Namkwang Engineering & Construction Co Ltd
KRX:001260
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Namkwang Engineering & Construction Co Ltd
KRX:001260
|
KR |
Balance Sheet
Balance Sheet Decomposition
Namkwang Engineering & Construction Co Ltd
Namkwang Engineering & Construction Co Ltd
Balance Sheet
Namkwang Engineering & Construction Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
70 860
|
80 286
|
28 270
|
82 036
|
118 145
|
101 021
|
31 878
|
113 055
|
73 464
|
86 987
|
18 731
|
15 326
|
21 172
|
27 528
|
27 132
|
30 345
|
37 806
|
41 071
|
48 319
|
63 036
|
76 484
|
44 949
|
47 423
|
75 757
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
67
|
124
|
38
|
35
|
186
|
15
|
88
|
60
|
15
|
15
|
16
|
13
|
|
| Cash Equivalents |
70 860
|
80 286
|
28 270
|
82 036
|
118 145
|
101 021
|
31 878
|
113 055
|
73 464
|
86 987
|
18 731
|
15 127
|
21 105
|
27 404
|
27 094
|
30 310
|
37 620
|
41 056
|
48 231
|
62 976
|
76 469
|
44 934
|
47 407
|
75 744
|
|
| Short-Term Investments |
8 339
|
5 015
|
18 830
|
3 706
|
5 629
|
10 068
|
5 143
|
17 999
|
2 516
|
2 516
|
16
|
57
|
2 174
|
35 875
|
4 655
|
16
|
16
|
16
|
810
|
421
|
152
|
163
|
163
|
1 666
|
|
| Total Receivables |
123 410
|
117 264
|
208 786
|
210 822
|
252 031
|
355 640
|
528 553
|
668 872
|
664 843
|
463 035
|
262 860
|
262 594
|
155 428
|
73 446
|
76 122
|
70 219
|
57 478
|
96 847
|
70 035
|
115 977
|
147 387
|
210 305
|
221 421
|
219 590
|
|
| Accounts Receivables |
15 805
|
7 027
|
9 465
|
9 457
|
12 532
|
15 711
|
11 009
|
5 556
|
230 190
|
204 566
|
196 196
|
121 254
|
74 585
|
27 900
|
51 193
|
43 703
|
41 129
|
74 946
|
41 955
|
81 541
|
105 247
|
173 364
|
157 066
|
158 789
|
|
| Other Receivables |
107 605
|
110 237
|
199 321
|
201 365
|
239 499
|
339 929
|
517 544
|
663 316
|
434 653
|
258 469
|
66 664
|
141 340
|
80 843
|
45 546
|
24 929
|
26 516
|
16 349
|
21 901
|
28 080
|
34 435
|
42 140
|
36 941
|
64 356
|
60 801
|
|
| Inventory |
36 552
|
21 596
|
13 078
|
7 458
|
20 453
|
18 269
|
74 897
|
39 849
|
21 765
|
19 322
|
11 860
|
11 922
|
10 346
|
1 277
|
718
|
127
|
127
|
127
|
127
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
13 490
|
7 266
|
6 737
|
19 103
|
47 567
|
129 667
|
240 084
|
203 218
|
101 261
|
95 045
|
72 108
|
28 818
|
19 609
|
10 497
|
4 012
|
3 316
|
3 586
|
3 833
|
8 227
|
26 399
|
39 106
|
40 989
|
68 722
|
27 236
|
|
| Total Current Assets |
252 650
|
231 427
|
275 701
|
323 126
|
443 824
|
614 665
|
880 556
|
1 042 993
|
863 848
|
666 904
|
365 574
|
318 717
|
208 728
|
148 623
|
112 638
|
104 023
|
99 013
|
141 894
|
127 518
|
205 833
|
263 129
|
296 406
|
337 730
|
324 249
|
|
| PP&E Net |
10 541
|
10 332
|
11 721
|
12 102
|
16 250
|
14 035
|
23 063
|
35 141
|
34 704
|
33 606
|
30 954
|
29 215
|
28 467
|
28 053
|
2 524
|
3 491
|
3 470
|
4 875
|
4 432
|
6 196
|
4 828
|
6 196
|
4 354
|
5 740
|
|
| PP&E Gross |
10 541
|
10 332
|
11 721
|
12 102
|
16 250
|
14 035
|
23 063
|
35 141
|
34 704
|
33 606
|
30 954
|
29 215
|
28 467
|
28 053
|
2 524
|
3 491
|
0
|
4 875
|
4 432
|
6 196
|
4 828
|
6 196
|
4 354
|
5 740
|
|
| Accumulated Depreciation |
