KD Chem Co Ltd
KOSDAQ:221980
Balance Sheet
Balance Sheet Decomposition
KD Chem Co Ltd
KD Chem Co Ltd
Balance Sheet
KD Chem Co Ltd
| 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 |
125
|
136
|
429
|
7 692
|
5 810
|
21 809
|
12 637
|
11 429
|
7 961
|
19 852
|
39 512
|
39 105
|
6
|
|
| Cash |
0
|
0
|
52
|
0
|
0
|
0
|
4
|
6
|
5
|
7
|
8
|
7
|
3
|
|
| Cash Equivalents |
125
|
136
|
377
|
7 692
|
5 810
|
21 809
|
12 633
|
11 423
|
7 956
|
19 845
|
39 504
|
39 098
|
3
|
|
| Short-Term Investments |
0
|
1 046
|
145
|
18 688
|
19 739
|
584
|
3 417
|
5 013
|
25 117
|
9 377
|
995
|
0
|
4 553
|
|
| Total Receivables |
11 765
|
12 381
|
12 930
|
11 790
|
12 478
|
19 415
|
18 122
|
12 187
|
12 116
|
12 987
|
13 864
|
23 728
|
12 572
|
|
| Accounts Receivables |
11 185
|
12 157
|
12 722
|
11 467
|
12 172
|
14 364
|
11 842
|
12 123
|
11 942
|
12 791
|
13 864
|
13 897
|
12 223
|
|
| Other Receivables |
580
|
224
|
208
|
323
|
306
|
5 051
|
6 280
|
64
|
174
|
196
|
0
|
9 831
|
349
|
|
| Inventory |
10 971
|
13 297
|
12 953
|
10 062
|
12 562
|
9 880
|
12 204
|
10 644
|
8 124
|
13 928
|
13 829
|
11 264
|
13 140
|
|
| Other Current Assets |
231
|
65
|
75
|
288
|
294
|
570
|
178
|
301
|
536
|
649
|
704
|
880
|
482
|
|
| Total Current Assets |
23 093
|
26 925
|
26 532
|
48 520
|
50 883
|
52 257
|
46 557
|
39 573
|
53 853
|
56 792
|
68 904
|
74 977
|
76 164
|
|
| PP&E Net |
8 719
|
8 485
|
7 939
|
7 754
|
10 453
|
11 169
|
12 422
|
12 799
|
12 062
|
11 790
|
13 079
|
13 366
|
13 452
|
|
| PP&E Gross |
8 719
|
8 485
|
7 939
|
0
|
0
|
0
|
12 422
|
12 799
|
12 062
|
11 790
|
13 079
|
13 366
|
13 452
|
|
| Accumulated Depreciation |
4 298
|
4 752
|
5 132
|
0
|
0
|
0
|
6 642
|
7 179
|
7 572
|
8 081
|
8 611
|
8 944
|
9 417
|
|
| Intangible Assets |
0
|
0
|
162
|
157
|
133
|
111
|
98
|
98
|
73
|
41
|
28
|
38
|
28
|
|
| Note Receivable |
21
|
17
|
3
|
338
|
371
|
338
|
0
|
8 052
|
6 808
|
7 143
|
7 431
|
7 509
|
16 639
|
|
| Long-Term Investments |
7 092
|
6 731
|
8 018
|
8 363
|
9 500
|
10 219
|
20 805
|
22 430
|
26 052
|
32 102
|
32 224
|
26 973
|
25 565
|
|
| Other Long-Term Assets |
56
|
5
|
4
|
0
|
0
|
0
|
338
|
338
|
0
|
57
|
560
|
586
|
85
|
|
| Total Assets |
38 980
N/A
|
42 162
+8%
|
42 658
+1%
|
65 132
+53%
|
71 339
+10%
|
74 094
+4%
|
80 220
+8%
|
83 290
+4%
|
98 848
+19%
|
107 926
+9%
|
122 226
+13%
|
123 449
+1%
|
131 934
+7%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
1 392
|
2 331
|
1 548
|
1 306
|
1 584
|
1 048
|
1 175
|
727
|
1 053
|
1 620
|
766
|
672
|
1 850
|
|
| Accrued Liabilities |
215
|
593
|
238
|
0
|
0
|
0
|
570
|
489
|
609
|
644
|
572
|
929
|
974
|
|
| Short-Term Debt |
9 334
|
9 068
|
5 506
|
1 906
|
2 089
|
2 079
|
2 905
|
566
|
10 485
|
11 295
|
20 785
|
20 000
|
25 000
|
|
| Current Portion of Long-Term Debt |
540
|
150
|
195
|
0
|
0
|
0
|
0
|
123
|
88
|
91
|
107
|
114
|
128
|
|
| Other Current Liabilities |
1 190
|
947
|
1 193
|
2 012
|
1 875
|
1 916
|
1 139
|
1 193
|
1 217
|
1 896
|
1 681
|
1 946
|
1 122
|
|
| Total Current Liabilities |
12 670
|
13 089
|
8 680
|
5 224
|
5 548
|
5 043
|
5 789
|
3 098
|
13 452
|
15 545
|
23 911
|
23 661
|
29 074
|
|
| Long-Term Debt |
675
|
525
|
330
|
0
|
0
|
0
|
0
|
190
|
106
|
237
|
233
|
171
|
140
|
|
| Deferred Income Tax |
1 651
|
1 449
|
1 410
|
1 382
|
1 562
|
1 611
|
1 840
|
1 951
|
2 447
|
2 634
|
1 704
|
0
|
780
|
|
| Other Liabilities |
265
|
16
|
242
|
255
|
279
|
311
|
313
|
782
|
521
|
1 143
|
21
|
59
|
1 043
|
|
| Total Liabilities |
15 261
N/A
|
15 079
-1%
|
10 662
-29%
|
6 861
-36%
|
7 388
+8%
|
6 965
-6%
|
7 941
+14%
|
6 021
-24%
|
16 525
+174%
|
19 559
+18%
|
25 869
+32%
|
23 891
-8%
|
31 037
+30%
|
|
| Equity | ||||||||||||||
| Common Stock |
395
|
395
|
395
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
2 017
|
|
| Retained Earnings |
28 959
|
27 149
|
32 124
|
37 636
|
43 298
|
47 868
|
52 508
|
57 597
|
63 489
|
69 362
|
77 376
|
80 550
|
82 979
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
18 665
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 983
|
2 983
|
0
|
0
|
|
| Other Equity |
5 635
|
462
|
523
|
48
|
29
|
1 422
|
912
|
1 011
|
1 848
|
1 304
|
1 281
|
1 674
|
2 765
|
|
| Total Equity |
23 719
N/A
|
27 082
+14%
|
31 996
+18%
|
58 271
+82%
|
63 951
+10%
|
67 128
+5%
|
72 279
+8%
|
77 269
+7%
|
82 323
+7%
|
88 366
+7%
|
96 357
+9%
|
99 559
+3%
|
100 896
+1%
|
|
| Total Liabilities & Equity |
38 980
N/A
|
42 162
+8%
|
42 658
+1%
|
65 132
+53%
|
71 339
+10%
|
74 094
+4%
|
80 220
+8%
|
83 290
+4%
|
98 848
+19%
|
107 926
+9%
|
122 226
+13%
|
123 449
+1%
|
131 934
+7%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|