Youlchon Chemical Co Ltd
KRX:008730
Balance Sheet
Balance Sheet Decomposition
Youlchon Chemical Co Ltd
Youlchon Chemical Co Ltd
Balance Sheet
Youlchon Chemical 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 |
2 079
|
696
|
2 395
|
1 064
|
1 159
|
1 694
|
400
|
5 233
|
20 889
|
7 065
|
2 557
|
4 338
|
3 887
|
28 985
|
10 537
|
17 107
|
9 592
|
12 362
|
16 975
|
33 103
|
29 322
|
37 632
|
47 030
|
15 866
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
7
|
7
|
6
|
15
|
39
|
45
|
76
|
81
|
79
|
72
|
71
|
|
| Cash Equivalents |
2 079
|
696
|
2 395
|
1 064
|
1 159
|
1 694
|
400
|
5 233
|
20 889
|
7 065
|
2 557
|
4 335
|
3 881
|
28 978
|
10 530
|
17 101
|
9 577
|
12 323
|
16 930
|
33 027
|
29 241
|
37 553
|
46 958
|
15 795
|
|
| Short-Term Investments |
11 418
|
109 294
|
86 983
|
42 907
|
16 484
|
25 729
|
38 630
|
29 881
|
31 583
|
10 118
|
10 216
|
10 600
|
9 193
|
9 382
|
9 033
|
8 048
|
14 037
|
4 019
|
3 055
|
75
|
37 915
|
55
|
121
|
8 074
|
|
| Total Receivables |
53 242
|
60 219
|
59 202
|
52 999
|
78 721
|
78 952
|
83 646
|
83 268
|
90 194
|
97 947
|
113 285
|
119 794
|
129 255
|
136 471
|
122 500
|
131 926
|
127 687
|
132 935
|
128 146
|
125 903
|
124 837
|
115 291
|
115 686
|
115 097
|
|
| Accounts Receivables |
53 162
|
60 168
|
59 156
|
52 885
|
78 644
|
78 867
|
80 658
|
82 008
|
88 099
|
96 187
|
111 773
|
117 299
|
126 686
|
131 625
|
121 942
|
131 511
|
127 052
|
132 430
|
127 214
|
125 502
|
123 212
|
114 657
|
114 639
|
112 455
|
|
| Other Receivables |
80
|
51
|
46
|
114
|
77
|
85
|
2 988
|
1 260
|
2 095
|
1 760
|
1 512
|
2 495
|
2 569
|
4 846
|
558
|
415
|
635
|
505
|
932
|
401
|
1 625
|
634
|
1 047
|
2 642
|
|
| Inventory |
11 787
|
13 900
|
15 139
|
17 046
|
22 099
|
20 952
|
20 932
|
29 169
|
27 452
|
32 447
|
41 430
|
40 235
|
52 536
|
62 008
|
52 676
|
46 446
|
52 975
|
55 411
|
58 269
|
53 468
|
70 263
|
82 543
|
73 315
|
74 610
|
|
| Other Current Assets |
876
|
771
|
2 689
|
11 196
|
1 284
|
781
|
745
|
702
|
999
|
8 558
|
1 046
|
2 955
|
2 642
|
2 317
|
2 057
|
1 917
|
2 377
|
2 338
|
2 000
|
6 864
|
6 751
|
1 820
|
24 200
|
2 336
|
|
| Total Current Assets |
79 402
|
184 881
|
166 407
|
125 213
|
119 748
|
128 107
|
144 353
|
148 254
|
171 118
|
156 136
|
168 534
|
177 922
|
197 513
|
239 162
|
196 804
|
205 445
|
206 668
|
207 065
|
208 445
|
219 413
|
269 088
|
237 342
|
260 351
|
215 983
|
|
| PP&E Net |
75 756
|
85 159
|
92 173
|
125 870
|
137 136
|
142 014
|
134 927
|
123 134
|
116 861
|
200 321
|
200 050
|
248 100
|
307 357
|
309 165
|
301 767
|
303 087
|
351 324
|
385 060
|
371 297
|
374 188
|
379 252
|
384 373
|
396 915
|
413 558
|
|
| PP&E Gross |
75 756
|
85 159
|
92 173
|
125 870
|
137 136
|
142 014
|
134 927
|
123 134
|
116 861
|
200 321
|
200 050
|
248 100
|
307 357
|
309 165
|
301 767
|
303 087
|
351 324
|
