Daeyu Co Ltd
KOSDAQ:290380
Balance Sheet
Balance Sheet Decomposition
Daeyu Co Ltd
Daeyu Co Ltd
Balance Sheet
Daeyu Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
5 036
|
8 262
|
16 594
|
6 872
|
45 086
|
8 883
|
17 994
|
14 724
|
16 192
|
|
| Cash |
0
|
139
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5 036
|
8 123
|
16 533
|
6 872
|
45 086
|
8 883
|
17 994
|
14 724
|
16 192
|
|
| Short-Term Investments |
7 017
|
6 044
|
27 589
|
37 956
|
15 664
|
0
|
849
|
0
|
0
|
|
| Total Receivables |
2 100
|
1 835
|
2 082
|
2 156
|
6 364
|
3 818
|
4 719
|
2 537
|
2 496
|
|
| Accounts Receivables |
2 078
|
1 805
|
2 060
|
2 151
|
1 624
|
3 703
|
4 667
|
2 529
|
2 495
|
|
| Other Receivables |
22
|
30
|
22
|
5
|
4 740
|
115
|
51
|
8
|
1
|
|
| Inventory |
6 734
|
6 117
|
7 548
|
7 510
|
8 533
|
9 633
|
11 806
|
14 213
|
11 556
|
|
| Other Current Assets |
323
|
285
|
332
|
349
|
630
|
822
|
10 734
|
867
|
486
|
|
| Total Current Assets |
21 210
|
22 542
|
54 146
|
54 843
|
76 278
|
23 156
|
46 102
|
32 342
|
30 730
|
|
| PP&E Net |
11 278
|
11 181
|
11 109
|
14 121
|
15 200
|
20 224
|
43 088
|
43 212
|
38 532
|
|
| PP&E Gross |
11 278
|
11 181
|
11 109
|
14 121
|
15 200
|
20 224
|
43 088
|
43 212
|
38 532
|
|
| Accumulated Depreciation |
1 587
|
1 768
|
1 947
|
2 145
|
2 884
|
3 053
|
2 971
|
4 859
|
6 220
|
|
| Intangible Assets |
79
|
62
|
44
|
18
|
6
|
545
|
653
|
118
|
84
|
|
| Long-Term Investments |
2 888
|
2 519
|
2 581
|
2 684
|
2 788
|
69 867
|
46 834
|
26 583
|
19 658
|
|
| Other Long-Term Assets |
71
|
46
|
46
|
685
|
95
|
612
|
5 690
|
4 541
|
5 066
|
|
| Total Assets |
35 526
N/A
|
36 351
+2%
|
67 926
+87%
|
72 351
+7%
|
94 366
+30%
|
114 405
+21%
|
142 367
+24%
|
106 797
-25%
|
94 071
-12%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
348
|
449
|
465
|
501
|
449
|
677
|
920
|
1 076
|
609
|
|
| Accrued Liabilities |
639
|
739
|
842
|
901
|
1 581
|
2 140
|
373
|
555
|
517
|
|
| Short-Term Debt |
4 317
|
217
|
234
|
142
|
0
|
15 700
|
18 300
|
17 800
|
13 300
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
367
|
11 803
|
6 989
|
7 588
|
438
|
510
|
|
| Other Current Liabilities |
1 151
|
1 312
|
909
|
1 102
|
9 427
|
4 037
|
3 491
|
1 940
|
1 992
|
|
| Total Current Liabilities |
6 455
|
2 718
|
2 451
|
3 013
|
23 260
|
29 542
|
30 672
|
21 810
|
16 928
|
|
| Long-Term Debt |
0
|
0
|
0
|
435
|
237
|
519
|
912
|
627
|
786
|
|
| Deferred Income Tax |
425
|
222
|
137
|
0
|
415
|
257
|
0
|
0
|
0
|
|
| Other Liabilities |
3 789
|
4 065
|
4 467
|
5 611
|
4 536
|
4 781
|
4 257
|
86
|
377
|
|
| Total Liabilities |
10 670
N/A
|
7 005
-34%
|
7 055
+1%
|
9 059
+28%
|
28 448
+214%
|
35 099
+23%
|
35 841
+2%
|
22 522
-37%
|
18 091
-20%
|
|
| Equity | ||||||||||
| Common Stock |
3 000
|
3 000
|
4 526
|
4 526
|
4 526
|
7 239
|
12 357
|
12 357
|
12 357
|
|
| Retained Earnings |
15 979
|
20 437
|
25 495
|
28 416
|
31 132
|
37 730
|
20 131
|
1 845
|
9 952
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69 660
|
|
| Unrealized Security Profit/Loss |
5 877
|
5 909
|
5 640
|
5 140
|
5 181
|
4 825
|
4 524
|
4 246
|
4 060
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
|
| Other Equity |
0
|
0
|
25 209
|
25 209
|
25 079
|
29 512
|
69 528
|
69 529
|
131
|
|
| Total Equity |
24 856
N/A
|
29 346
+18%
|
60 871
+107%
|
63 292
+4%
|
65 918
+4%
|
79 307
+20%
|
106 526
+34%
|
84 274
-21%
|
75 981
-10%
|
|
| Total Liabilities & Equity |
35 526
N/A
|
36 351
+2%
|
67 926
+87%
|
72 351
+7%
|
94 366
+30%
|
114 405
+21%
|
142 367
+24%
|
106 797
-25%
|
94 071
-12%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
6
|
9
|
9
|
16
|
17
|
25
|
25
|
25
|
|