Chinyang Poly Urethane Co Ltd
KRX:010640
Balance Sheet
Balance Sheet Decomposition
Chinyang Poly Urethane Co Ltd
Chinyang Poly Urethane Co Ltd
Balance Sheet
Chinyang Poly Urethane Co Ltd
| Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 926
|
1 501
|
3 608
|
4 346
|
5 081
|
1 100
|
730
|
1 464
|
998
|
524
|
501
|
637
|
29
|
25
|
4
|
592
|
108
|
146
|
71
|
343
|
417
|
455
|
85
|
1 284
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
6
|
1
|
3
|
2
|
1
|
2
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 926
|
1 501
|
3 608
|
4 346
|
5 081
|
1 100
|
730
|
1 464
|
998
|
524
|
501
|
637
|
29
|
23
|
1
|
586
|
107
|
143
|
69
|
342
|
415
|
455
|
85
|
1 284
|
|
| Short-Term Investments |
355
|
2 504
|
1 013
|
464
|
576
|
2 621
|
4 132
|
2 649
|
5 361
|
11 438
|
82
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
1 000
|
0
|
|
| Total Receivables |
4 509
|
3 437
|
4 405
|
4 815
|
7 317
|
7 264
|
7 701
|
8 285
|
7 951
|
5 149
|
3 275
|
4 702
|
4 859
|
5 963
|
4 561
|
2 434
|
3 871
|
4 769
|
5 090
|
5 870
|
6 461
|
8 662
|
7 205
|
7 420
|
|
| Accounts Receivables |
4 360
|
3 390
|
4 358
|
4 792
|
7 312
|
7 261
|
7 695
|
8 204
|
7 843
|
5 073
|
3 271
|
4 700
|
4 858
|
5 962
|
4 558
|
2 292
|
3 793
|
4 759
|
5 085
|
5 864
|
6 460
|
8 641
|
7 177
|
7 407
|
|
| Other Receivables |
149
|
47
|
47
|
23
|
5
|
3
|
6
|
81
|
108
|
76
|
4
|
2
|
1
|
1
|
3
|
142
|
78
|
10
|
5
|
6
|
1
|
20
|
28
|
13
|
|
| Inventory |
1 173
|
1 523
|
1 409
|
1 460
|
1 554
|
1 580
|
1 690
|
1 657
|
1 785
|
1 313
|
1 427
|
1 346
|
1 170
|
1 720
|
1 562
|
454
|
1 091
|
1 381
|
1 713
|
1 786
|
2 696
|
2 558
|
2 700
|
2 870
|
|
| Other Current Assets |
19
|
9
|
58
|
14
|
31
|
63
|
63
|
71
|
170
|
269
|
144
|
90
|
63
|
49
|
169
|
12
|
155
|
273
|
261
|
275
|
247
|
247
|
304
|
346
|
|
| Total Current Assets |
7 983
|
8 975
|
10 493
|
11 099
|
14 559
|
12 627
|
14 314
|
14 126
|
16 264
|
18 693
|
5 429
|
6 774
|
6 122
|
7 757
|
6 296
|
3 491
|
5 226
|
6 569
|
7 134
|
8 274
|
9 821
|
12 421
|
11 295
|
11 921
|
|
| PP&E Net |
11 182
|
10 208
|
16 093
|
15 336
|
13 624
|
13 117
|
12 480
|
12 143
|
11 755
|
6 968
|
6 904
|
6 564
|
6 215
|
15 145
|
15 120
|
15 555
|
29 066
|
28 194
|
27 329
|
34 568
|
34 417
|
34 189
|
34 187
|
39 102
|
|
| PP&E Gross |
11 182
|
10 208
|
16 093
|
15 336
|
13 624
|
13 117
|
12 480
|
12 143
|
11 755
|
6 968
|
6 904
|
6 564
|
6 215
|
15 145
|
15 120
|
15 555
|
29 066
|
28 194
|
27 329
|
34 568
|
34 417
|
34 189
|
34 187
|
39 102
|
|
| Accumulated Depreciation |
5 996
|
6 711
|
1 753
|
2 850
|
3 716
|
4 318
|
5 034
|
5 631
|
6 162
|
4 966
|
5 369
|
5 687
|
6 063
|
7 188
|
7 355
|
419
|
736
|
1 856
|
3 025
|
4 508
|
6 225
|
8 129
|
9 677
|
11 167
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
5
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
502
|
501
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
490
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
21
|
12
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5 402
|
3 210
|
2 762
|
2 722
|
2 538
|
6 199
|
5 597
|
8 342
|
7 753
|
9 449
|
1 005
|
935
|
931
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
18
|
|
| Other Long-Term Assets |
702
|
105
|
225
|
186
|
79
|
114
|
183
|
67
|
60
|
51
|
137
|
676
|
582
|
605
|
607
|
575
|
525
|
530
|
532
|
555
|
560
|
1 480
|
93
|
207
|
|
| Total Assets |
25 268
N/A
|
22 498
-11%
|
29 573
+31%
|
29 341
-1%
|
30 800
+5%
|
32 059
+4%
|
32 576
+2%
|
34 679
+6%
|
35 834
+3%
|
35 651
-1%
|
13 476
-62%
|
14 948
+11%
|
13 855
-7%
|
23 510
+70%
|
22 024
-6%
|
19 622
-11%
|
34 847
+78%
|
35 314
+1%
|
35 008
-1%
|
43 397
+24%
|
44 798
+3%
|
48 091
+7%
|
46 085
-4%
|
51 749
