SuNam Co Ltd
KOSDAQ:294630
Balance Sheet
Balance Sheet Decomposition
SuNam Co Ltd
SuNam Co Ltd
Balance Sheet
SuNam Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 642
|
2 210
|
1 835
|
912
|
6 256
|
1 238
|
2 292
|
158
|
|
| Cash |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 642
|
2 210
|
1 835
|
911
|
6 255
|
1 238
|
2 291
|
158
|
|
| Short-Term Investments |
1
|
0
|
0
|
3 484
|
1 997
|
2 722
|
0
|
0
|
|
| Total Receivables |
472
|
1 278
|
430
|
119
|
1 033
|
1 610
|
1 781
|
421
|
|
| Accounts Receivables |
425
|
1 261
|
411
|
75
|
81
|
814
|
1 290
|
60
|
|
| Other Receivables |
47
|
17
|
19
|
44
|
953
|
797
|
491
|
361
|
|
| Inventory |
708
|
1 790
|
2 251
|
2 378
|
3 149
|
3 194
|
2 926
|
2 817
|
|
| Other Current Assets |
310
|
325
|
58
|
54
|
1 049
|
298
|
267
|
188
|
|
| Total Current Assets |
3 134
|
5 604
|
4 575
|
6 946
|
13 484
|
9 062
|
7 266
|
3 585
|
|
| PP&E Net |
4 769
|
4 506
|
5 469
|
6 272
|
6 071
|
6 650
|
7 783
|
8 185
|
|
| PP&E Gross |
4 769
|
4 506
|
5 469
|
6 272
|
6 071
|
6 650
|
0
|
0
|
|
| Accumulated Depreciation |
5 796
|
5 952
|
6 259
|
6 640
|
7 156
|
7 599
|
0
|
0
|
|
| Intangible Assets |
309
|
370
|
342
|
311
|
244
|
239
|
193
|
143
|
|
| Note Receivable |
0
|
44
|
27
|
14
|
3
|
0
|
0
|
25
|
|
| Long-Term Investments |
30
|
0
|
0
|
2 400
|
1 766
|
1 616
|
100
|
0
|
|
| Other Long-Term Assets |
259
|
149
|
113
|
95
|
98
|
96
|
91
|
115
|
|
| Total Assets |
8 500
N/A
|
10 673
+26%
|
10 526
-1%
|
16 038
+52%
|
21 664
+35%
|
17 663
-18%
|
15 434
-13%
|
12 053
-22%
|
|
| Liabilities | |||||||||
| Accounts Payable |
241
|
305
|
394
|
0
|
355
|
349
|
854
|
468
|
|
| Accrued Liabilities |
262
|
294
|
337
|
321
|
301
|
245
|
296
|
308
|
|
| Short-Term Debt |
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 800
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
62
|
44
|
3 332
|
3 739
|
853
|
105
|
|
| Other Current Liabilities |
522
|
203
|
516
|
178
|
5 682
|
3 461
|
418
|
318
|
|
| Total Current Liabilities |
2 025
|
1 803
|
2 308
|
1 543
|
10 671
|
8 793
|
3 420
|
2 998
|
|
| Long-Term Debt |
0
|
0
|
687
|
851
|
46
|
58
|
28
|
80
|
|
| Deferred Income Tax |
138
|
138
|
138
|
138
|
174
|
166
|
166
|
166
|
|
| Other Liabilities |
1 419
|
1 601
|
1 414
|
1 414
|
904
|
741
|
805
|
951
|
|
| Total Liabilities |
3 581
N/A
|
3 541
-1%
|
4 546
+28%
|
3 945
-13%
|
11 795
+199%
|
9 758
-17%
|
4 420
-55%
|
4 195
-5%
|
|
| Equity | |||||||||
| Common Stock |
6 880
|
7 780
|
8 380
|
10 183
|
10 695
|
10 695
|
11 769
|
11 990
|
|
| Retained Earnings |
41 112
|
42 576
|
46 828
|
51 377
|
55 213
|
57 186
|
68 550
|
72 463
|
|
| Additional Paid In Capital |
38 642
|
41 418
|
43 749
|
52 608
|
53 535
|
53 535
|
66 780
|
67 134
|
|
| Unrealized Security Profit/Loss |
488
|
488
|
488
|
488
|
618
|
627
|
627
|
627
|
|
| Other Equity |
20
|
20
|
190
|
190
|
233
|
233
|
388
|
570
|
|
| Total Equity |
4 919
N/A
|
7 131
+45%
|
5 980
-16%
|
12 092
+102%
|
9 869
-18%
|
7 904
-20%
|
11 014
+39%
|
7 858
-29%
|
|
| Total Liabilities & Equity |
8 500
N/A
|
10 673
+26%
|
10 526
-1%
|
16 038
+52%
|
21 664
+35%
|
17 663
-18%
|
15 434
-13%
|
12 053
-22%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
14
|
16
|
17
|
20
|
21
|
21
|
24
|
24
|
|