Senko Co Ltd
KOSDAQ:347000
Balance Sheet
Balance Sheet Decomposition
Senko Co Ltd
Senko Co Ltd
Balance Sheet
Senko Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
3 419
|
4 115
|
5 430
|
28 142
|
20 904
|
7 942
|
11 794
|
|
| Cash Equivalents |
3 419
|
4 115
|
5 430
|
28 142
|
20 904
|
7 942
|
11 794
|
|
| Short-Term Investments |
149
|
369
|
7 844
|
3 103
|
3 390
|
0
|
0
|
|
| Total Receivables |
2 428
|
4 407
|
4 744
|
6 182
|
8 409
|
6 518
|
5 810
|
|
| Accounts Receivables |
2 274
|
4 381
|
4 694
|
5 788
|
8 239
|
6 444
|
5 348
|
|
| Other Receivables |
154
|
26
|
50
|
393
|
170
|
75
|
462
|
|
| Inventory |
3 522
|
3 593
|
5 682
|
9 438
|
10 002
|
11 435
|
11 749
|
|
| Other Current Assets |
59
|
143
|
347
|
727
|
950
|
5 596
|
3 205
|
|
| Total Current Assets |
9 577
|
12 627
|
24 046
|
47 591
|
43 656
|
31 491
|
32 558
|
|
| PP&E Net |
5 392
|
5 379
|
13 072
|
16 882
|
27 220
|
31 249
|
24 176
|
|
| PP&E Gross |
5 392
|
5 379
|
13 072
|
16 882
|
27 220
|
31 249
|
24 176
|
|
| Accumulated Depreciation |
2 212
|
2 746
|
2 624
|
3 542
|
4 064
|
4 374
|
4 534
|
|
| Intangible Assets |
82
|
87
|
67
|
1 013
|
827
|
438
|
268
|
|
| Goodwill |
0
|
0
|
0
|
3 929
|
3 929
|
2 044
|
2 044
|
|
| Note Receivable |
134
|
183
|
188
|
378
|
384
|
457
|
407
|
|
| Long-Term Investments |
171
|
205
|
211
|
1 895
|
25
|
2 871
|
6 458
|
|
| Other Long-Term Assets |
1 083
|
1 121
|
1 285
|
1 611
|
743
|
1 075
|
1 104
|
|
| Other Assets |
0
|
0
|
0
|
3 929
|
3 929
|
2 044
|
2 044
|
|
| Total Assets |
16 438
N/A
|
19 602
+19%
|
38 870
+98%
|
73 299
+89%
|
76 784
+5%
|
69 625
-9%
|
67 017
-4%
|
|
| Liabilities | ||||||||
| Accounts Payable |
806
|
817
|
1 026
|
1 137
|
1 450
|
757
|
681
|
|
| Accrued Liabilities |
303
|
501
|
539
|
926
|
891
|
890
|
763
|
|
| Short-Term Debt |
500
|
1 000
|
300
|
0
|
0
|
3 000
|
3 000
|
|
| Current Portion of Long-Term Debt |
7 594
|
144
|
100
|
1 349
|
22 819
|
13 143
|
11 802
|
|
| Other Current Liabilities |
8 344
|
1 853
|
1 664
|
2 269
|
3 650
|
5 972
|
3 926
|
|
| Total Current Liabilities |
17 547
|
4 315
|
3 630
|
5 682
|
28 809
|
23 762
|
20 172
|
|
| Long-Term Debt |
161
|
155
|
1 099
|
21 145
|
507
|
111
|
99
|
|
| Minority Interest |
0
|
0
|
0
|
840
|
634
|
670
|
386
|
|
| Other Liabilities |
2 591
|
2 660
|
3 142
|
4 273
|
3 891
|
3 723
|
4 212
|
|
| Total Liabilities |
20 299
N/A
|
7 130
-65%
|
7 871
+10%
|
31 940
+306%
|
33 841
+6%
|
28 266
-16%
|
24 869
-12%
|
|
| Equity | ||||||||
| Common Stock |
394
|
3 199
|
3 885
|
4 126
|
4 126
|
16 502
|
16 502
|
|
| Retained Earnings |
4 680
|
6 983
|
5 859
|
3 060
|
1 477
|
8 330
|
10 808
|
|
| Additional Paid In Capital |
426
|
16 256
|
32 972
|
40 294
|
40 294
|
16 526
|
16 526
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1 688
|
|
| Total Equity |
3 861
N/A
|
12 472
N/A
|
30 998
+149%
|
41 360
+33%
|
42 942
+4%
|
41 358
-4%
|
42 148
+2%
|
|
| Total Liabilities & Equity |
16 438
N/A
|
19 602
+19%
|
38 870
+98%
|
73 299
+89%
|
76 784
+5%
|
69 625
-9%
|
67 017
-4%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
33
|
33
|
33
|
32
|
|