Daehyun Co Ltd
KRX:016090
Balance Sheet
Balance Sheet Decomposition
Daehyun Co Ltd
Daehyun Co Ltd
Balance Sheet
Daehyun Co Ltd
| Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 |
5 565
|
3 994
|
16 632
|
7 603
|
16 297
|
21 299
|
16 605
|
4 061
|
6 321
|
8 134
|
4 704
|
3 286
|
1 034
|
1 168
|
1 001
|
14 735
|
5 454
|
2 370
|
10 757
|
3 590
|
12 241
|
8 563
|
11 571
|
14 889
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
21
|
20
|
22
|
35
|
35
|
35
|
35
|
22
|
10
|
10
|
10
|
|
| Cash Equivalents |
5 565
|
3 994
|
16 632
|
7 603
|
16 297
|
21 299
|
16 605
|
4 061
|
6 321
|
8 134
|
4 704
|
3 286
|
1 015
|
1 147
|
981
|
14 713
|
5 419
|
2 335
|
10 722
|
3 555
|
12 219
|
8 553
|
11 561
|
14 879
|
|
| Short-Term Investments |
270
|
570
|
1 242
|
3 221
|
5 211
|
2 007
|
3 105
|
3
|
1 500
|
1 500
|
0
|
0
|
0
|
0
|
0
|
34 681
|
33 781
|
42 492
|
17 157
|
22 028
|
26 989
|
22 836
|
24 121
|
28 109
|
|
| Total Receivables |
62 209
|
70 471
|
31 920
|
25 045
|
29 937
|
32 223
|
32 002
|
30 462
|
23 912
|
23 007
|
17 950
|
18 708
|
29 688
|
28 692
|
29 272
|
31 156
|
36 967
|
32 870
|
33 372
|
25 142
|
32 580
|
36 414
|
31 275
|
28 055
|
|
| Accounts Receivables |
61 362
|
70 113
|
27 550
|
21 638
|
25 929
|
27 761
|
26 974
|
25 536
|
19 817
|
18 661
|
17 765
|
18 607
|
24 312
|
23 230
|
24 145
|
25 965
|
31 655
|
27 177
|
27 642
|
19 666
|
27 217
|
30 424
|
26 862
|
22 963
|
|
| Other Receivables |
847
|
358
|
4 370
|
3 407
|
4 008
|
4 462
|
5 028
|
4 926
|
4 095
|
4 346
|
185
|
101
|
5 376
|
5 462
|
5 127
|
5 191
|
5 312
|
5 693
|
5 730
|
5 476
|
5 363
|
5 990
|
4 413
|
5 092
|
|
| Inventory |
13 078
|
15 933
|
25 683
|
19 961
|
25 850
|
31 516
|
33 548
|
40 445
|
38 454
|
37 605
|
37 059
|
41 646
|
65 792
|
76 696
|
78 606
|
78 520
|
80 054
|
91 971
|
96 322
|
90 085
|
87 116
|
92 158
|
84 681
|
81 285
|
|
| Other Current Assets |
204
|
771
|
120
|
159
|
1 542
|
9 421
|
9 062
|
9 464
|
8 667
|
8 534
|
3 669
|
3 842
|
86
|
15
|
34
|
2 139
|
153
|
389
|
249
|
409
|
420
|
823
|
875
|
439
|
|
| Total Current Assets |
81 326
|
91 739
|
75 597
|
55 989
|
78 836
|
96 464
|
94 322
|
84 435
|
78 854
|
78 781
|
63 382
|
67 481
|
96 600
|
106 571
|
108 912
|
161 230
|
156 410
|
170 092
|
157 856
|
141 252
|
159 346
|
160 794
|
152 523
|
152 778
|
|
| PP&E Net |
44 254
|
42 252
|
45 290
|
44 309
|
48 930
|
56 553
|
67 381
|
68 008
|
66 160
|
78 278
|
64 623
|
53 652
|
31 575
|
30 036
|
27 707
|
14 000
|
47 344
|
46 947
|
48 409
|
48 418
|
52 614
|
49 627
|
51 433
|
52 161
|
|
| PP&E Gross |
44 254
|
42 252
|
45 290
|
44 309
|
48 930
|
56 553
|
67 381
|
68 008
|
66 160
|
78 278
|
64 623
|
53 652
|
31 575
|
30 036
