Daebo Magnetic Co Ltd
KOSDAQ:290670
Balance Sheet
Balance Sheet Decomposition
Daebo Magnetic Co Ltd
Daebo Magnetic Co Ltd
Balance Sheet
Daebo Magnetic Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
364
|
1 567
|
1 498
|
1 837
|
23 649
|
8 784
|
37 364
|
9 679
|
2 625
|
|
| Cash |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
362
|
1 567
|
1 498
|
1 837
|
23 649
|
8 784
|
37 364
|
9 679
|
2 625
|
|
| Short-Term Investments |
0
|
3 107
|
22 006
|
43 447
|
10 000
|
15 000
|
0
|
0
|
51
|
|
| Total Receivables |
896
|
1 583
|
5 048
|
3 628
|
2 849
|
4 563
|
15 463
|
4 352
|
1 591
|
|
| Accounts Receivables |
896
|
1 553
|
4 837
|
3 355
|
2 358
|
3 370
|
15 238
|
3 341
|
1 064
|
|
| Other Receivables |
0
|
30
|
211
|
273
|
491
|
1 193
|
225
|
1 011
|
527
|
|
| Inventory |
852
|
2 075
|
4 940
|
4 663
|
5 651
|
12 489
|
15 304
|
34 726
|
32 909
|
|
| Other Current Assets |
96
|
9
|
0
|
59
|
209
|
280
|
394
|
550
|
641
|
|
| Total Current Assets |
2 208
|
8 340
|
33 493
|
53 634
|
42 357
|
41 116
|
68 526
|
49 308
|
37 816
|
|
| PP&E Net |
1 977
|
2 957
|
3 434
|
6 859
|
19 041
|
25 077
|
27 775
|
43 474
|
41 260
|
|
| PP&E Gross |
1 977
|
2 957
|
3 434
|
6 859
|
19 041
|
25 077
|
27 775
|
0
|
41 260
|
|
| Accumulated Depreciation |
572
|
582
|
710
|
924
|
1 437
|
2 594
|
4 718
|
0
|
18 010
|
|
| Intangible Assets |
28
|
31
|
31
|
1 511
|
1 511
|
1 510
|
2 429
|
2 403
|
2 093
|
|
| Long-Term Investments |
20
|
20
|
0
|
112
|
21
|
21
|
21
|
21
|
19
|
|
| Other Long-Term Assets |
34
|
54
|
116
|
99
|
1 731
|
1 506
|
2 202
|
2 916
|
887
|
|
| Total Assets |
4 267
N/A
|
11 402
+167%
|
37 073
+225%
|
62 215
+68%
|
64 661
+4%
|
69 231
+7%
|
100 953
+46%
|
98 122
-3%
|
82 076
-16%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
324
|
647
|
1 395
|
441
|
1 233
|
4 365
|
2 491
|
6 494
|
2 893
|
|
| Accrued Liabilities |
98
|
163
|
199
|
235
|
261
|
744
|
865
|
590
|
716
|
|
| Short-Term Debt |
60
|
490
|
0
|
200
|
200
|
0
|
5 000
|
6 000
|
4 000
|
|
| Current Portion of Long-Term Debt |
100
|
0
|
0
|
4
|
12 716
|
82
|
191
|
283
|
53
|
|
| Other Current Liabilities |
890
|
2 279
|
5 193
|
3 441
|
5 798
|
4 656
|
10 734
|
12 178
|
18 896
|
|
| Total Current Liabilities |
1 472
|
3 580
|
6 786
|
4 321
|
20 208
|
9 847
|
19 282
|
25 544
|
26 558
|
|
| Long-Term Debt |
0
|
200
|
0
|
20 363
|
0
|
283
|
1 555
|
1 095
|
8
|
|
| Deferred Income Tax |
334
|
276
|
229
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3
|
127
|
349
|
2 376
|
831
|
466
|
468
|
1 785
|
2 708
|
|
| Total Liabilities |
1 808
N/A
|
4 183
+131%
|
7 364
+76%
|
27 060
+267%
|
21 039
-22%
|
10 597
-50%
|
21 305
+101%
|
28 424
+33%
|
29 274
+3%
|
|
| Equity | ||||||||||
| Common Stock |
300
|
314
|
1 616
|
3 227
|
3 560
|
3 912
|
3 912
|
3 929
|
3 929
|
|
| Retained Earnings |
961
|
4 722
|
8 127
|
11 952
|
10 789
|
15 838
|
37 726
|
29 528
|
13 771
|
|
| Additional Paid In Capital |
0
|
991
|
18 945
|
20 422
|
34 144
|
45 937
|
45 937
|
46 812
|
47 986
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1 192
|
1 192
|
812
|
794
|
466
|
626
|
1 059
|
|
| Treasury Stock |
0
|
0
|
0
|
1 422
|
5 682
|
10 485
|
11 547
|
11 547
|
11 547
|
|
| Other Equity |
1 197
|
1 192
|
170
|
215
|
0
|
2 638
|
3 155
|
1 603
|
278
|
|
| Total Equity |
2 459
N/A
|
7 219
+194%
|
29 710
+312%
|
35 155
+18%
|
43 622
+24%
|
58 635
+34%
|
79 649
+36%
|
69 698
-12%
|
52 801
-24%
|
|
| Total Liabilities & Equity |
4 267
N/A
|
11 402
+167%
|
37 073
+225%
|
62 215
+68%
|
64 661
+4%
|
69 231
+7%
|
100 953
+46%
|
98 122
-3%
|
82 076
-16%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
6
|
7
|
8
|
7
|
7
|
7
|
|