12 005
|
12 710
|
13 238
|
14 100
|
17 502
|
20 432
|
22 818
|
26 590
|
26 454
|
27 841
|
29 189
|
21 286
|
22 655
|
23 225
|
16 196
|
16 435
|
0
|
17 380
|
12 927
|
13 841
|
7 525
|
10 906
|
6 859
|
5 998
|
|
| Intangible Assets |
94
|
175
|
704
|
511
|
2 799
|
2 296
|
1 780
|
3 783
|
12 136
|
11 754
|
10 045
|
6 838
|
5 383
|
4 350
|
1 996
|
1 790
|
1 618
|
1 573
|
1 578
|
1 573
|
1 567
|
1 562
|
1 557
|
1 557
|
|
| Note Receivable |
22 408
|
17 902
|
10 702
|
5 657
|
4 287
|
3 707
|
3 572
|
27 645
|
10 647
|
3 737
|
0
|
0
|
0
|
0
|
1 801
|
1 607
|
2 074
|
10 169
|
19 109
|
31 102
|
39 981
|
38 806
|
38 548
|
32 229
|
|
| Long-Term Investments |
29 949
|
31 421
|
34 074
|
27 972
|
25 602
|
43 881
|
121 655
|
140 128
|
98 225
|
90 583
|
13 525
|
26 146
|
23 965
|
21 836
|
38 401
|
45 738
|
32 583
|
32 828
|
35 778
|
20 167
|
20 682
|
21 064
|
21 684
|
37 725
|
|
| Other Long-Term Assets |
10 745
|
30 672
|
17 033
|
45 933
|
37 555
|
46 885
|
45 141
|
32 676
|
75 035
|
77 126
|
16 789
|
77 018
|
259 010
|
36 377
|
18 534
|
9 768
|
10 147
|
11 227
|
15 604
|
9 108
|
15 735
|
13 294
|
13 162
|
8 593
|
|
| Total Assets |
326 388
N/A
|
321 929
-1%
|
349 935
+9%
|
415 301
+19%
|
530 316
+28%
|
725 470
+37%
|
1 075 768
+48%
|
1 282 366
+19%
|
1 094 595
-15%
|
883 710
-19%
|
436 887
-51%
|
457 933
+5%
|
525 553
+15%
|
239 239
-54%
|
175 894
-26%
|
166 416
-5%
|
148 907
-11%
|
202 567
+36%
|
204 019
+1%
|
273 978
+34%
|
345 923
+26%
|
377 328
+9%
|
417 034
+11%
|
410 092
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
167 460
|
121 814
|
82 032
|
158 295
|
224 834
|
223 396
|
366 587
|
481 089
|
373 481
|
347 792
|
157 310
|
63 542
|
25 176
|
27 967
|
15 037
|
11 976
|
20 326
|
44 864
|
25 900
|
34 402
|
74 053
|
84 762
|
103 070
|
52 306
|
|
| Accrued Liabilities |
565
|
1 669
|
1 376
|
4 586
|
3 387
|
3 654
|
4 687
|
5 782
|
6 044
|
7 546
|
1 949
|
1 542
|
13 198
|
14 836
|
1 362
|
476
|
569
|
780
|
985
|
1 096
|
1 389
|
1 464
|
1 659
|
1 596
|
|
| Short-Term Debt |
4 000
|
10 005
|
37 325
|
12 137
|
10 000
|
38 900
|
108 105
|
125 612
|
98 422
|
85 348
|
35 419
|
61 981
|
76 610
|
38 401
|
9 467
|
9 467
|
9 466
|
25 466
|
9 466
|
34 466
|
25 217
|
22 217
|
29 217
|
32 946
|
|
| Current Portion of Long-Term Debt |
30 850
|
22 436
|
40 142
|
65 314
|
45 169
|
31 431
|
67 646
|
101 703
|
99 289
|
98 778
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
671
|
1 219
|
2 154
|
1 184
|
7 279
|
14 041
|
891
|
|
| Other Current Liabilities |
12 767
|
27 491
|
21 272
|
23 888
|
28 428
|
41 383
|
29 962
|
57 393
|
131 848
|
91 628
|
82 936
|
156 407
|
125 447
|
81 819
|
90 553
|
84 480
|
61 585
|
68 554
|
93 326
|
99 062
|
114 240
|
126 111
|
134 360
|
184 715
|
|
| Total Current Liabilities |
215 642
|
183 414
|
182 146
|
264 221
|
311 818
|
338 763
|
576 986
|
771 580
|
709 084
|
631 091
|
277 614
|
283 471
|
240 431
|
163 023
|
116 418
|
106 399
|
91 946
|
140 334
|
130 896
|
171 180
|
216 083
|
241 834
|
282 348
|
272 454
|
|
| Long-Term Debt |
39 520
|
34 640
|
102 733
|
52 793
|
92 953
|
192 502
|
301 913
|
210 962
|
229 566