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 798
|
3 107
|
3 218
|
3 025
|
1 695
|
1 863
|
1 803
|
2 440
|
2 466
|
1 274
|
1 149
|
1 506
|
1 491
|
1 455
|
1 491
|
773
|
1 917
|
3 023
|
2 812
|
2 828
|
3 870
|
4 795
|
4 007
|
3 647
|
|
| Accrued Liabilities |
234
|
318
|
361
|
202
|
210
|
230
|
249
|
304
|
305
|
245
|
168
|
1 690
|
154
|
205
|
301
|
104
|
223
|
365
|
412
|
620
|
744
|
884
|
867
|
1 107
|
|
| Short-Term Debt |
0
|
500
|
400
|
1 530
|
3 000
|
3 000
|
3 000
|
3 000
|
5 440
|
4 000
|
3 700
|
2 730
|
1 820
|
2 641
|
1 955
|
76
|
4 710
|
3 663
|
2 480
|
2 800
|
2 850
|
2 100
|
1 400
|
2 400
|
|
| Current Portion of Long-Term Debt |
2 230
|
1 636
|
877
|
329
|
142
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
276
|
138
|
883
|
1 106
|
1 310
|
|
| Other Current Liabilities |
399
|
557
|
1 146
|
729
|
999
|
378
|
288
|
484
|
79
|
199
|
207
|
322
|
296
|
386
|
414
|
7 300
|
7 650
|
7 108
|
7 265
|
817
|
591
|
1 173
|
613
|
741
|
|
| Total Current Liabilities |
5 661
|
6 117
|
6 003
|
5 814
|
6 046
|
5 472
|
5 340
|
6 231
|
8 290
|
5 718
|
5 223
|
6 249
|
3 761
|
4 686
|
4 161
|
8 254
|
14 500
|
14 159
|
12 970
|
7 340
|
8 193
|
9 835
|
7 993
|
9 205
|
|
| Long-Term Debt |
4 181
|
1 743
|
741
|
156
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 032
|
5 433
|
4 882
|
3 805
|
6 840
|
|
| Deferred Income Tax |
0
|
54
|
0
|
0
|
0
|
0
|
0
|
28
|
478
|
992
|
0
|
0
|
0
|
2 181
|
2 010
|
461
|
2 232
|
2 367
|
2 297
|
3 666
|
3 492
|
3 383
|
2 942
|
2 918
|
|
| Other Liabilities |
1 329
|
713
|
1 011
|
1 206
|
1 183
|
1 304
|
1 434
|
1 010
|
853
|
711
|
773
|
779
|
603
|
188
|
106
|
222
|
471
|
591
|
714
|
775
|
766
|
519
|
635
|
570
|
|
| Total Liabilities |
11 171
N/A
|
8 626
-23%
|
7 754
-10%
|
7 177
-7%
|
7 229
+1%
|
6 775
-6%
|
6 775
N/A
|
7 269
+7%
|
9 621
+32%
|
7 421
-23%
|
5 996
-19%
|
7 027
+17%
|
4 364
-38%
|
7 055
+62%
|
6 277
-11%
|
8 938
+42%
|
17 203
+92%
|
17 117
0%
|
15 981
-7%
|
16 813
+5%
|
17 884
+6%
|
18 620
+4%
|
15 375
-17%
|
19 533
+27%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
7 250
|
3 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
| Retained Earnings |
5 333
|
5 141
|
6 237
|
6 343
|
8 325
|
9 700
|
10 488
|
12 232
|
12 003
|
13 889
|
18 854
|
456
|
2 022
|
9 025
|
8 317
|
3 254
|
10 214
|
10 767
|
11 597
|
19 154
|
19 485
|
22 041
|
23 280
|
24 786
|
|
| Additional Paid In Capital |
1 708
|
1 708
|
8 671
|
8 671
|
8 671
|
8 671
|
8 671
|
8 671
|
8 275
|
8 430
|
9 333
|
2 479
|
2 479
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
33
|
145
|
95
|
34
|
361
|
272
|
142
|
432
|
135
|
0
|
0
|
0
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
2 430
|
|
| Treasury Stock |
195
|
195
|
195
|
195
|
642
|
699
|
880
|
885
|
1 747
|
1 473
|
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
|
23 709
|
15
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
14 097
N/A
|
13 871
-2%
|
21 819
+57%
|
22 164
+2%
|
23 571
+6%
|
25 284
+7%
|
25 801
+2%
|
27 411
+6%
|
26 213
-4%
|
28 231
+8%
|
7 479
-74%
|
7 920
+6%
|
9 491
+20%
|
16 455
+73%
|
15 747
-4%
|
10 684
-32%
|
17 644
+65%
|
18 196
+3%
|
19 027
+5%
|
26 584
+40%
|
26 914
+1%
|
29 471
+10%
|
30 710
+4%
|
32 216
+5%
|
|
| Total Liabilities & Equity |
25 268
N/A
|
22 498
-11%
|
29 573
+31%
|
29 341
-1%
|
30 800
+5%
|
32 059
+4%
|
32 576
+2%
|
34 679
+6%
|
35 834
+3%
|
35 651
-1%
|
13 476
-62%
|
14 948
+11%
|
13 855
-7%
|
23 510
+70%
|
22 024
-6%
|
19 622
-11%
|
34 847
+78%
|
35 314
+1%
|
35 008
-1%
|
43 397
+24%
|
44 798
+3%
|
48 091
+7%
|
46 085
-4%
|
51 749
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
36
|
36
|
36
|
36
|
34
|
34
|
33
|
33
|
30
|
30
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|