Hwacheon Machinery Co Ltd
KRX:010660
Balance Sheet
Balance Sheet Decomposition
Hwacheon Machinery Co Ltd
Hwacheon Machinery Co Ltd
Balance Sheet
Hwacheon Machinery 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 |
1 339
|
1 681
|
1 149
|
795
|
2 227
|
3 069
|
5 060
|
8 328
|
5 715
|
11 673
|
2 093
|
5 131
|
4 080
|
1 435
|
10 641
|
18 692
|
13 491
|
13 164
|
12 457
|
8 085
|
3
|
3
|
5 171
|
7 433
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
6
|
7
|
3
|
4
|
0
|
4
|
5
|
3
|
3
|
5 171
|
7 433
|
|
| Cash Equivalents |
1 339
|
1 681
|
1 149
|
795
|
2 227
|
3 069
|
5 060
|
8 328
|
5 715
|
11 673
|
2 093
|
5 130
|
4 076
|
1 429
|
10 634
|
18 689
|
13 487
|
13 164
|
12 453
|
8 080
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
13 694
|
10 324
|
6 678
|
7 561
|
8 471
|
8 253
|
5 450
|
9 093
|
10 864
|
15 001
|
20 774
|
19 673
|
17 681
|
17 261
|
21 331
|
23 118
|
16 596
|
21 858
|
27 704
|
24 085
|
25 314
|
25 595
|
33 326
|
27 341
|
|
| Total Receivables |
26 299
|
28 580
|
32 497
|
33 729
|
37 170
|
36 341
|
29 927
|
30 639
|
33 329
|
57 300
|
66 157
|
53 459
|
54 273
|
67 470
|
39 100
|
24 666
|
29 385
|
24 855
|
16 057
|
14 334
|
11 856
|
17 784
|
20 608
|
20 415
|
|
| Accounts Receivables |
25 901
|
28 306
|
32 199
|
33 433
|
36 961
|
36 173
|
29 721
|
30 153
|
33 090
|
56 270
|
65 484
|
53 154
|
53 875
|
67 076
|
38 727
|
23 805
|
29 036
|
24 502
|
15 838
|
13 640
|
11 596
|
17 393
|
20 271
|
20 204
|
|
| Other Receivables |
398
|
274
|
298
|
296
|
209
|
168
|
206
|
486
|
239
|
1 030
|
673
|
305
|
398
|
394
|
373
|
861
|
349
|
353
|
219
|
694
|
260
|
391
|
337
|
211
|
|
| Inventory |
12 947
|
9 283
|
5 758
|
7 736
|
6 355
|
7 072
|
9 926
|
11 864
|
13 066
|
19 592
|
21 275
|
19 506
|
21 377
|
23 307
|
20 044
|
17 752
|
18 280
|
22 070
|
19 824
|
15 504
|
17 368
|
17 991
|
19 643
|
16 665
|
|
| Other Current Assets |
177
|
182
|
103
|
99
|
800
|
1 173
|
1 017
|
1 204
|
2 026
|
583
|
227
|
682
|
653
|
599
|
484
|
667
|
454
|
523
|
1 342
|
1 201
|
334
|
702
|
739
|
592
|
|
| Total Current Assets |
54 455
|
50 051
|
46 186
|
49 919
|
55 023
|
55 907
|
51 381
|
61 128
|
65 000
|
104 147
|
110 527
|
98 451
|
98 065
|
110 073
|
91 599
|
84 896
|
78 205
|
82 469
|
77 385
|
63 210
|
71 097
|
78 152
|
79 488
|
72 446
|
|
| PP&E Net |
50 300
|
46 325
|
46 620
|
44 226
|
41 765
|
40 567
|
48 888
|
52 090
|
57 072
|
58 208
|
58 710
|
59 499
|
59 823
|
57 870
|
55 533
|
67 081
|
66 444
|
66 478
|
66 399
|
69 628
|
66 714
|
63 033
|
68 795
|
73 904
|
|
| PP&E Gross |
50 300
|
46 325
|
46 620
|
44 226
|
41 765
|
40 567
|
48 888
|
52 090
|
57 072
|
58 208
|
58 710
|
59 499
|
59 823
|