|
244 033
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 211
|
911
|
6 359
|
15 078
|
9 980
|
557
|
1 110
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 494
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
248
|
248
|
248
|
164
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
22 483
|
27 481
|
18 095
|
15 860
|
10 546
|
11 835
|
12 781
|
13 096
|
60 519
|
74 278
|
112 338
|
146 344
|
351 041
|
36 776
|
18 824
|
16 707
|
7 848
|
8 149
|
5 910
|
8 694
|
7 761
|
12 482
|
14 444
|
11 551
|
|
| Total Liabilities |
277 645
N/A
|
245 535
-12%
|
302 974
+23%
|
332 874
+10%
|
415 317
+25%
|
543 100
+31%
|
891 680
+64%
|
997 132
+12%
|
999 417
+0%
|
949 651
-5%
|
390 201
-59%
|
429 979
+10%
|
591 636
+38%
|
199 799
-66%
|
135 242
-32%
|
123 106
-9%
|
99 794
-19%
|
149 694
+50%
|
137 717
-8%
|
186 233
+35%
|
238 921
+28%
|
264 296
+11%
|
297 350
+13%
|
285 115
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
127 085
|
127 085
|
42 362
|
83 112
|
87 967
|
110 000
|
110 000
|
170 001
|
173 059
|
173 059
|
281 579
|
38 615
|
41 357
|
48 982
|
48 982
|
49 096
|
49 137
|
49 143
|
49 145
|
49 145
|
49 145
|
49 163
|
49 163
|
49 163
|
|
| Retained Earnings |
77 741
|
50 510
|
32 922
|
27 157
|
10 429
|
20 727
|
13 571
|
4 031
|
180 125
|
338 334
|
635 713
|
677 218
|
783 131
|
859 552
|
861 064
|
8 431
|
15 740
|
19 604
|
32 849
|
54 529
|
73 861
|
79 850
|
86 049
|
91 342
|
|
| Additional Paid In Capital |
0
|
0
|
38 178
|
38 178
|
38 540
|
48 055
|
48 057
|
102 045
|
102 885
|
102 885
|
387 535
|
657 725
|
676 930
|
888 950
|
888 950
|
21 419
|
21 419
|
21 419
|
21 419
|
21 419
|
21 419
|
21 419
|
21 419
|
21 419
|
|
| Unrealized Security Profit/Loss |
1
|
418
|
52
|
90
|
7
|
3 588
|
12 612
|
9 896
|
841
|
3 129
|
228
|
158
|
217
|
217
|
830
|
1 008
|
666
|
660
|
615
|
615
|
615
|
615
|
615
|
615
|
|
| Treasury Stock |
0
|
0
|
0
|
10 462
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
1 351
|
1 457
|
36
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
|
| Other Equity |
600
|
600
|
604
|
1 154
|
1 072
|
0
|
153
|
739
|
1 481
|
6 679
|
13 079
|
10 026
|
1
|
39 122
|
36 877
|
36 474
|
36 348
|
36 464
|
36 327
|
36 563
|
36 639
|
36 616
|
36 163
|
36 163
|
|
| Total Equity |
48 743
N/A
|
76 393
+57%
|
46 961
-39%
|
82 426
+76%
|
114 999
+40%
|
182 369
+59%
|
184 087
+1%
|
285 234
+55%
|
95 179
-67%
|
65 940
N/A
|
46 686
N/A
|
27 954
-40%
|
66 083
N/A
|
39 441
N/A
|
40 652
+3%
|
43 310
+7%
|
49 113
+13%
|
52 873
+8%
|
66 302
+25%
|
87 745
+32%
|
107 002
+22%
|
113 032
+6%
|
119 684
+6%
|
124 977
+4%
|
|
| Total Liabilities & Equity |
326 388
N/A
|
321 929
-1%
|
349 935
+9%
|
415 301
+19%
|
530 316
+28%
|
725 470
+37%
|
1 075 768
+48%
|
1 282 366
+19%
|
1 094 595
-15%
|
883 710
-19%
|
436 887
-51%
|
457 933
+5%
|
525 553
+15%
|
239 239
-54%
|
175 894
-26%
|
166 416
-5%
|
148 907
-11%
|
202 567
+36%
|
204 019
+1%
|
273 978
+34%
|
345 923
+26%
|
377 328
+9%
|
417 034
+11%
|
410 092
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Preferred Shares Outstanding |
6
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|