385 060
|
371 297
|
374 188
|
379 252
|
384 373
|
396 915
|
413 558
|
|
| Accumulated Depreciation |
21 065
|
28 181
|
34 768
|
41 091
|
61 410
|
80 738
|
98 768
|
112 700
|
127 075
|
77 970
|
91 090
|
105 224
|
121 661
|
141 649
|
162 425
|
183 937
|
203 151
|
232 289
|
257 244
|
270 753
|
292 034
|
318 373
|
325 952
|
372 928
|
|
| Intangible Assets |
912
|
1 265
|
863
|
508
|
212
|
174
|
171
|
4 146
|
4 162
|
10 507
|
9 342
|
7 491
|
7 243
|
6 858
|
6 799
|
7 174
|
8 080
|
8 662
|
20 174
|
18 344
|
17 376
|
15 471
|
13 616
|
10 070
|
|
| Note Receivable |
3 770
|
3 686
|
3 610
|
3 495
|
3 198
|
3 199
|
7 319
|
7 217
|
7 223
|
8 202
|
8 364
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
0
|
422
|
|
| Long-Term Investments |
129 702
|
34 932
|
53 669
|
56 153
|
49 944
|
46 439
|
8 383
|
3 676
|
2 739
|
2 629
|
2 694
|
1 985
|
1 863
|
1 701
|
450
|
739
|
792
|
610
|
578
|
486
|
825
|
931
|
2 348
|
2 279
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 109
|
8 891
|
9 349
|
9 387
|
10 318
|
10 798
|
12 815
|
5 997
|
915
|
175
|
15 132
|
5 721
|
14 002
|
|
| Total Assets |
289 542
N/A
|
309 923
+7%
|
316 724
+2%
|
311 240
-2%
|
310 239
0%
|
319 933
+3%
|
295 153
-8%
|
286 427
-3%
|
302 103
+5%
|
377 794
+25%
|
388 984
+3%
|
444 607
+14%
|
522 868
+18%
|
566 235
+8%
|
515 208
-9%
|
526 763
+2%
|
577 662
+10%
|
614 211
+6%
|
606 491
-1%
|
613 345
+1%
|
666 716
+9%
|
653 136
-2%
|
678 951
+4%
|
655 470
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
26 549
|
27 324
|
31 724
|
34 058
|
31 785
|
39 351
|
34 993
|
32 357
|
38 817
|
59 590
|
54 880
|
744
|
56 447
|
50 945
|
46 587
|
61 067
|
70 594
|
55 514
|
50 407
|
52 887
|
60 699
|
58 807
|
51 684
|
47 123
|
|
| Accrued Liabilities |
4 889
|
5 152
|
5 885
|
3 705
|
4 348
|
3 209
|
4 823
|
5 466
|
9 390
|
4 512
|
6 219
|
6 076
|
6 957
|
7 387
|
8 851
|
8 847
|
9 768
|
10 963
|
8 661
|
7 630
|
7 293
|
7 319
|
7 543
|
8 494
|
|
| Short-Term Debt |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 399
|
68 364
|
56 462
|
42 625
|
30 000
|
78 000
|
101 103
|
24 409
|
17 654
|
5 971
|
18 808
|
16 591
|
97 509
|
|
| Current Portion of Long-Term Debt |
10 060
|
10 008
|
49 937
|
12 000
|
15 000
|
29 980
|
0
|
519
|
1 448
|
1 412
|
10 430
|
0
|
0
|
39 963
|
0
|
69 943
|
2 188
|
5 250
|
26 411
|
50 406
|
64 268
|
25 082
|
146 293
|
33 110
|
|
| Other Current Liabilities |
8 979
|
10 499
|
23 673
|
2 263
|
10 004
|
2 484
|
8 626
|
3 983
|
4 343
|
5 119
|
5 197
|
66 367
|
12 102
|
6 699
|
10 337
|
13 372
|
18 729
|
23 077
|
20 032
|
31 216
|
31 379
|
29 440
|
51 928
|
27 241
|
|
| Total Current Liabilities |
50 491
|
52 983
|
111 220
|
52 027
|
61 139
|
75 025
|
48 442
|
42 326
|
53 998
|
70 633
|
76 725
|
81 586
|
143 870
|
161 456
|
108 400
|
183 228
|
179 278
|
195 907
|
129 920
|
159 793
|
169 610
|
