Samwha Capacitor Co Ltd
KRX:001820
Balance Sheet
Balance Sheet Decomposition
Samwha Capacitor Co Ltd
Current Assets | 192.2B |
Cash & Short-Term Investments | 66.5B |
Receivables | 77.4B |
Other Current Assets | 48.3B |
Non-Current Assets | 129B |
Long-Term Investments | 24.1B |
PP&E | 101.4B |
Intangibles | 839.4m |
Other Non-Current Assets | 2.8B |
Current Liabilities | 64B |
Accounts Payable | 40.5B |
Accrued Liabilities | 2.7B |
Other Current Liabilities | 20.8B |
Non-Current Liabilities | 9.7B |
Long-Term Debt | 3.5B |
Other Non-Current Liabilities | 6.2B |
Balance Sheet
Samwha Capacitor Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 440
|
3 815
|
6 030
|
9 557
|
24 394
|
19 072
|
35 841
|
44 198
|
57 272
|
36 789
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
21
|
25
|
21
|
|
Cash Equivalents |
5 440
|
3 815
|
6 030
|
9 557
|
24 394
|
19 072
|
35 819
|
44 177
|
57 247
|
36 769
|
|
Short-Term Investments |
2
|
3
|
38
|
4
|
14 076
|
1 858
|
5 770
|
8 786
|
11 242
|
30 962
|
|
Total Receivables |
29 684
|
33 767
|
43 009
|
48 275
|
69 292
|
52 511
|
51 137
|
52 933
|
55 381
|
64 964
|
|
Accounts Receivables |
29 576
|
33 209
|
41 415
|
45 346
|
68 875
|
51 838
|
50 503
|
52 423
|
54 768
|
63 242
|
|
Other Receivables |
108
|
558
|
1 594
|
2 929
|
417
|
673
|
634
|
510
|
613
|
1 722
|
|
Inventory |
13 735
|
16 499
|
18 142
|
21 567
|
29 308
|
23 078
|
25 202
|
40 288
|
33 971
|
36 506
|
|
Other Current Assets |
1 028
|
1 321
|
2 186
|
1 301
|
1 905
|
4 887
|
2 091
|
1 645
|
4 292
|
7 756
|
|
Total Current Assets |
49 889
|
55 405
|
69 405
|
80 704
|
138 974
|
101 407
|
120 041
|
147 851
|
162 158
|
176 977
|
|
PP&E Net |
48 553
|
42 786
|
39 054
|
43 876
|
64 853
|
99 215
|
95 791
|
98 566
|
102 840
|
104 435
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
95 791
|
98 566
|
102 840
|
104 435
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
123 211
|
139 132
|
151 421
|
155 512
|
|
Intangible Assets |
157
|
212
|
292
|
431
|
329
|
276
|
296
|
940
|
848
|
867
|
|
Note Receivable |
1 170
|
2 172
|
2 117
|
2 176
|
2 151
|
2 148
|
955
|
680
|
664
|
639
|
|
Long-Term Investments |
5 588
|
8 445
|
8 698
|
10 467
|
13 674
|
11 715
|
15 472
|
19 073
|
14 624
|
21 960
|
|
Other Long-Term Assets |
3 488
|
3 925
|
2 122
|
61
|
65
|
73
|
2 414
|
2 188
|
6 321
|
3 153
|
|
Total Assets |
108 844
N/A
|
112 945
+4%
|
121 688
+8%
|
137 716
+13%
|
220 047
+60%
|
214 834
-2%
|
234 968
+9%
|
269 299
+15%
|
287 454
+7%
|
308 031
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
15 899
|
21 179
|
22 895
|
29 816
|
30 930
|
23 305
|
24 506
|
24 393
|
25 933
|
31 783
|
|
Accrued Liabilities |
1 979
|
2 004
|
777
|
1 857
|
1 359
|
3 463
|
2 593
|
2 330
|
2 386
|
2 620
|
|
Short-Term Debt |
29 305
|
27 265
|
30 157
|
18 605
|
19 023
|
9 774
|
12 466
|
11 183
|
6 316
|
4 103
|
|
Current Portion of Long-Term Debt |
1 500
|
1 125
|
500
|
779
|
725
|
630
|
851
|
749
|
750
|
737
|
|
Other Current Liabilities |
3 788
|
3 272
|
4 403
|
9 302
|
33 267
|
16 233
|
7 447
|
14 002
|
18 170
|
15 437
|
|
Total Current Liabilities |
52 471
|
54 845
|
58 732
|
60 359
|
85 303
|
53 405
|
47 863
|
52 658
|
53 556
|
54 679
|
|
Long-Term Debt |
1 000
|
875
|
417
|
1 088
|
362
|
105
|
4 619
|
4 349
|
4 084
|
3 961
|
|
Deferred Income Tax |
0
|
0
|
0
|
250
|
2 726
|
3 970
|
4 478
|
5 993
|
2 528
|
3 169
|
|
Minority Interest |
1 293
|
786
|
801
|
864
|
941
|
1 105
|
1 131
|
1 276
|
1 460
|
1 697
|
|
Other Liabilities |
9 383
|
9 971
|
9 171
|
7 015
|
4 285
|
3 458
|
3 185
|
3 357
|
1 854
|
998
|
|
Total Liabilities |
64 147
N/A
|
66 478
+4%
|
69 121
+4%
|
69 575
+1%
|
93 617
+35%
|
62 043
-34%
|
61 276
-1%
|
67 633
+10%
|
63 481
-6%
|
64 504
+2%
|
|
Equity | |||||||||||
Common Stock |
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
10 395
|
|
Retained Earnings |
22 516
|
23 396
|
29 186
|
43 308
|
102 657
|
130 927
|
149 125
|
174 708
|
202 437
|
218 266
|
|
Additional Paid In Capital |
4 383
|
4 514
|
4 514
|
4 514
|
4 514
|
4 514
|
4 514
|
4 514
|
4 514
|
4 514
|
|
Unrealized Security Profit/Loss |
8 788
|
9 546
|
9 857
|
11 308
|
10 248
|
8 338
|
11 042
|
13 433
|
8 011
|
11 737
|
|
Treasury Stock |
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
44 697
N/A
|
46 468
+4%
|
52 567
+13%
|
68 141
+30%
|
126 431
+86%
|
152 790
+21%
|
173 692
+14%
|
201 666
+16%
|
223 973
+11%
|
243 527
+9%
|
|
Total Liabilities & Equity |
108 844
N/A
|
112 945
+4%
|
121 688
+8%
|
137 716
+13%
|
220 047
+60%
|
214 834
-2%
|
234 968
+9%
|
269 299
+15%
|
287 454
+7%
|
308 031
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|