Shinhung Co Ltd
KRX:004080
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shinhung Co Ltd
KRX:004080
|
KR |
|
Iris Energy Ltd
NASDAQ:IREN
|
AU |
Balance Sheet
Balance Sheet Decomposition
Shinhung Co Ltd
Shinhung Co Ltd
Balance Sheet
Shinhung Co Ltd
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 179
|
1 758
|
327
|
120
|
368
|
783
|
576
|
242
|
1 106
|
495
|
313
|
35
|
49
|
138
|
99
|
198
|
184
|
320
|
341
|
120
|
5 784
|
2 735
|
2 534
|
1 376
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
184
|
0
|
341
|
120
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 179
|
1 758
|
327
|
120
|
368
|
783
|
576
|
242
|
1 106
|
495
|
313
|
35
|
49
|
138
|
99
|
198
|
0
|
320
|
0
|
0
|
5 784
|
2 735
|
2 534
|
1 376
|
|
| Short-Term Investments |
2 189
|
0
|
0
|
0
|
50
|
4 225
|
2 638
|
1 736
|
818
|
3 011
|
3 354
|
2 806
|
2 904
|
1 418
|
2 082
|
2 055
|
1 871
|
3 821
|
0
|
0
|
0
|
2 431
|
0
|
0
|
|
| Total Receivables |
16 175
|
17 106
|
16 076
|
17 426
|
16 779
|
19 666
|
18 933
|
21 045
|
20 216
|
17 135
|
17 498
|
21 320
|
18 049
|
19 836
|
20 870
|
19 162
|
21 622
|
23 910
|
23 425
|
19 100
|
25 265
|
23 650
|
21 448
|
15 457
|
|
| Accounts Receivables |
8 898
|
13 102
|
12 307
|
13 746
|
15 065
|
17 347
|
17 645
|
19 787
|
18 269
|
17 135
|
17 498
|
21 320
|
18 049
|
19 836
|
20 870
|
19 162
|
21 622
|
23 910
|
22 135
|
16 134
|
21 699
|
14 441
|
12 199
|
11 125
|
|
| Other Receivables |
7 277
|
4 004
|
3 769
|
3 680
|
1 714
|
2 319
|
1 288
|
1 258
|
1 947
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 290
|
2 966
|
3 566
|
9 209
|
9 248
|
4 332
|
|
| Inventory |
15 379
|
19 824
|
25 033
|
22 063
|
20 490
|
26 830
|
30 221
|
33 845
|
34 392
|
31 489
|
37 427
|
38 266
|
33 978
|
30 440
|
30 335
|
29 223
|
27 688
|
27 642
|
23 575
|
20 788
|
20 458
|
28 903
|
25 985
|
29 799
|
|
| Other Current Assets |
376
|
566
|
561
|
974
|
1 364
|
1 593
|
1 744
|
4 808
|
3 801
|
342
|
299
|
670
|
477
|
574
|
514
|
693
|
707
|
995
|
2 598
|
21 475
|
2 505
|
2 062
|
1 682
|
2 183
|
|
| Total Current Assets |
35 298
|
39 255
|
41 997
|
40 583
|
39 051
|
53 097
|
54 112
|
61 676
|
60 333
|
52 472
|
58 890
|
63 097
|
55 457
|
52 405
|
53 901
|
51 330
|
52 073
|
56 688
|
49 939
|
61 483
|
54 013
|
54 919
|
51 649
|
48 815
|
|
| PP&E Net |
39 262
|
49 548
|
51 339
|
52 934
|
63 451
|
69 254
|
69 609
|
69 975
|
67 745
|
39 457
|
43 427
|
39 940
|
34 964
|
33 742
|
49 313
|
46 828
|
45 426
|
50 282
|
64 193
|
65 050
|
64 642
|
65 072
|
67 643
|
59 481
|
|
| PP&E Gross |
39 262
|
49 548
|
51 339
|
52 934
|
63 451
|
69 254
|
69 609
|
69 975
|
67 745
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64 193
|
65 050
|
64 642
|
65 072
|
