Cheil Electric Wiring Devices Co Ltd
KOSDAQ:199820
Balance Sheet
Balance Sheet Decomposition
Cheil Electric Wiring Devices Co Ltd
Cheil Electric Wiring Devices Co Ltd
Balance Sheet
Cheil Electric Wiring Devices Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
860
|
1 677
|
469
|
13 885
|
13 341
|
1 326
|
2 452
|
5 560
|
|
| Cash |
0
|
10
|
16
|
5
|
3
|
3
|
0
|
29
|
|
| Cash Equivalents |
860
|
1 667
|
453
|
13 880
|
13 338
|
1 323
|
2 451
|
5 530
|
|
| Short-Term Investments |
451
|
451
|
2 003
|
10 401
|
12 107
|
29 826
|
29 788
|
22 267
|
|
| Total Receivables |
27 035
|
23 451
|
22 740
|
25 489
|
33 826
|
26 374
|
26 158
|
32 801
|
|
| Accounts Receivables |
26 983
|
23 366
|
22 740
|
25 350
|
33 693
|
26 256
|
26 157
|
32 160
|
|
| Other Receivables |
52
|
85
|
0
|
139
|
134
|
118
|
0
|
640
|
|
| Inventory |
20 912
|
20 871
|
27 612
|
22 834
|
19 027
|
41 077
|
39 969
|
48 409
|
|
| Other Current Assets |
1 391
|
970
|
1 038
|
688
|
1 696
|
3 062
|
2 454
|
7 354
|
|
| Total Current Assets |
50 649
|
47 419
|
53 862
|
73 296
|
79 998
|
101 664
|
100 821
|
116 389
|
|
| PP&E Net |
19 333
|
25 023
|
27 356
|
28 451
|
36 532
|
40 532
|
40 324
|
70 353
|
|
| Intangible Assets |
1 459
|
1 453
|
2 263
|
2 712
|
2 842
|
4 026
|
3 905
|
5 430
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 458
|
|
| Note Receivable |
140
|
0
|
0
|
244
|
111
|
0
|
0
|
0
|
|
| Long-Term Investments |
18 158
|
18 496
|
17 782
|
28 519
|
31 314
|
23 156
|
22 871
|
23 552
|
|
| Other Long-Term Assets |
0
|
79
|
137
|
110
|
366
|
89
|
266
|
1 121
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 458
|
|
| Total Assets |
89 739
N/A
|
92 470
+3%
|
101 400
+10%
|
133 333
+31%
|
151 163
+13%
|
169 466
+12%
|
168 186
-1%
|
219 304
+30%
|
|
| Liabilities | |||||||||
| Accounts Payable |
16 171
|
16 316
|
15 024
|
12 685
|
15 061
|
16 132
|
20 560
|
25 453
|
|
| Accrued Liabilities |
0
|
1 701
|
1 132
|
1 269
|
1 254
|
1 308
|
1 421
|
1 681
|
|
| Short-Term Debt |
0
|
12 893
|
13 909
|
11 600
|
11 600
|
26 890
|
15 458
|
13 965
|
|
| Current Portion of Long-Term Debt |
0
|
5 150
|
1 116
|
59
|
73
|
175
|
197
|
799
|
|
| Other Current Liabilities |
27 370
|
2 923
|
6 225
|
3 904
|
6 252
|
4 139
|
3 720
|
15 579
|
|
| Total Current Liabilities |
43 541
|
38 984
|
37 406
|
29 517
|
34 240
|
48 645
|
41 357
|
57 477
|
|
| Long-Term Debt |
0
|
2 063
|
93
|
109
|
101
|
309
|
331
|
944
|
|
| Deferred Income Tax |
201
|
381
|
0
|
231
|
509
|
49
|
291
|
5 696
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 999
|
|
| Other Liabilities |
7 644
|
443
|
375
|
332
|
261
|
351
|
307
|
724
|
|
| Total Liabilities |
51 386
N/A
|
41 870
-19%
|
37 873
-10%
|
30 188
-20%
|
35 110
+16%
|
49 353
+41%
|
42 286
-14%
|
66 840
+58%
|
|
| Equity | |||||||||
| Common Stock |
4 800
|
4 800
|
4 800
|
5 555
|
5 555
|
5 555
|
5 555
|
11 110
|
|
| Retained Earnings |
33 553
|
45 800
|
58 727
|
73 120
|
86 029
|
90 089
|
95 876
|
103 330
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
24 469
|
24 469
|
24 469
|
24 469
|
18 886
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 139
|
|
| Total Equity |
38 353
N/A
|
50 600
+32%
|
63 527
+26%
|
103 144
+62%
|
116 053
+13%
|
120 113
+3%
|
125 900
+5%
|
152 464
+21%
|
|
| Total Liabilities & Equity |
89 739
N/A
|
92 470
+3%
|
101 400
+10%
|
133 333
+31%
|
151 163
+13%
|
169 466
+12%
|
168 186
-1%
|
219 304
+30%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
11
|
22
|
22
|
22
|
22
|
|