SeA Mechanics Co Ltd
KOSDAQ:396300
Balance Sheet
Balance Sheet Decomposition
SeA Mechanics Co Ltd
SeA Mechanics Co Ltd
Balance Sheet
SeA Mechanics Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2 489
|
11 235
|
3 787
|
10 443
|
20 927
|
13 326
|
30 834
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Cash Equivalents |
2 489
|
11 235
|
3 787
|
10 443
|
20 927
|
13 324
|
30 833
|
|
| Short-Term Investments |
6 056
|
4 700
|
8 430
|
0
|
0
|
4 000
|
8 000
|
|
| Total Receivables |
16 213
|
10 072
|
12 222
|
8 865
|
9 579
|
8 475
|
11 648
|
|
| Accounts Receivables |
16 213
|
9 025
|
11 026
|
8 809
|
9 383
|
8 414
|
11 621
|
|
| Other Receivables |
0
|
1 048
|
1 196
|
57
|
196
|
61
|
27
|
|
| Inventory |
3 833
|
3 882
|
3 855
|
5 085
|
4 278
|
6 590
|
6 153
|
|
| Other Current Assets |
259
|
2 104
|
2 167
|
1 633
|
2 956
|
3 607
|
4 714
|
|
| Total Current Assets |
28 849
|
31 993
|
30 461
|
26 026
|
37 739
|
35 998
|
61 349
|
|
| PP&E Net |
15 339
|
15 647
|
16 545
|
25 381
|
37 618
|
57 541
|
59 597
|
|
| PP&E Gross |
0
|
15 647
|
16 545
|
25 381
|
37 618
|
57 541
|
59 597
|
|
| Accumulated Depreciation |
0
|
17 517
|
17 980
|
19 791
|
22 212
|
25 884
|
30 999
|
|
| Intangible Assets |
145
|
243
|
229
|
477
|
387
|
1 606
|
1 503
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
258
|
|
| Long-Term Investments |
564
|
489
|
0
|
505
|
499
|
991
|
2 668
|
|
| Other Long-Term Assets |
0
|
10
|
133
|
1 329
|
2 724
|
5 842
|
6 574
|
|
| Total Assets |
44 898
N/A
|
48 382
+8%
|
47 368
-2%
|
53 719
+13%
|
78 967
+47%
|
101 977
+29%
|
131 950
+29%
|
|
| Liabilities | ||||||||
| Accounts Payable |
7 036
|
5 819
|
7 365
|
6 961
|
6 824
|
7 690
|
6 043
|
|
| Accrued Liabilities |
0
|
1 142
|
1 613
|
1 639
|
1 338
|
1 448
|
2 218
|
|
| Short-Term Debt |
6 600
|
7 200
|
0
|
0
|
584
|
18 075
|
46 430
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
62
|
|
| Other Current Liabilities |
5 653
|
4 032
|
4 565
|
4 477
|
5 717
|
3 748
|
5 158
|
|
| Total Current Liabilities |
19 289
|
18 194
|
13 543
|
13 077
|
14 463
|
30 960
|
59 912
|
|
| Long-Term Debt |
0
|
0
|
0
|
470
|
299
|
62
|
0
|
|
| Deferred Income Tax |
0
|
589
|
5
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
380
|
382
|
348
|
450
|
455
|
670
|
362
|
|
| Total Liabilities |
19 669
N/A
|
19 165
-3%
|
13 897
-27%
|
13 996
+1%
|
15 217
+9%
|
31 693
+108%
|
60 273
+90%
|
|
| Equity | ||||||||
| Common Stock |
624
|
624
|
624
|
2 184
|
2 649
|
2 649
|
2 649
|
|
| Retained Earnings |
23 645
|
27 635
|
31 889
|
38 090
|
41 916
|
48 228
|
50 646
|
|
| Additional Paid In Capital |
1 691
|
1 691
|
1 691
|
131
|
19 597
|
19 597
|
19 597
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 026
|
|
| Other Equity |
733
|
733
|
733
|
683
|
411
|
189
|
189
|
|
| Total Equity |
25 228
N/A
|
29 217
+16%
|
33 472
+15%
|
39 722
+19%
|
63 751
+60%
|
70 284
+10%
|
71 677
+2%
|
|
| Total Liabilities & Equity |
44 898
N/A
|
48 382
+8%
|
47 368
-2%
|
53 719
+13%
|
78 967
+47%
|
101 977
+29%
|
131 950
+29%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
26
|
26
|
26
|
22
|
26
|
26
|
26
|
|