Shin Hwa Contech Co Ltd
KOSDAQ:187270
Balance Sheet
Balance Sheet Decomposition
Shin Hwa Contech Co Ltd
Shin Hwa Contech Co Ltd
Balance Sheet
Shin Hwa Contech 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 |
49
|
1 069
|
5 472
|
11 683
|
4 365
|
6 554
|
15 744
|
14 482
|
6 119
|
6 634
|
9 507
|
10 344
|
11 857
|
13 274
|
|
| Cash |
3
|
6
|
8
|
0
|
0
|
0
|
0
|
0
|
22
|
15
|
5
|
3
|
13
|
17
|
|
| Cash Equivalents |
46
|
1 063
|
5 464
|
11 683
|
4 365
|
6 554
|
15 744
|
14 482
|
6 097
|
6 619
|
9 501
|
10 341
|
11 844
|
13 257
|
|
| Short-Term Investments |
0
|
40
|
19
|
303
|
7 154
|
3 070
|
1 707
|
5 178
|
6 901
|
9 897
|
8 945
|
16 784
|
18 360
|
10 949
|
|
| Total Receivables |
3 729
|
7 451
|
11 967
|
10 158
|
7 639
|
7 848
|
9 861
|
7 111
|
9 343
|
10 370
|
11 922
|
8 985
|
11 178
|
11 482
|
|
| Accounts Receivables |
3 338
|
6 971
|
11 337
|
10 158
|
7 463
|
7 828
|
9 861
|
7 111
|
8 879
|
10 155
|
11 673
|
8 216
|
10 652
|
11 204
|
|
| Other Receivables |
391
|
480
|
630
|
0
|
176
|
20
|
0
|
0
|
464
|
215
|
249
|
769
|
526
|
278
|
|
| Inventory |
3 354
|
4 096
|
4 296
|
4 856
|
7 323
|
6 733
|
7 219
|
6 694
|
9 316
|
9 456
|
10 085
|
11 632
|
7 627
|
11 684
|
|
| Other Current Assets |
112
|
71
|
120
|
65
|
200
|
59
|
436
|
126
|
779
|
638
|
1 284
|
932
|
1 828
|
1 448
|
|
| Total Current Assets |
7 244
|
12 727
|
21 873
|
27 064
|
26 682
|
24 264
|
34 968
|
33 591
|
32 456
|
36 995
|
41 743
|
48 676
|
50 851
|
48 837
|
|
| PP&E Net |
6 530
|
8 612
|
13 056
|
25 091
|
30 456
|
36 077
|
41 377
|
41 031
|
42 681
|
35 569
|
33 114
|
35 415
|
29 010
|
34 375
|
|
| PP&E Gross |
6 530
|
8 612
|
13 056
|
0
|
0
|
0
|
0
|
0
|
42 681
|
35 569
|
33 114
|
35 415
|
29 010
|
34 375
|
|
| Accumulated Depreciation |
2 568
|
2 962
|
5 136
|
0
|
0
|
0
|
0
|
0
|
30 142
|
34 139
|
38 034
|
38 559
|
38 072
|
40 340
|
|
| Intangible Assets |
90
|
150
|
150
|
259
|
875
|
1 417
|
1 200
|
709
|
496
|
523
|
496
|
297
|
202
|
253
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
319
|
1 078
|
976
|
1 957
|
1 969
|
1 171
|
1 172
|
476
|
453
|
453
|
893
|
|
| Long-Term Investments |
55
|
44
|
0
|
220
|
27
|
7 380
|
8 760
|
7 141
|
7 024
|
11 943
|
11 824
|
5 176
|
10 437
|
10 180
|
|
| Other Long-Term Assets |
28
|
162
|
586
|
426
|
607
|
1 043
|
1 209
|
1 566
|
2 643
|
3 092
|
3 427
|
2 381
|
3 541
|
2 685
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
13 948
N/A
|
21 696
+56%
|
35 665
+64%
|
53 378
+50%
|
59 725
+12%
|
71 157
+19%
|
89 471
+26%
|
86 007
-4%
|
86 471
+1%
|
89 293
+3%
|
91 080
+2%
|
92 398
+1%
|
94 494
+2%
|
97 223
+3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
