Sebang Global Battery Co Ltd
KRX:004490
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sebang Global Battery Co Ltd
KRX:004490
|
KR |
Balance Sheet
Balance Sheet Decomposition
Sebang Global Battery Co Ltd
Sebang Global Battery Co Ltd
Balance Sheet
Sebang Global Battery 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 |
8 809
|
9 983
|
10 593
|
7 804
|
7 799
|
8 873
|
4 681
|
56 020
|
36 601
|
118 522
|
112 736
|
52 977
|
74 386
|
90 215
|
145 162
|
68 905
|
101 016
|
141 947
|
105 260
|
136 597
|
96 380
|
129 867
|
150 621
|
162 670
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
5
|
5
|
0
|
5
|
6
|
6
|
7
|
23
|
27
|
44
|
33
|
31
|
|
| Cash Equivalents |
8 809
|
9 983
|
10 593
|
7 804
|
7 799
|
8 873
|
4 681
|
56 020
|
36 601
|
118 522
|
112 736
|
52 965
|
74 381
|
90 210
|
145 162
|
68 900
|
101 010
|
141 941
|
105 253
|
136 574
|
96 353
|
129 824
|
150 588
|
162 639
|
|
| Short-Term Investments |
78 904
|
65 222
|
57 160
|
39 710
|
54 447
|
30 456
|
14 507
|
23 295
|
61 653
|
63 003
|
95 018
|
232 045
|
237 209
|
251 468
|
205 658
|
281 780
|
206 011
|
264 322
|
321 453
|
435 761
|
426 586
|
211 234
|
217 137
|
186 191
|
|
| Total Receivables |
32 464
|
33 406
|
33 317
|
43 752
|
44 521
|
58 044
|
84 171
|
72 660
|
84 992
|
174 587
|
191 907
|
161 336
|
193 721
|
197 371
|
211 957
|
217 110
|
232 690
|
229 588
|
219 294
|
215 215
|
251 298
|
278 267
|
381 653
|
394 028
|
|
| Accounts Receivables |
32 182
|
33 205
|
33 027
|
42 974
|
44 298
|
57 505
|
83 420
|
71 394
|
83 384
|
173 086
|
190 668
|
160 257
|
191 794
|
193 515
|
209 223
|
211 165
|
205 882
|
217 823
|
214 369
|
199 974
|
247 710
|
274 730
|
331 399
|
357 042
|
|
| Other Receivables |
282
|
201
|
290
|
778
|
223
|
539
|
751
|
1 266
|
1 608
|
1 501
|
1 239
|
1 079
|
1 927
|
3 856
|
2 734
|
5 945
|
26 808
|
11 765
|
4 925
|
15 241
|
3 588
|
3 537
|
50 253
|
36 986
|
|
| Inventory |
28 934
|
28 852
|
31 620
|
37 412
|
36 354
|
49 333
|
90 849
|
81 270
|
112 332
|
92 357
|
115 015
|
102 716
|
122 164
|
117 389
|
118 243
|
123 788
|
155 791
|
138 705
|
197 284
|
164 818
|
243 705
|
267 204
|
212 782
|
257 402
|
|
| Other Current Assets |
919
|
1 301
|
1 747
|
2 549
|
2 734
|
3 827
|
8 133
|
8 514
|
9 645
|
9 037
|
9 905
|
7 686
|
10 847
|
14 488
|
12 105
|
18 150
|
16 677
|
14 049
|
28 637
|
21 487
|
39 631
|
51 236
|
63 000
|
75 586
|
|
| Total Current Assets |
150 029
|
138 765
|
134 438
|
131 227
|
145 855
|
150 532
|
202 341
|
241 761
|
305 223
|
457 506
|
524 581
|
556 759
|
638 326
|
670 932
|
693 125
|
709 734
|
712 185
|
788 612
|
871 928
|
973 878
|
1 057 599
|
937 809
|
1 025 193
|
1 075 878
|
|
| PP&E Net |
97 644
|
94 710
|
97 859
|
102 589
|
98 774
|
104 917
|
102 505
|
107 289
|
108 528
|
118 489
|
171 362
|
198 086
|
200 081
|
212 993
|
256 840
|
301 436
|
307 145
|
304 186
|
275 897
|
286 095
|
345 456
|
357 220
|
372 730
|
400 081
|
|
| PP&E Gross |
97 644
|
94 710
|
97 859
|
102 589
|
98 774
|
104 917
|
102 505
|
107 289
|
108 528
|
0
|
0
|
198 086
|
200 081
|
212 993
|
256 840
|
301 436
|
307 145
|
304 186
|
0
|
286 095
|
345 456
|
357 220
|
372 730