139 457
|
274 039
|
213 477
|
|
| Long-Term Debt |
49 819
|
49 964
|
0
|
19 925
|
19 953
|
0
|
0
|
0
|
0
|
0
|
0
|
39 837
|
39 900
|
69 806
|
69 875
|
0
|
39 812
|
58 562
|
112 451
|
83 262
|
131 249
|
163 055
|
84 970
|
137 939
|
|
| Deferred Income Tax |
1 954
|
2 816
|
4 400
|
4 859
|
4 748
|
5 203
|
844
|
983
|
1 146
|
12 383
|
12 238
|
12 745
|
15 504
|
16 954
|
16 222
|
14 771
|
13 866
|
11 284
|
11 254
|
9 677
|
11 244
|
10 442
|
3 772
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4 734
|
5 080
|
4 516
|
5 458
|
5 044
|
3 984
|
5 418
|
2 480
|
1 210
|
7 855
|
5 683
|
6 269
|
4 694
|
3 914
|
5 907
|
7 574
|
8 979
|
12 244
|
10 883
|
12 969
|
8 547
|
6 370
|
9 908
|
13 123
|
|
| Total Liabilities |
106 998
N/A
|
110 842
+4%
|
120 137
+8%
|
82 269
-32%
|
90 883
+10%
|
84 212
-7%
|
54 703
-35%
|
45 789
-16%
|
56 354
+23%
|
90 870
+61%
|
94 646
+4%
|
140 437
+48%
|
203 968
+45%
|
252 131
+24%
|
200 404
-21%
|
205 574
+3%
|
241 935
+18%
|
278 199
+15%
|
264 508
-5%
|
265 701
+0%
|
320 650
+21%
|
319 324
0%
|
372 689
+17%
|
364 539
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
14 776
|
|
| Retained Earnings |
91 582
|
108 679
|
145 225
|
164 299
|
187 654
|
190 070
|
194 914
|
195 103
|
200 626
|
263 293
|
270 964
|
280 911
|
295 674
|
290 851
|
291 536
|
297 902
|
312 522
|
311 815
|
317 721
|
323 645
|
321 574
|
309 177
|
281 613
|
265 858
|
|
| Additional Paid In Capital |
28 001
|
28 237
|
28 143
|
31 436
|
31 436
|
30 759
|
30 759
|
30 759
|
30 759
|
9 406
|
9 406
|
6 660
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
9 406
|
6 660
|
6 660
|
|
| Unrealized Security Profit/Loss |
57 517
|
57 279
|
18 164
|
18 886
|
168
|
116
|
0
|
0
|
413
|
551
|
808
|
923
|
956
|
929
|
914
|
895
|
977
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
9 332
|
9 890
|
9 721
|
426
|
14 679
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 746
|
0
|
0
|
0
|
0
|
0
|
15
|
79
|
184
|
310
|
452
|
3 213
|
3 636
|
|
| Total Equity |
182 544
N/A
|
199 081
+9%
|
196 587
-1%
|
228 972
+16%
|
219 355
-4%
|
235 721
+7%
|
240 449
+2%
|
240 638
+0%
|
245 749
+2%
|
286 924
+17%
|
294 338
+3%
|
304 170
+3%
|
318 900
+5%
|
314 104
-2%
|
314 804
+0%
|
321 189
+2%
|
335 727
+5%
|
336 012
+0%
|
341 984
+2%
|
347 643
+2%
|
346 066
0%
|
333 812
-4%
|
306 262
-8%
|
290 930
-5%
|
|
| Total Liabilities & Equity |
289 542
N/A
|
309 923
+7%
|
316 724
+2%
|
311 240
-2%
|
310 239
0%
|
319 933
+3%
|
295 153
-8%
|
286 427
-3%
|
302 103
+5%
|
377 794
+25%
|
388 984
+3%
|
444 607
+14%
|
522 868
+18%
|
566 235
+8%
|
515 208
-9%
|
526 763
+2%
|
577 662
+10%
|
614 211
+6%
|
606 491
-1%
|
613 345
+1%
|
666 716
+9%
|
653 136
-2%
|
678 951
+4%
|
655 470
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
30
|
30
|
20
|
25
|
23
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
|