
|
0
|
0
|
13 370
|
14 086
|
17 222
|
1 498
|
25 095
|
45 117
|
11 601
|
|
| Other Current Liabilities |
292
|
347
|
1 151
|
1 212
|
1 967
|
1 432
|
3 562
|
1 496
|
1 938
|
6 724
|
3 262
|
6 017
|
9 044
|
17 498
|
41 240
|
19 304
|
|
| Total Current Liabilities |
3 762
|
5 337
|
8 393
|
9 517
|
7 593
|
8 750
|
28 683
|
26 650
|
31 501
|
49 427
|
51 983
|
52 145
|
62 896
|
107 440
|
184 983
|
131 756
|
|
| Long-Term Debt |
0
|
4 583
|
10 379
|
9 141
|
0
|
0
|
7 972
|
26 215
|
24 176
|
22 932
|
20 079
|
21 003
|
10 229
|
43 999
|
3 511
|
4 172
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1 179
|
1 185
|
1 194
|
1 873
|
1 525
|
572
|
448
|
338
|
760
|
296
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
693
|
896
|
273
|
4 275
|
4 617
|
4 316
|
5 428
|
11 219
|
24 573
|
78 709
|
|
| Other Liabilities |
143
|
4
|
826
|
1 256
|
1 025
|
723
|
1 019
|
1 268
|
1 229
|
1 403
|
7 143
|
4 248
|
1 853
|
26 420
|
1 152
|
2 226
|
|
| Total Liabilities |
3 905
N/A
|
9 924
+154%
|
19 598
+97%
|
19 914
+2%
|
8 618
-57%
|
9 473
+10%
|
39 547
+317%
|
56 215
+42%
|
58 373
+4%
|
79 911
+37%
|
85 347
+7%
|
82 284
-4%
|
80 856
-2%
|
189 416
+134%
|
214 979
+13%
|
217 158
+1%
|
|
| Equity | |||||||||||||||||
| Common Stock |
545
|
589
|
2 267
|
2 291
|
3 275
|
3 415
|
3 415
|
3 760
|
3 760
|
3 760
|
3 760
|
3 837
|
4 010
|
4 032
|
4 706
|
4 903
|
|
| Retained Earnings |
1 381
|
2 726
|
7 911
|
17 283
|
34 385
|
42 748
|
49 222
|
47 465
|
45 066
|
46 104
|
46 045
|
41 381
|
31 451
|
34 628
|
8 237
|
17 692
|
|
| Additional Paid In Capital |
2 447
|
4 804
|
3 621
|
4 607
|
32 692
|
35 156
|
35 156
|
42 809
|
42 809
|
42 895
|
42 895
|
44 672
|
49 313
|
49 892
|
79 950
|
85 668
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 473
|
2 349
|
2 349
|
2 349
|
2 349
|
2 351
|
5 755
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 986
|
2 986
|
4 140
|
4 140
|
4 214
|
5 860
|
5 860
|
|
| Other Equity |
0
|
0
|
0
|
0
|
2 121
|
1 505
|
3 879
|
5 628
|
6 061
|
226
|
55
|
67
|
155
|
79
|
21
|
407
|
|
| Total Equity |
1 611
N/A
|
8 119
+404%
|
13 799
+70%
|
24 181
+75%
|
72 473
+200%
|
79 813
+10%
|
83 914
+5%
|
88 407
+5%
|
85 574
-3%
|
87 074
+2%
|
87 310
+0%
|
83 468
-4%
|
78 439
-6%
|
82 068
+5%
|
84 701
+3%
|
108 564
+28%
|
|
| Total Liabilities & Equity |
5 517
N/A
|
18 042
+227%
|
33 397
+85%
|
44 095
+32%
|
81 091
+84%
|
89 287
+10%
|
123 460
+38%
|
144 621
+17%
|
143 947
0%
|
166 985
+16%
|
172 658
+3%
|
165 752
-4%
|
159 295
-4%
|
271 484
+70%
|
299 680
+10%
|
325 723
+9%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
|
| Preferred Shares Outstanding |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|