67 643
|
59 481
|
|
| Accumulated Depreciation |
8 097
|
9 286
|
9 809
|
11 080
|
13 115
|
15 006
|
16 935
|
19 325
|
21 587
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35 346
|
32 109
|
32 607
|
34 375
|
35 092
|
35 970
|
|
| Intangible Assets |
215
|
508
|
411
|
336
|
237
|
152
|
1 015
|
1 039
|
775
|
4 375
|
3 804
|
2 921
|
2 395
|
2 495
|
2 213
|
1 389
|
2 389
|
2 281
|
1 756
|
1 517
|
1 440
|
1 814
|
1 355
|
1 055
|
|
| Note Receivable |
362
|
370
|
329
|
527
|
172
|
887
|
592
|
687
|
186
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
11 230
|
10 531
|
13 218
|
10 946
|
12 217
|
9 004
|
8 194
|
6 937
|
7 122
|
39 661
|
34 195
|
33 234
|
34 490
|
32 226
|
28 999
|
29 126
|
29 264
|
20 898
|
20 288
|
15 184
|
13 088
|
13 165
|
14 464
|
27 469
|
|
| Other Long-Term Assets |
2 670
|
3 079
|
3 390
|
3 619
|
3 183
|
2 937
|
3 069
|
4 849
|
4 571
|
1 628
|
1 730
|
1 828
|
1 983
|
2 574
|
2 561
|
2 853
|
2 106
|
2 540
|
2 697
|
2 942
|
5 429
|
5 652
|
5 222
|
4 607
|
|
| Total Assets |
89 037
N/A
|
103 291
+16%
|
110 684
+7%
|
108 945
-2%
|
118 311
+9%
|
135 331
+14%
|
136 590
+1%
|
145 162
+6%
|
140 733
-3%
|
137 594
-2%
|
142 046
+3%
|
141 019
-1%
|
129 290
-8%
|
123 442
-5%
|
136 987
+11%
|
131 526
-4%
|
131 258
0%
|
132 689
+1%
|
138 872
+5%
|
146 177
+5%
|
138 612
-5%
|
140 623
+1%
|
140 331
0%
|
141 428
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 710
|
6 567
|
9 431
|
7 174
|
8 673
|
7 139
|
10 741
|
17 396
|
15 790
|
13 637
|
13 403
|
12 127
|
7 767
|
9 180
|
8 951
|
8 748
|
8 343
|
9 412
|
8 418
|
6 996
|
8 269
|
9 321
|
3 227
|
7 182
|
|
| Accrued Liabilities |
676
|
970
|
924
|
799
|
1 332
|
1 432
|
845
|
464
|
846
|
1 551
|
938
|
1 081
|
1 814
|
528
|
774
|
740
|
747
|
1 315
|
1 185
|
1 357
|
1 862
|
1 239
|
1 380
|
1 552
|
|
| Short-Term Debt |
23 924
|
32 928
|
30 237
|
25 147
|
28 852
|
33 121
|
27 689
|
27 557
|
33 107
|
27 669
|
32 710
|
31 143
|
26 459
|
15 984
|
30 092
|
23 262
|
20 899
|
16 824
|
22 641
|
13 655
|
5 679
|
6 559
|
8 127
|
2 557
|
|
| Current Portion of Long-Term Debt |
197
|
45
|
13
|
0
|
0
|
0
|
0
|
13 140
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
84
|
127
|
166
|
126
|
150
|
|
| Other Current Liabilities |
4 524
|
3 847
|
4 253
|
4 748
|
4 032
|
4 361
|
3 178
|
3 582
|
3 683
|
4 084
|
3 662
|
6 835
|
3 957
|
5 881
|
7 306
|
8 666
|
10 845
|
12 415
|
12 165
|
28 553
|
20 219
|
15 715
|
12 929
|
11 602
|
|
| Total Current Liabilities |
37 031
|
44 358
|
44 858
|
37 868
|
42 890
|
46 053
|
42 453
|
62 140
|
53 436
|
46 942
|
50 713
|
51 186
|
39 997
|
31 573
|
47 123
|
41 416
|
40 834
|
39 965
|
44 490
|
50 645
|
36 156
|
33 000
|
25 789
|
23 044
|
|
| Long-Term Debt |