|
400 081
|
|
| Accumulated Depreciation |
81 014
|
91 727
|
101 520
|
111 735
|
103 200
|
116 220
|
128 111
|
134 316
|
147 805
|
0
|
0
|
182 820
|
203 911
|
228 243
|
256 007
|
287 916
|
316 646
|
351 490
|
0
|
455 254
|
438 393
|
481 479
|
525 408
|
567 077
|
|
| Intangible Assets |
0
|
1 785
|
1 246
|
1 156
|
996
|
3 605
|
5 561
|
4 062
|
1 900
|
3 867
|
3 505
|
2 779
|
2 710
|
3 504
|
6 128
|
6 307
|
5 836
|
6 206
|
7 607
|
7 876
|
10 523
|
15 046
|
15 138
|
15 265
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
724
|
91
|
0
|
0
|
12 162
|
21 208
|
17 120
|
17 240
|
17 275
|
17 575
|
|
| Note Receivable |
0
|
37
|
0
|
0
|
300
|
0
|
0
|
0
|
0
|
62
|
0
|
2 612
|
2 019
|
3 300
|
2 791
|
8 027
|
10 593
|
6 548
|
0
|
133
|
43
|
4 521
|
4 557
|
4 552
|
|
| Long-Term Investments |
1 465
|
2 124
|
2 894
|
2 667
|
1 889
|
1 482
|
3 736
|
3 376
|
11 238
|
11 968
|
11 638
|
12 281
|
27 022
|
36 998
|
41 777
|
60 886
|
109 594
|
162 380
|
323 781
|
214 955
|
244 485
|
330 703
|
383 685
|
559 621
|
|
| Other Long-Term Assets |
3 563
|
3 134
|
2 851
|
4 792
|
2 381
|
2 445
|
2 608
|
2 375
|
2 103
|
2 042
|
1 548
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
19 313
|
10 195
|
9 181
|
14 443
|
22 392
|
21 146
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
724
|
91
|
0
|
0
|
12 162
|
21 208
|
17 120
|
17 240
|
17 275
|
17 575
|
|
| Total Assets |
252 702
N/A
|
240 554
-5%
|
239 287
-1%
|
242 431
+1%
|
250 195
+3%
|
262 982
+5%
|
316 751
+20%
|
358 862
+13%
|
428 991
+20%
|
593 935
+38%
|
712 634
+20%
|
772 556
+8%
|
870 158
+13%
|
927 726
+7%
|
1 001 385
+8%
|
1 086 480
+8%
|
1 145 353
+5%
|
1 267 930
+11%
|
1 510 689
+19%
|
1 514 339
+0%
|
1 684 409
+11%
|
1 676 982
0%
|
1 840 970
+10%
|
2 094 118
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18 995
|
22 669
|
21 974
|
24 339
|
23 197
|
33 610
|
31 742
|
17 648
|
43 400
|
49 310
|
54 817
|
55 812
|
67 445
|
53 461
|
45 794
|
57 307
|
60 674
|
65 868
|
60 142
|
66 901
|
81 332
|
114 434
|
124 920
|
135 277
|
|
| Accrued Liabilities |
4 230
|
2 703
|
3 987
|
2 965
|
4 391
|
2 819
|
3 234
|
6 172
|
6 702
|
11 038
|
12 878
|
7 988
|
11 445
|
0
|
0
|
14 202
|
16 231
|
15 923
|
0
|
16 964
|
19 943
|
22 225
|
26 332
|
29 133
|
|
| Short-Term Debt |
67 574
|
55 045
|
45 530
|
38 133
|
39 654
|
28 119
|
53 558
|
4 000
|
4 000
|
78 887
|
93 268
|
74 801
|
89 636
|
100 935
|
107 841
|
131 133
|
111 470
|
135 027
|
175 230
|
143 375
|
183 764
|
149 458
|
96 585
|
155 503
|
|
| Current Portion of Long-Term Debt |
2 838
|
1 926
|
4 102
|
116
|
130
|
12 144
|
159
|
9 517
|
12 086
|
94
|
102
|
111
|
78
|
134
|
324
|
3 345
|
641
|
641
|
115 115
|
72 872
|
73 064
|
53 894
|
68 034
|
74 786
|
|
| Other Current Liabilities |
9 110
|
5 417
|
7 358
|
15 544
|
8 487
|
12 904
|
19 510
|
47 020
|
31 096
|
41 514
|
46 543
|
35 981
|
40 595
|
59 779
|
64 413
|
41 666
|
55 164
|
57 570
|
77 671
|
53 804
|
73 458
|
76 477
|
147 762
|
110 269
|
|
| Total Current Liabilities |
102 748
|
87 760
|
82 951
|
81 097
|
75 858
|
89 595
|
108 204
|
84 356
|
97 283
|
180 842
|
207 608
|
174 693
|
209 199
|
214 309
