DCM Corp
KRX:024090
Balance Sheet
Balance Sheet Decomposition
DCM Corp
DCM Corp
Balance Sheet
DCM Corp
| 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 |
5 615
|
2 785
|
2 694
|
11 999
|
6 281
|
8 108
|
9 385
|
17 896
|
15 485
|
13 345
|
7 901
|
13 610
|
14 287
|
11 465
|
13 274
|
14 047
|
10 531
|
12 322
|
22 847
|
25 376
|
27 023
|
31 977
|
39 149
|
62 931
|
|
| Cash Equivalents |
5 615
|
2 785
|
2 694
|
11 999
|
6 281
|
8 108
|
9 385
|
17 896
|
15 485
|
13 345
|
7 901
|
13 610
|
14 287
|
11 465
|
13 274
|
14 047
|
10 531
|
12 322
|
22 847
|
25 376
|
27 023
|
31 977
|
39 149
|
62 931
|
|
| Short-Term Investments |
14 556
|
15 181
|
15 624
|
7 183
|
16 575
|
16 156
|
21 648
|
17 049
|
34 448
|
44 087
|
39 962
|
36 803
|
38 716
|
46 702
|
42 390
|
46 615
|
54 661
|
47 294
|
43 594
|
43 330
|
67 821
|
88 647
|
37 589
|
17 924
|
|
| Total Receivables |
5 452
|
6 669
|
7 277
|
6 162
|
6 200
|
7 479
|
11 727
|
14 074
|
14 386
|
24 882
|
36 064
|
56 511
|
16 672
|
12 192
|
11 498
|
14 174
|
15 627
|
13 288
|
17 414
|
17 826
|
31 714
|
22 353
|
24 504
|
25 947
|
|
| Accounts Receivables |
5 057
|
6 374
|
7 049
|
5 931
|
5 963
|
7 313
|
11 581
|
13 921
|
14 226
|
19 985
|
32 142
|
18 000
|
15 106
|
11 285
|
10 989
|
13 661
|
15 201
|
13 288
|
17 414
|
17 366
|
31 276
|
22 011
|
24 069
|
25 667
|
|
| Other Receivables |
395
|
295
|
228
|
231
|
237
|
166
|
146
|
153
|
160
|
4 897
|
3 922
|
38 511
|
1 566
|
907
|
509
|
513
|
426
|
0
|
0
|
460
|
438
|
342
|
435
|
280
|
|
| Inventory |
3 691
|
4 673
|
4 984
|
7 240
|
7 140
|
9 111
|
10 647
|
17 313
|
22 758
|
33 589
|
31 392
|
32 816
|
32 179
|
24 318
|
16 620
|
20 182
|
22 850
|
21 184
|
17 596
|
27 165
|
37 872
|
32 389
|
32 123
|
36 623
|
|
| Other Current Assets |
87
|
1 026
|
4 031
|
4 181
|
557
|
561
|
680
|
2 788
|
1 320
|
1 328
|
1 830
|
106
|
1 174
|
313
|
1 516
|
4 962
|
1 894
|
2 040
|
2 404
|
3 880
|
3 654
|
2 854
|
3 651
|
3 479
|
|
| Total Current Assets |
29 402
|
30 333
|
34 610
|
36 765
|
36 752
|
41 415
|
54 086
|
69 120
|
88 397
|
117 231
|
117 149
|
139 845
|
103 027
|
94 989
|
85 299
|
99 981
|
105 564
|
96 127
|
103 854
|
117 576
|
168 084
|
178 219
|
137 015
|
146 903
|
|
| PP&E Net |
9 547
|
9 089
|
11 814
|
11 509
|
12 238
|
13 545
|
24 693
|
27 732
|
23 156
|
20 955
|
22 894
|
30 698
|
29 697
|
27 787
|
31 315
|
30 855
|
31 711
|
33 189
|
18 535
|
17 249
|
19 052
|
25 586
|
27 790
|
30 294
|
|
| PP&E Gross |
9 547
|
9 089
|
11 814
|
11 509
|
12 238
|
13 545
|
24 693
|
27 732
|
23 156
|
20 955
|
22 894
|
30 698
|
29 697
|
27 787
|
31 315
|
30 855
|
31 711
|
33 189
|
18 535
|
17 249
|
19 052
|
25 586
|
27 790
|
30 294
|
|
| Accumulated Depreciation |
2 972
|
3 325
|
3 684
|
4 101
|
4 518
|
5 113
|
5 862
|
6 898
|
7 647
|
8 188
|
9 337
|
11 039
|
12 917
|
15 376
|
24 021
|
26 589
|
29 029
|
29 925
|
17 294
|
19 106
|
20 445
|
21 149
|
22 118
|
22 559
|
|
| Intangible Assets |
245
|
245
|
245
|
123
|
123
|
123
|
0
|
0
|
0