719
|
588
|
560
|
0
|
0
|
9 714
|
9 804
|
0
|
0
|
2 500
|
2 450
|
2 126
|
1 546
|
1 016
|
636
|
535
|
387
|
848
|
10 748
|
571
|
997
|
759
|
651
|
1 281
|
|
| Deferred Income Tax |
399
|
0
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1 684
|
1 478
|
1 605
|
1 646
|
1 789
|
1 434
|
1 134
|
945
|
184
|
1 028
|
960
|
735
|
483
|
215
|
136
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
492
|
|
| Other Liabilities |
7 032
|
9 581
|
10 837
|
9 675
|
7 038
|
9 530
|
12 106
|
9 517
|
13 978
|
9 870
|
11 062
|
10 424
|
9 855
|
7 904
|
4 381
|
4 893
|
3 670
|
4 571
|
3 506
|
3 059
|
43
|
0
|
0
|
943
|
|
| Total Liabilities |
46 866
N/A
|
56 004
+19%
|
57 860
+3%
|
49 189
-15%
|
51 717
+5%
|
66 730
+29%
|
65 561
-2%
|
72 602
+11%
|
67 598
-7%
|
60 341
-11%
|
65 185
+8%
|
64 472
-1%
|
51 881
-20%
|
40 709
-22%
|
52 276
+28%
|
46 899
-10%
|
44 891
-4%
|
45 384
+1%
|
58 744
+29%
|
54 275
-8%
|
37 195
-31%
|
33 760
-9%
|
26 441
-22%
|
25 759
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
6 733
|
|
| Retained Earnings |
35 859
|
42 245
|
42 427
|
49 215
|
55 328
|
57 870
|
60 367
|
60 367
|
61 004
|
63 558
|
63 343
|
63 132
|
64 007
|
69 408
|
71 369
|
71 260
|
72 894
|
73 811
|
66 615
|
78 328
|
88 780
|
94 757
|
100 855
|
102 677
|
|
| Additional Paid In Capital |
6 265
|
6 265
|
6 265
|
6 265
|
6 103
|
6 269
|
7 658
|
8 477
|
8 411
|
7 822
|
7 723
|
7 718
|
7 713
|
7 664
|
7 661
|
7 658
|
7 720
|
7 718
|
7 715
|
7 703
|
7 802
|
7 765
|
7 598
|
7 580
|
|
| Unrealized Security Profit/Loss |
1 483
|
2 753
|
2 601
|
2 457
|
1 570
|
519
|
79
|
3
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
5 203
|
5 203
|
0
|
0
|
0
|
1 752
|
3 649
|
2 956
|
2 717
|
860
|
949
|
934
|
921
|
775
|
756
|
728
|
684
|
660
|
0
|
0
|
1 601
|
2 096
|
999
|
866
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
296
|
0
|
0
|
102
|
123
|
296
|
296
|
296
|
296
|
296
|
935
|
862
|
296
|
296
|
296
|
456
|
|
| Total Equity |
42 171
N/A
|
47 287
+12%
|
52 824
+12%
|
59 756
+13%
|
66 594
+11%
|
68 601
+3%
|
71 029
+4%
|
72 560
+2%
|
73 135
+1%
|
77 253
+6%
|
76 861
-1%
|
76 547
0%
|
77 409
+1%
|
82 733
+7%
|
84 711
+2%
|
84 627
0%
|
86 367
+2%
|
87 305
+1%
|
80 128
-8%
|
91 902
+15%
|
101 417
+10%
|
106 863
+5%
|
113 891
+7%
|
115 669
+2%
|
|
| Total Liabilities & Equity |
89 037
N/A
|
103 291
+16%
|
110 684
+7%
|
108 945
-2%
|
118 311
+9%
|
135 331
+14%
|
136 590
+1%
|
145 162
+6%
|
140 733
-3%
|
137 594
-2%
|
142 046
+3%
|
141 019
-1%
|
129 290
-8%
|
123 442
-5%
|
136 987
+11%
|
131 526
-4%
|
131 258
0%
|
132 689
+1%
|
138 872
+5%
|
146 177
+5%
|
138 612
-5%
|
140 623
+1%
|
140 331
0%
|
141 428
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
|