57 870
|
55 533
|
67 081
|
66 444
|
66 478
|
66 399
|
69 628
|
66 714
|
63 033
|
68 795
|
73 904
|
|
| Accumulated Depreciation |
8 093
|
12 289
|
15 302
|
18 663
|
20 829
|
22 752
|
24 300
|
26 920
|
29 367
|
17 994
|
18 479
|
20 726
|
23 319
|
25 975
|
28 739
|
31 202
|
35 266
|
38 731
|
42 948
|
46 938
|
51 677
|
51 898
|
55 693
|
61 513
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 767
|
2 881
|
2 881
|
2 881
|
2 881
|
2 268
|
1 483
|
1 483
|
1 228
|
1 228
|
1 228
|
2 468
|
2 468
|
1 845
|
4 010
|
|
| Note Receivable |
539
|
354
|
159
|
41
|
95
|
63
|
39
|
146
|
132
|
8 932
|
11 446
|
4 557
|
2 724
|
1 545
|
668
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 856
|
3 382
|
3 798
|
3 643
|
3 385
|
3 068
|
3 334
|
4 741
|
4 850
|
4 343
|
9 287
|
8 608
|
8 354
|
8 533
|
6 454
|
4 080
|
5 312
|
7 063
|
8 296
|
10 425
|
13 601
|
11 644
|
12 908
|
20 538
|
|
| Other Long-Term Assets |
2 826
|
2 509
|
2 653
|
2 657
|
2 080
|
2 670
|
3 281
|
4 976
|
4 926
|
1 457
|
1 528
|
1 338
|
1 963
|
2 028
|
3 262
|
3 994
|
5 327
|
4 883
|
5 008
|
2 046
|
2 044
|
6 129
|
4 482
|
3 435
|
|
| Total Assets |
111 977
N/A
|
102 620
-8%
|
99 417
-3%
|
100 485
+1%
|
102 347
+2%
|
102 275
0%
|
106 922
+5%
|
123 080
+15%
|
131 979
+7%
|
179 854
+36%
|
194 379
+8%
|
175 334
-10%
|
173 810
-1%
|
182 930
+5%
|
159 784
-13%
|
161 557
+1%
|
156 771
-3%
|
162 120
+3%
|
158 316
-2%
|
146 537
-7%
|
155 923
+6%
|
161 427
+4%
|
167 518
+4%
|
174 332
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
22 805
|
19 822
|
15 957
|
19 516
|
19 752
|
22 064
|
20 848
|
21 682
|
21 954
|
45 936
|
48 169
|
36 128
|
33 727
|
37 033
|
21 270
|
28 595
|
21 218
|
22 358
|
20 133
|
15 132
|
19 063
|
24 303
|
18 480
|
24 609
|
|
| Accrued Liabilities |
1 021
|
1 185
|
849
|
1 250
|
1 372
|
861
|
804
|
912
|
982
|
1 723
|
1 591
|
1 209
|
1 387
|
1 614
|
1 529
|
1 601
|
1 718
|
1 772
|
2 161
|
2 440
|
2 362
|
2 484
|
2 993
|
3 211
|
|
| Short-Term Debt |
8 865
|
8 538
|
7 000
|
3 000
|
0
|
0
|
0
|
0
|
0
|
303
|
338
|
1 112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 519
|
1 759
|
969
|
952
|
0
|
0
|
0
|
1 500
|
5 998
|
11 689
|
11 291
|
5 414
|
3 234
|
1 958
|
703
|
260
|
43
|
0
|
249
|
63
|
68
|
310
|
195
|
156
|
|
| Other Current Liabilities |
7 630
|
5 479
|
7 736
|
7 039
|
8 743
|
5 240
|
7 879
|
9 451
|
10 406
|
15 127
|
15 768
|
10 599
|
9 536
|
12 576
|
7 873
|
6 917
|
8 796
|
12 526
|
10 173
|
7 430
|
8 116
|
5 037
|
7 644
|
6 634
|
|
| Total Current Liabilities |
41 839
|
36 782
|
32 511
|
31 756
|
29 867
|
28 166
|
29 531
|
33 545
|
39 341
|
74 778
|
77 156
|
54 462
|
47 883
|
53 180
|
31 375
|
37 373
|
31 775
