Dream Security Co Ltd
KOSDAQ:203650
Balance Sheet
Balance Sheet Decomposition
Dream Security Co Ltd
Dream Security Co Ltd
Balance Sheet
Dream Security Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 772
|
1 708
|
3 220
|
4 490
|
6 275
|
3 099
|
33 373
|
53 098
|
30 333
|
40 854
|
|
| Cash |
0
|
0
|
0
|
0
|
55
|
22
|
4
|
0
|
1 600
|
0
|
|
| Cash Equivalents |
1 772
|
1 708
|
3 220
|
4 490
|
6 220
|
3 077
|
33 369
|
53 098
|
28 733
|
40 854
|
|
| Short-Term Investments |
10 000
|
10 126
|
647
|
4 367
|
3 928
|
6 749
|
4 536
|
4 446
|
4 609
|
3 625
|
|
| Total Receivables |
54
|
109
|
5 566
|
4 903
|
4 451
|
4 749
|
26 143
|
36 510
|
47 604
|
42 303
|
|
| Accounts Receivables |
54
|
109
|
5 165
|
4 764
|
4 404
|
4 518
|
25 265
|
35 742
|
47 039
|
41 873
|
|
| Other Receivables |
0
|
0
|
401
|
139
|
47
|
231
|
878
|
769
|
565
|
430
|
|
| Inventory |
0
|
0
|
0
|
420
|
675
|
810
|
6 311
|
8 712
|
9 357
|
11 800
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
466
|
473
|
8 174
|
4 596
|
6 287
|
8 091
|
|
| Total Current Assets |
11 827
|
11 943
|
9 433
|
14 181
|
15 796
|
15 880
|
78 535
|
107 362
|
98 190
|
106 673
|
|
| PP&E Net |
0
|
0
|
1 956
|
2 169
|
2 529
|
2 565
|
169 233
|
194 956
|
224 545
|
233 316
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
2 529
|
2 565
|
169 233
|
194 956
|
224 545
|
233 316
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
5 153
|
5 880
|
210 817
|
239 496
|
9 368
|
12 334
|
|
| Intangible Assets |
0
|
0
|
1 792
|
1 903
|
608
|
650
|
13 437
|
13 047
|
11 895
|
10 363
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1 066
|
707
|
6 817
|
6 817
|
6 817
|
6 817
|
|
| Note Receivable |
0
|
0
|
2 702
|
3 256
|
0
|
24
|
1 895
|
2 654
|
5 943
|
6 868
|
|
| Long-Term Investments |
0
|
0
|
1 381
|
1 346
|
2 177
|
52 151
|
4 528
|
13 094
|
31 816
|
30 477
|
|
| Other Long-Term Assets |
0
|
0
|
1 650
|
1 387
|
4 830
|
5 370
|
7 215
|
11 006
|
11 631
|
11 428
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1 066
|
707
|
6 817
|
6 817
|
6 817
|
6 817
|
|
| Total Assets |
11 827
N/A
|
11 943
+1%
|
18 913
+58%
|
24 242
+28%
|
27 006
+11%
|
77 347
+186%
|
281 660
+264%
|
348 935
+24%
|
390 837
+12%
|
405 940
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
922
|
713
|
790
|
477
|
6 273
|
7 722
|
5 161
|
9 150
|
|
| Accrued Liabilities |
3
|
6
|
0
|
0
|
1 022
|
1 159
|
2 146
|
3 003
|
4 158
|
4 263
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
10 150
|
43 547
|
35 480
|
44 551
|
43 225
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3 183
|
300
|
300
|
516
|
49 334
|
61 872
|
110 528
|
156 074
|
|
| Other Current Liabilities |
0
|
3
|
3 924
|
1 915
|
443
|
508
|
13 056
|
15 574
|
19 407
|
17 874
|
|
| Total Current Liabilities |
3
|
9
|
8 029
|
2 927
|
2 555
|
12 810
|
114 355
|
123 651
|
183 805
|
230 586
|
|
| Long-Term Debt |
1 284
|
1 329
|
875
|
1 406
|
300
|
23
|
42 638
|
145 576
|
116 189
|
63 646
|
|
| Deferred Income Tax |
53
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
53 878
|
202
|
228
|
126
|
|
| Other Liabilities |
0
|
0
|
108
|
88
|
88
|
207
|
2 163
|
6 149
|
5 457
|
5 096
|
|
| Total Liabilities |
1 339
N/A
|
1 399
+4%
|
9 012
+544%
|
4 421
-51%
|
2 943
-33%
|
13 041
+343%
|
213 035
+1 534%
|
275 579
+29%
|
305 680
+11%
|
299 454
-2%
|
|
| Equity | |||||||||||
| Common Stock |
550
|
550
|
1 564
|
3 483
|
3 581
|
5 061
|
5 061
|
5 061
|
5 061
|
5 061
|
|
| Retained Earnings |
2
|
58
|
3 908
|
2 312
|
5 451
|
7 967
|
10 975
|
23 945
|
34 828
|
55 957
|
|
| Additional Paid In Capital |
9 935
|
9 935
|
4 428
|
14 026
|
16 755
|
53 255
|
54 666
|
43 691
|
43 691
|
43 627
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 798
|
1 798
|
1 798
|
716
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
62
|
178
|
278
|
1 376
|
1 577
|
1 841
|
|
| Total Equity |
10 487
N/A
|
10 544
+1%
|
9 901
-6%
|
19 821
+100%
|
24 063
+21%
|
64 307
+167%
|
68 626
+7%
|
73 356
+7%
|
85 157
+16%
|
106 486
+25%
|
|
| Total Liabilities & Equity |
11 827
N/A
|
11 943
+1%
|
18 913
+58%
|
24 242
+28%
|
27 006
+11%
|
77 347
+186%
|
281 660
+264%
|
348 935
+24%
|
390 837
+12%
|
405 940
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
72
|
74
|
99
|
99
|
101
|
101
|
101
|
|