Daemo Engineering Co Ltd
KOSDAQ:317850
Balance Sheet
Balance Sheet Decomposition
Daemo Engineering Co Ltd
Daemo Engineering Co Ltd
Balance Sheet
Daemo Engineering Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
8 938
|
6 813
|
3 099
|
3 038
|
5 001
|
3 868
|
3 763
|
3 075
|
|
| Cash |
8
|
5
|
0
|
0
|
1
|
4
|
2
|
20
|
|
| Cash Equivalents |
8 930
|
6 808
|
3 099
|
3 038
|
5 001
|
3 864
|
3 761
|
3 055
|
|
| Short-Term Investments |
6 440
|
4 680
|
7 514
|
11 967
|
14 210
|
5 180
|
3 528
|
2 000
|
|
| Total Receivables |
9 209
|
7 414
|
7 544
|
7 386
|
8 300
|
8 831
|
8 077
|
8 768
|
|
| Accounts Receivables |
8 353
|
6 656
|
7 437
|
7 365
|
7 677
|
8 226
|
7 461
|
8 290
|
|
| Other Receivables |
856
|
758
|
107
|
21
|
623
|
605
|
616
|
478
|
|
| Inventory |
9 242
|
11 575
|
12 596
|
10 406
|
13 390
|
15 547
|
12 971
|
13 326
|
|
| Other Current Assets |
368
|
357
|
245
|
2 441
|
196
|
112
|
116
|
118
|
|
| Total Current Assets |
34 196
|
30 840
|
30 998
|
35 238
|
41 098
|
33 538
|
28 455
|
27 287
|
|
| PP&E Net |
18 578
|
21 538
|
38 541
|
36 472
|
35 505
|
34 330
|
33 157
|
31 913
|
|
| PP&E Gross |
18 578
|
21 538
|
0
|
0
|
35 505
|
34 330
|
33 157
|
31 913
|
|
| Accumulated Depreciation |
3 104
|
3 566
|
0
|
0
|
5 898
|
7 290
|
8 705
|
10 167
|
|
| Intangible Assets |
517
|
438
|
408
|
316
|
284
|
242
|
235
|
164
|
|
| Note Receivable |
35
|
60
|
0
|
0
|
26
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 960
|
5 474
|
5 148
|
2 654
|
1 724
|
4
|
4
|
110
|
|
| Other Long-Term Assets |
966
|
701
|
548
|
1 410
|
1 317
|
1 506
|
1 294
|
2 032
|
|
| Total Assets |
58 252
N/A
|
59 050
+1%
|
75 643
+28%
|
76 089
+1%
|
79 954
+5%
|
69 621
-13%
|
63 144
-9%
|
61 506
-3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
8 156
|
8 583
|
7 102
|
6 866
|
8 576
|
7 426
|
4 064
|
3 559
|
|
| Accrued Liabilities |
300
|
323
|
0
|
0
|
531
|
632
|
486
|
580
|
|
| Short-Term Debt |
7 455
|
5 051
|
6 663
|
3 368
|
745
|
726
|
723
|
3 805
|
|
| Current Portion of Long-Term Debt |
2 322
|
2 322
|
1 513
|
1 343
|
3 011
|
2 097
|
2 219
|
1 526
|
|
| Other Current Liabilities |
2 393
|
1 659
|
818
|
891
|
2 132
|
1 309
|
1 319
|
1 454
|
|
| Total Current Liabilities |
20 625
|
17 938
|
16 096
|
12 468
|
14 995
|
12 190
|
8 811
|
10 924
|
|
| Long-Term Debt |
4 737
|
6 603
|
15 647
|
19 974
|
16 746
|
9 579
|
7 661
|
3 914
|
|
| Other Liabilities |
1 140
|
866
|
502
|
315
|
440
|
293
|
325
|
209
|
|
| Total Liabilities |
26 503
N/A
|
25 408
-4%
|
32 245
+27%
|
32 756
+2%
|
32 180
-2%
|
22 062
-31%
|
16 797
-24%
|
15 046
-10%
|
|
| Equity | |||||||||
| Common Stock |
2 187
|
3 280
|
4 162
|
4 162
|
4 162
|
4 162
|
4 162
|
4 162
|
|
| Retained Earnings |
27 411
|
29 325
|
30 181
|
30 107
|
34 419
|
34 091
|
32 735
|
32 592
|
|
| Additional Paid In Capital |
2 006
|
906
|
8 909
|
8 909
|
8 909
|
8 909
|
8 909
|
8 909
|
|
| Other Equity |
145
|
132
|
146
|
154
|
284
|
397
|
541
|
796
|
|
| Total Equity |
31 749
N/A
|
33 643
+6%
|
43 398
+29%
|
43 333
0%
|
47 774
+10%
|
47 559
0%
|
46 348
-3%
|
46 459
+0%
|
|
| Total Liabilities & Equity |
58 252
N/A
|
59 050
+1%
|
75 643
+28%
|
76 089
+1%
|
79 954
+5%
|
69 621
-13%
|
63 144
-9%
|
61 506
-3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
|