|
36 656
|
32 716
|
25 065
|
29 609
|
32 134
|
29 311
|
34 609
|
|
| Long-Term Debt |
7 739
|
3 924
|
1 801
|
739
|
0
|
0
|
0
|
7 808
|
7 130
|
11 855
|
11 446
|
4 933
|
3 194
|
1 545
|
668
|
23
|
0
|
0
|
58
|
4
|
3
|
60
|
115
|
66
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
283
|
36
|
327
|
76
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4 353
|
4 086
|
4 160
|
3 951
|
3 860
|
3 581
|
3 315
|
3 230
|
3 342
|
2 197
|
931
|
733
|
451
|
1 873
|
1 490
|
1 381
|
1 859
|
1 143
|
948
|
1 269
|
499
|
408
|
530
|
637
|
|
| Total Liabilities |
53 931
N/A
|
44 792
-17%
|
38 472
-14%
|
36 446
-5%
|
34 010
-7%
|
31 783
-7%
|
33 172
+4%
|
44 659
+35%
|
49 813
+12%
|
88 830
+78%
|
89 533
+1%
|
60 131
-33%
|
51 529
-14%
|
56 598
+10%
|
33 534
-41%
|
38 776
+16%
|
33 634
-13%
|
37 799
+12%
|
33 722
-11%
|
26 338
-22%
|
30 111
+14%
|
32 602
+8%
|
29 956
-8%
|
35 313
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
11 000
|
|
| Retained Earnings |
14 117
|
15 679
|
18 762
|
21 863
|
26 196
|
28 317
|
31 505
|
36 369
|
40 030
|
74 616
|
88 544
|
98 843
|
105 938
|
109 920
|
109 826
|
106 424
|
106 529
|
108 114
|
102 497
|
98 209
|
103 468
|
107 967
|
107 265
|
111 250
|
|
| Additional Paid In Capital |
32 880
|
32 880
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
7 012
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
25 924
|
25 917
|
25 882
|
25 916
|
25 986
|
25 865
|
25 895
|
0
|
0
|
101
|
85
|
154
|
165
|
98
|
0
|
0
|
0
|
2 584
|
2 937
|
1 452
|
0
|
0
|
|
| Treasury Stock |
0
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
1 753
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
49
|
24
|
0
|
0
|
0
|
0
|
0
|
71
|
19
|
149
|
43
|
0
|
0
|
1 753
|
1 753
|
1 753
|
1 404
|
1 806
|
4 084
|
1 394
|
1 394
|
1 394
|
12 284
|
9 758
|
|
| Total Equity |
58 046
N/A
|
57 829
0%
|
60 945
+5%
|
64 039
+5%
|
68 337
+7%
|
70 492
+3%
|
73 750
+5%
|
78 421
+6%
|
82 166
+5%
|
91 024
+11%
|
104 846
+15%
|
115 203
+10%
|
122 282
+6%
|
126 332
+3%
|
126 250
0%
|
122 780
-3%
|
123 137
+0%
|
124 320
+1%
|
124 593
+0%
|
120 199
-4%
|
125 812
+5%
|
128 825
+2%
|
137 562
+7%
|
139 020
+1%
|
|
| Total Liabilities & Equity |
111 977
N/A
|
102 620
-8%
|
99 417
-3%
|
100 485
+1%
|
102 347
+2%
|
102 275
0%
|
106 922
+5%
|
123 080
+15%
|
131 979
+7%
|
179 854
+36%
|
194 379
+8%
|
175 334
-10%
|
173 810
-1%
|
182 930
+5%
|
159 784
-13%
|
161 557
+1%
|
156 771
-3%
|
162 120
+3%
|
158 316
-2%
|
146 537
-7%
|
155 923
+6%
|
161 427
+4%
|
167 518
+4%
|
174 332
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
22
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
20
|
20
|
20
|
22
|
22
|
|