Samkee Energy Solutions Co Ltd
KOSDAQ:419050
Balance Sheet
Balance Sheet Decomposition
Samkee Energy Solutions Co Ltd
Samkee Energy Solutions Co Ltd
Balance Sheet
Samkee Energy Solutions Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
1 637
|
2 974
|
823
|
40 463
|
23 568
|
|
| Cash Equivalents |
1 637
|
2 974
|
823
|
40 463
|
23 568
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
13 882
|
31 029
|
34 653
|
36 124
|
37 337
|
|
| Accounts Receivables |
13 882
|
30 874
|
34 232
|
35 693
|
35 625
|
|
| Other Receivables |
0
|
155
|
421
|
432
|
1 712
|
|
| Inventory |
3 382
|
4 949
|
19 147
|
13 013
|
19 912
|
|
| Other Current Assets |
2 720
|
1 553
|
2 271
|
20 583
|
7 349
|
|
| Total Current Assets |
21 622
|
40 504
|
56 894
|
110 183
|
88 166
|
|
| PP&E Net |
12 431
|
25 215
|
28 017
|
141 894
|
189 881
|
|
| PP&E Gross |
12 431
|
25 215
|
28 017
|
141 894
|
189 881
|
|
| Accumulated Depreciation |
1
|
19
|
58
|
137
|
188
|
|
| Long-Term Investments |
0
|
7 620
|
6 480
|
7 431
|
7 860
|
|
| Other Long-Term Assets |
1 921
|
906
|
1 201
|
1 331
|
2 230
|
|
| Total Assets |
35 974
N/A
|
74 246
+106%
|
92 592
+25%
|
260 839
+182%
|
288 138
+10%
|
|
| Liabilities | ||||||
| Accounts Payable |
5 820
|
5 047
|
10 881
|
6 008
|
5 298
|
|
| Accrued Liabilities |
3
|
42
|
86
|
778
|
1 999
|
|
| Short-Term Debt |
0
|
2 000
|
7 000
|
20 000
|
26 400
|
|
| Current Portion of Long-Term Debt |
7
|
1 733
|
9 859
|
22 235
|
26 166
|
|
| Other Current Liabilities |
2 016
|
5 685
|
3 673
|
33 435
|
26 253
|
|
| Total Current Liabilities |
7 846
|
14 506
|
31 498
|
82 456
|
86 116
|
|
| Long-Term Debt |
4 511
|
22 843
|
15 655
|
74 051
|
92 971
|
|
| Deferred Income Tax |
0
|
0
|
0
|
328
|
2 915
|
|
| Minority Interest |
0
|
0
|
0
|
30 254
|
30 406
|
|
| Other Liabilities |
10 601
|
950
|
1 502
|
1 592
|
1 894
|
|
| Total Liabilities |
22 958
N/A
|
38 300
+67%
|
48 656
+27%
|
188 682
+288%
|
214 301
+14%
|
|
| Equity | ||||||
| Common Stock |
1 000
|
1 208
|
1 208
|
5 720
|
5 720
|
|
| Retained Earnings |
603
|
354
|
8 343
|
13 289
|
12 668
|
|
| Additional Paid In Capital |
11 412
|
34 385
|
34 385
|
53 571
|
53 571
|
|
| Other Equity |
0
|
0
|
0
|
422
|
1 878
|
|
| Total Equity |
13 016
N/A
|
35 946
+176%
|
43 936
+22%
|
72 158
+64%
|
73 837
+2%
|
|
| Total Liabilities & Equity |
35 974
N/A
|
74 246
+106%
|
92 592
+25%
|
260 839
+182%
|
288 138
+10%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
57
|
57
|
48
|
57
|
57
|
|