|
218 372
|
247 653
|
244 180
|
275 029
|
428 158
|
353 917
|
431 560
|
416 488
|
463 634
|
504 967
|
|
| Long-Term Debt |
3 542
|
1 616
|
1 514
|
13 398
|
13 268
|
1 124
|
20 001
|
12 879
|
793
|
699
|
597
|
486
|
485
|
351
|
5 004
|
2 513
|
1 872
|
1 231
|
12 497
|
11 386
|
27 925
|
4 566
|
5 316
|
14 398
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
7 905
|
7 321
|
7 739
|
7 411
|
5 816
|
4 783
|
6 032
|
5 569
|
5 521
|
5 874
|
5 464
|
2 474
|
0
|
7 101
|
5 420
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 988
|
388
|
480
|
439
|
515
|
30 135
|
31 922
|
33 645
|
37 870
|
38 484
|
|
| Other Liabilities |
11 476
|
12 688
|
13 089
|
9 516
|
9 429
|
10 062
|
9 450
|
9 985
|
10 557
|
12 080
|
6 689
|
4 115
|
5 020
|
8 247
|
5 155
|
3 773
|
3 568
|
3 716
|
9 470
|
7 395
|
10 450
|
9 904
|
22 715
|
61 494
|
|
| Total Liabilities |
117 765
N/A
|
102 064
-13%
|
97 554
-4%
|
104 011
+7%
|
98 555
-5%
|
100 781
+2%
|
137 655
+37%
|
107 220
-22%
|
109 133
+2%
|
201 526
+85%
|
222 215
+10%
|
187 033
-16%
|
222 115
+19%
|
228 723
+3%
|
235 303
+3%
|
260 358
+11%
|
255 670
-2%
|
285 936
+12%
|
456 515
+60%
|
408 296
-11%
|
504 332
+24%
|
464 602
-8%
|
536 637
+16%
|
624 764
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
|
| Retained Earnings |
61 162
|
64 809
|
67 976
|
65 329
|
78 523
|
89 026
|
105 767
|
179 004
|
245 793
|
331 461
|
432 636
|
525 605
|
590 752
|
647 962
|
722 580
|
780 584
|
842 333
|
933 586
|
999 441
|
1 062 498
|
1 140 930
|
1 180 078
|
1 282 414
|
1 439 716
|
|
| Additional Paid In Capital |
3 073
|
3 073
|
3 091
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
3 098
|
2 456
|
2 089
|
2 089
|
2 081
|
57 927
|
2 524
|
3 296
|
3 133
|
1 694
|
2 892
|
|
| Unrealized Security Profit/Loss |
63 702
|
63 609
|
63 800
|
63 186
|
63 186
|
63 186
|
63 186
|
62 848
|
63 094
|
49 529
|
46 331
|
49 820
|
50 082
|
43 227
|
43 089
|
47 399
|
49 211
|
50 230
|
0
|
56 420
|
56 314
|
57 158
|
52 642
|
53 246
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 889
|
0
|
10 952
|
10 952
|
10 952
|
0
|
0
|
20 274
|
20 136
|
29 100
|
36 857
|
35 544
|
|
| Other Equity |
0
|
0
|
133
|
194
|
167
|
110
|
45
|
308
|
873
|
1 319
|
1 354
|
0
|
0
|
2 285
|
1 908
|
2
|
2
|
10 902
|
10 194
|
2 125
|
736
|
377
|
829
|
7 828
|
|
| Total Equity |
134 936
N/A
|
138 491
+3%
|
141 733
+2%
|
138 420
-2%
|
151 641
+10%
|
162 201
+7%
|
179 096
+10%
|
251 642
+41%
|
319 859
+27%
|
392 408
+23%
|
490 419
+25%
|
585 523
+19%
|
648 043
+11%
|
699 003
+8%
|
766 082
+10%
|
826 122
+8%
|
889 683
+8%
|
981 995
+10%
|
1 054 174
+7%
|
1 106 043
+5%
|
1 180 077
+7%
|
1 212 380
+3%
|
1 304 334
+8%
|
1 469 354
+13%
|
|
| Total Liabilities & Equity |
252 702
N/A
|
240 554
-5%
|
239 287
-1%
|
242 431
+1%
|
250 195
+3%
|
262 982
+5%
|
316 751
+20%
|
358 862
+13%
|
428 991
+20%
|
593 935
+38%
|
712 634
+20%
|
772 556
+8%
|
870 158
+13%
|
927 726
+7%
|
1 001 385
+8%
|
1 086 480
+8%
|
1 145 353
+5%
|
1 267 930
+11%
|
1 510 689
+19%
|
1 514 339
+0%
|
1 684 409
+11%
|
1 676 982
0%
|
1 840 970
+10%
|
2 094 118
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
|