|
27 707
|
14 000
|
47 344
|
46 947
|
48 409
|
48 418
|
52 614
|
49 627
|
51 433
|
52 161
|
|
| Accumulated Depreciation |
34 603
|
17 061
|
19 902
|
21 194
|
22 098
|
22 487
|
24 527
|
25 559
|
26 691
|
20 787
|
17 808
|
15 823
|
22 163
|
26 644
|
30 266
|
30 894
|
34 351
|
35 916
|
38 616
|
38 776
|
39 787
|
41 531
|
39 218
|
40 742
|
|
| Intangible Assets |
96
|
61
|
446
|
327
|
231
|
123
|
16
|
81
|
61
|
96
|
373
|
399
|
406
|
511
|
2 043
|
2 063
|
1 996
|
1 998
|
1 997
|
682
|
762
|
862
|
918
|
879
|
|
| Note Receivable |
175
|
3
|
0
|
0
|
263
|
0
|
88
|
30
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
482
|
1 292
|
270
|
2 943
|
216
|
521
|
516
|
716
|
1 007
|
1 285
|
28 701
|
42 899
|
74 100
|
73 159
|
71 825
|
58 470
|
26 751
|
31 051
|
47 012
|
55 355
|
60 686
|
79 014
|
97 734
|
95 550
|
|
| Other Long-Term Assets |
15 668
|
10 862
|
17 434
|
14 230
|
12 749
|
3 422
|
4 016
|
4 267
|
2 856
|
2 965
|
9 264
|
9 312
|
13 552
|
15 466
|
15 210
|
13 937
|
14 327
|
8 763
|
8 421
|
7 216
|
6 674
|
7 354
|
6 729
|
5 091
|
|
| Total Assets |
142 002
N/A
|
146 209
+3%
|
139 037
-5%
|
117 798
-15%
|
141 226
+20%
|
157 083
+11%
|
166 338
+6%
|
157 536
-5%
|
148 944
-5%
|
161 405
+8%
|
166 343
+3%
|
173 743
+4%
|
216 233
+24%
|
225 743
+4%
|
225 697
0%
|
249 700
+11%
|
246 853
-1%
|
258 972
+5%
|
263 695
+2%
|
252 923
-4%
|
280 081
+11%
|
297 650
+6%
|
309 338
+4%
|
306 459
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
39 653
|
51 954
|
46 930
|
35 864
|
39 856
|
47 920
|
47 061
|
45 128
|
37 288
|
36 368
|
34 660
|
27 954
|
38 781
|
40 005
|
39 108
|
34 527
|
32 988
|
30 865
|
21 998
|
20 182
|
24 129
|
19 502
|
17 821
|
11 776
|
|
| Accrued Liabilities |
1 249
|
330
|
278
|
28
|
218
|
239
|
226
|
236
|
161
|
112
|
446
|
470
|
728
|
1 133
|
1 177
|
1 315
|
1 392
|
1 739
|
1 788
|
1 371
|
1 511
|
1 533
|
1 603
|
1 514
|
|
| Short-Term Debt |
379
|
17 680
|
17 744
|
17 880
|
13 880
|
12 200
|
7 000
|
7 115
|
12 200
|
3 000
|
9 200
|
19 600
|
29 800
|
34 100
|
27 700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
2 000
|
7 597
|
1 498
|
0
|
0
|
5 200
|
5 200
|
0
|
9 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 155
|
1 362
|
1 487
|
670
|
1 292
|
1 233
|
|
| Other Current Liabilities |
11 309
|
8 804
|
8 503
|
7 326
|
12 791
|
14 205
|
18 364
|
10 453
|
8 013
|
13 138
|
17 168
|
12 621
|
15 238
|
13 597
|
18 021
|
33 900
|
21 055
|
21 870
|
23 281
|
15 927
|
24 081
|
29 103
|
25 238
|
18 279
|
|
| Total Current Liabilities |
52 590
|
80 768
|
81 051
|
62 596
|
66 745
|
74 564
|
77 851
|
68 131
|
57 662
|
61 818
|
61 474
|
60 645
|
84 547
|
88 835
|
86 007
|
69 742
|
55 435
|