2 889
|
5 259
|
6 653
|
5 421
|
4 237
|
3 844
|
4 079
|
4 660
|
3 760
|
2 274
|
3 303
|
2 566
|
3 783
|
8 170
|
|
| Accrued Liabilities |
113
|
132
|
263
|
0
|
0
|
0
|
0
|
0
|
388
|
270
|
272
|
304
|
260
|
236
|
|
| Short-Term Debt |
1 475
|
3 323
|
1 400
|
0
|
0
|
0
|
0
|
0
|
8 323
|
14 580
|
22 660
|
18 260
|
18 760
|
16 760
|
|
| Current Portion of Long-Term Debt |
1 000
|
883
|
939
|
0
|
14 932
|
12 300
|
16 646
|
6 855
|
2 502
|
11 391
|
2 893
|
5 590
|
4 654
|
101
|
|
| Other Current Liabilities |
355
|
1 002
|
3 162
|
6 616
|
85
|
503
|
606
|
236
|
2 437
|
2 543
|
3 034
|
4 284
|
5 414
|
4 242
|
|
| Total Current Liabilities |
5 833
|
10 598
|
12 418
|
12 036
|
19 255
|
16 648
|
21 331
|
11 751
|
17 410
|
31 059
|
32 162
|
31 004
|
32 870
|
29 510
|
|
| Long-Term Debt |
3 384
|
3 524
|
8 375
|
0
|
4 281
|
15 600
|
15 123
|
22 105
|
20 110
|
9 656
|
6 760
|
3 121
|
131
|
97
|
|
| Deferred Income Tax |
367
|
470
|
28
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
723
|
183
|
9
|
1
|
66
|
118
|
|
| Other Liabilities |
43
|
103
|
224
|
4 824
|
431
|
550
|
400
|
859
|
797
|
999
|
1 087
|
1 097
|
676
|
633
|
|
| Total Liabilities |
9 627
N/A
|
14 695
+53%
|
21 044
+43%
|
16 860
-20%
|
23 967
+42%
|
32 797
+37%
|
36 854
+12%
|
34 715
-6%
|
37 597
+8%
|
41 897
+11%
|
40 000
-5%
|
35 221
-12%
|
33 611
-5%
|
30 122
-10%
|
|
| Equity | |||||||||||||||
| Common Stock |
805
|
1 207
|
2 656
|
3 735
|
3 735
|
4 024
|
4 974
|
5 072
|
5 072
|
5 072
|
5 072
|
5 072
|
5 072
|
5 072
|
|
| Retained Earnings |
3 006
|
5 308
|
11 801
|
18 624
|
17 846
|
18 320
|
24 377
|
23 301
|
21 360
|
22 414
|
26 050
|
30 742
|
34 527
|
41 610
|
|
| Additional Paid In Capital |
0
|
393
|
1 519
|
15 063
|
15 063
|
15 442
|
23 938
|
23 890
|
23 890
|
22 311
|
22 311
|
23 757
|
23 757
|
23 757
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 999
|
2 984
|
2 984
|
2 984
|
2 984
|
2 984
|
|
| Other Equity |
510
|
92
|
1 356
|
904
|
885
|
573
|
673
|
971
|
551
|
584
|
630
|
590
|
510
|
354
|
|
| Total Equity |
4 321
N/A
|
7 001
+62%
|
14 621
+109%
|
36 518
+150%
|
35 758
-2%
|
38 360
+7%
|
52 616
+37%
|
51 292
-3%
|
48 874
-5%
|
47 396
-3%
|
51 080
+8%
|
57 178
+12%
|
60 882
+6%
|
67 102
+10%
|
|
| Total Liabilities & Equity |
13 948
N/A
|
21 696
+56%
|
35 665
+64%
|
53 378
+50%
|
59 725
+12%
|
71 157
+19%
|
89 471
+26%
|
86 007
-4%
|
86 471
+1%
|
89 293
+3%
|
91 080
+2%
|
92 398
+1%
|
94 494
+2%
|
97 223
+3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
2
|
3
|
6
|
8
|
8
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
|
| Preferred Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|