Device ENG Co Ltd
KOSDAQ:187870
Balance Sheet
Balance Sheet Decomposition
Device ENG Co Ltd
Device ENG Co Ltd
Balance Sheet
Device ENG Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
7 218
|
11 670
|
24 670
|
30 738
|
22 531
|
36 149
|
68 385
|
100 391
|
16 629
|
|
| Cash |
1
|
1
|
0
|
0
|
0
|
0
|
15 873
|
0
|
0
|
|
| Cash Equivalents |
7 217
|
11 669
|
24 670
|
30 738
|
22 531
|
36 149
|
52 512
|
100 391
|
16 629
|
|
| Short-Term Investments |
4 463
|
1 480
|
5 047
|
5 000
|
7 890
|
12 865
|
15 305
|
15 295
|
80 089
|
|
| Total Receivables |
12 909
|
4 691
|
12 148
|
7 356
|
11 121
|
8 084
|
9 903
|
10 696
|
5 912
|
|
| Accounts Receivables |
12 858
|
4 659
|
12 026
|
7 294
|
11 121
|
8 013
|
9 891
|
10 666
|
5 902
|
|
| Other Receivables |
51
|
32
|
122
|
62
|
0
|
71
|
12
|
31
|
10
|
|
| Inventory |
5 663
|
7 636
|
21 837
|
17 230
|
9 490
|
25 735
|
32 374
|
22 497
|
14 806
|
|
| Other Current Assets |
169
|
2 263
|
2 876
|
2 264
|
1 366
|
2 541
|
4 030
|
2 582
|
415
|
|
| Total Current Assets |
30 421
|
27 740
|
66 579
|
62 589
|
52 398
|
85 374
|
129 997
|
151 461
|
117 851
|
|
| PP&E Net |
12 099
|
12 029
|
12 602
|
12 252
|
12 573
|
12 116
|
11 899
|
12 248
|
17 462
|
|
| PP&E Gross |
12 099
|
12 029
|
12 602
|
12 252
|
0
|
12 116
|
11 899
|
12 248
|
17 462
|
|
| Accumulated Depreciation |
2 499
|
2 945
|
3 445
|
3 454
|
0
|
4 360
|
4 813
|
5 470
|
5 999
|
|
| Intangible Assets |
1 242
|
2 505
|
1 450
|
1 484
|
1 754
|
2 501
|
2 429
|
3 087
|
3 522
|
|
| Note Receivable |
17
|
25
|
17
|
1
|
1 749
|
517
|
4 597
|
5 222
|
10 928
|
|
| Long-Term Investments |
2 036
|
2 878
|
994
|
1 245
|
6 022
|
5 694
|
6 176
|
10 931
|
16 754
|
|
| Other Long-Term Assets |
1 706
|
1 768
|
1 854
|
2 186
|
53
|
1 790
|
2 424
|
3 306
|
1 830
|
|
| Total Assets |
47 520
N/A
|
46 945
-1%
|
83 496
+78%
|
79 757
-4%
|
74 549
-7%
|
107 992
+45%
|
157 523
+46%
|
186 255
+18%
|
168 347
-10%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
7 831
|
6 788
|
21 110
|
9 840
|
6 323
|
16 867
|
4 021
|
5 465
|
3 167
|
|
| Accrued Liabilities |
814
|
34
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
6 850
|
4 850
|
4 850
|
4 500
|
1 050
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 191
|
4 047
|
1 444
|
831
|
0
|
0
|
40
|
43
|
30
|
|
| Other Current Liabilities |
5 045
|
6 597
|
28 340
|
14 888
|
5 934
|
26 480
|
54 521
|
33 753
|
12 070
|
|
| Total Current Liabilities |
21 731
|
22 316
|
55 753
|
30 067
|
13 307
|
43 347
|
58 582
|
39 261
|
15 268
|
|
| Long-Term Debt |
5 259
|
2 712
|
1 267
|
436
|
0
|
1 000
|
48
|
17 424
|
18 504
|
|
| Deferred Income Tax |
0
|
0
|
229
|
0
|
325
|
0
|
0
|
59
|
0
|
|
| Other Liabilities |
699
|
447
|
349
|
340
|
126
|
110
|
82
|
122
|
149
|
|
| Total Liabilities |
27 689
N/A
|
25 475
-8%
|
57 599
+126%
|
30 843
-46%
|
13 759
-55%
|
44 457
+223%
|
58 712
+32%
|
56 866
-3%
|
33 920
-40%
|
|
| Equity | ||||||||||
| Common Stock |
1 360
|
1 360
|
1 360
|
3 391
|
3 391
|
3 391
|
3 518
|
3 518
|
3 518
|
|
| Retained Earnings |
13 901
|
15 576
|
20 017
|
27 308
|
41 223
|
45 338
|
75 404
|
102 553
|
110 147
|
|
| Additional Paid In Capital |
1 120
|
1 120
|
1 120
|
15 026
|
15 026
|
15 026
|
15 026
|
16 713
|
16 713
|
|
| Unrealized Security Profit/Loss |
3 451
|
3 414
|
3 400
|
3 429
|
0
|
4 089
|
4 054
|
4 109
|
2 934
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
3 949
|
832
|
832
|
2 199
|
|
| Other Equity |
0
|
0
|
0
|
240
|
1 150
|
359
|
1 640
|
3 327
|
3 312
|
|
| Total Equity |
19 831
N/A
|
21 470
+8%
|
25 898
+21%
|
48 914
+89%
|
60 791
+24%
|
63 535
+5%
|
98 812
+56%
|
129 389
+31%
|
134 426
+4%
|
|
| Total Liabilities & Equity |
47 520
N/A
|
46 945
-1%
|
83 496
+78%
|
79 757
-4%
|
74 549
-7%
|
107 992
+45%
|
157 523
+46%
|
186 255
+18%
|
168 347
-10%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
|