54 474
|
48 222
|
38 842
|
51 209
|
50 808
|
45 953
|
32 802
|
|
| Long-Term Debt |
58 664
|
15 023
|
1 501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
856
|
747
|
352
|
316
|
559
|
1 584
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1 495
|
1 856
|
4 642
|
3 795
|
4 316
|
5 014
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7 852
|
8 658
|
10 066
|
9 114
|
11 106
|
11 290
|
11 875
|
13 178
|
14 628
|
15 002
|
15 485
|
17 454
|
24 196
|
27 090
|
22 443
|
17 359
|
18 464
|
18 858
|
15 447
|
9 789
|
7 490
|
3 875
|
2 467
|
1 680
|
|
| Total Liabilities |
119 106
N/A
|
104 450
-12%
|
92 617
-11%
|
71 710
-23%
|
79 346
+11%
|
87 710
+11%
|
94 368
+8%
|
85 104
-10%
|
76 605
-10%
|
81 833
+7%
|
76 959
-6%
|
78 098
+1%
|
108 743
+39%
|
115 925
+7%
|
108 449
-6%
|
87 100
-20%
|
73 899
-15%
|
73 332
-1%
|
64 525
-12%
|
49 378
-23%
|
59 051
+20%
|
54 999
-7%
|
48 980
-11%
|
36 066
-26%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20 954
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
26 906
|
|
| Retained Earnings |
1 324
|
11 831
|
18 837
|
21 725
|
30 621
|
37 261
|
38 837
|
39 347
|
39 243
|
46 505
|
58 369
|
64 629
|
76 474
|
78 803
|
86 232
|
131 584
|
141 939
|
153 531
|
166 855
|
171 311
|
189 122
|
211 804
|
228 376
|
238 133
|
|
| Additional Paid In Capital |
2 802
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
6 227
|
6 178
|
6 189
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
5 206
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
203
|
121
|
204
|
1 265
|
131
|
147
|
|
| Treasury Stock |
2 184
|
2 184
|
4 530
|
7 750
|
0
|
0
|
0
|
0
|
0
|
954
|
1 097
|
1 097
|
1 097
|
1 097
|
1 097
|
1 097
|
1 097
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
854
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
22 896
N/A
|
41 760
+82%
|
46 420
+11%
|
46 088
-1%
|
61 880
+34%
|
69 373
+12%
|
71 970
+4%
|
72 432
+1%
|
72 338
0%
|
79 571
+10%
|
89 384
+12%
|
95 645
+7%
|
107 490
+12%
|
109 818
+2%
|
117 248
+7%
|
162 599
+39%
|
172 954
+6%
|
185 640
+7%
|
199 171
+7%
|
203 545
+2%
|
221 031
+9%
|
242 651
+10%
|
260 358
+7%
|
270 393
+4%
|
|
| Total Liabilities & Equity |
142 002
N/A
|
146 209
+3%
|
139 037
-5%
|
117 798
-15%
|
141 226
+20%
|
157 083
+11%
|
166 338
+6%
|
157 536
-5%
|
148 944
-5%
|
161 405
+8%
|
166 343
+3%
|
173 743
+4%
|
216 233
+24%
|
225 743
+4%
|
225 697
0%
|
249 700
+11%
|
246 853
-1%
|
258 972
+5%
|
263 695
+2%
|
252 923
-4%
|
280 081
+11%
|
297 650
+6%
|
309 338
+4%
|
306 459
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
40
|
52
|
50
|
54
|
45
|
45
|
45
|
45
|
45
|
45
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
|