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
786
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
61
|
343
|
317
|
374
|
431
|
366
|
337
|
4 954
|
5 443
|
5 358
|
4 496
|
3 982
|
4 036
|
|
| Long-Term Investments |
11 331
|
12 490
|
8 881
|
12 659
|
11 651
|
10 990
|
9 869
|
8 988
|
10 088
|
22 295
|
27 866
|
25 038
|
28 485
|
33 603
|
44 559
|
50 471
|
48 242
|
57 606
|
79 530
|
87 464
|
94 167
|
98 052
|
108 367
|
110 177
|
|
| Other Long-Term Assets |
103
|
132
|
134
|
136
|
5 558
|
7 095
|
115
|
145
|
145
|
46
|
46
|
102
|
0
|
0
|
795
|
114
|
217
|
504
|
0
|
100
|
135
|
504
|
388
|
2 059
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
786
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
50 628
N/A
|
52 289
+3%
|
55 684
+6%
|
61 192
+10%
|
66 322
+8%
|
73 168
+10%
|
88 762
+21%
|
105 985
+19%
|
121 787
+15%
|
160 627
+32%
|
168 125
+5%
|
195 844
+16%
|
161 652
-17%
|
156 796
-3%
|
163 228
+4%
|
181 952
+11%
|
186 200
+2%
|
187 863
+1%
|
206 973
+10%
|
227 933
+10%
|
286 896
+26%
|
306 956
+7%
|
277 643
-10%
|
293 570
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 035
|
2 116
|
2 728
|
3 903
|
3 310
|
4 684
|
7 116
|
4 896
|
8 313
|
10 803
|
8 043
|
11 589
|
5 528
|
6 941
|
8 488
|
9 644
|
9 236
|
9 057
|
14 029
|
21 285
|
19 421
|
15 067
|
18 659
|
20 476
|
|
| Accrued Liabilities |
93
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 063
|
2 308
|
4 842
|
3 057
|
193
|
175
|
425
|
633
|
432
|
406
|
217
|
244
|
814
|
321
|
448
|
329
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 756
|
6 361
|
7 314
|
6 847
|
20 214
|
4 616
|
5 067
|
4 000
|
3 000
|
3 000
|
3 588
|
5 000
|
6 000
|
6 000
|
7 000
|
5 000
|
5 000
|
|
| Current Portion of Long-Term Debt |
983
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 799
|
1 129
|
1 341
|
1 951
|
1 685
|
2 034
|
3 144
|
6 056
|
5 633
|
10 636
|
7 286
|
14 826
|
6 971
|
3 204
|
6 755
|
7 037
|
6 734
|
6 776
|
7 437
|
5 400
|
14 678
|
8 015
|
7 476
|
8 943
|
|
| Total Current Liabilities |
3 910
|
3 245
|
4 068
|
5 854
|
4 995
|
6 718
|
10 260
|
18 709
|
21 370
|
31 061
|
27 085
|
49 818
|
17 308
|
15 388
|
19 668
|
20 314
|
19 402
|
19 827
|
26 683
|
32 930
|
40 913
|
30 402
|
31 583
|
34 748
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
333
|
200
|
67
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
579
|
503
|
542
|
320
|
192
|
125
|
397
|
301
|
502
|
2 656
|
1 087
|
1 267
|
1 090
|
1 212
|
1 559
|
2 985
|
1 988
|
1 863
|
2 288
|
3 797
|
8 848
|
8 485
|
660
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 107
|
5 576
|
4 811
|
4 629
|
4 377
|
4 859
|
6 166
|
6 581
|
6 654
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
239
|
269
|
318
|
354
|
459
|
342
|
351
|
472
|
547
|
166
|
922
|
1 595
|
4 515
|
4 628
|
3 421
|
4 196
|
3 663
|
3 241
|
3 283
|
2 211
|
1 586
|
2 708
|
2 022
|
1 750
|
|
| Total Liabilities |
4 727
N/A
|
4 018
-15%
|
4 928
+23%
|
6 528
+32%
|
5 646
-14%
|
7 185
+27%
|
11 007
+53%
|
19 482
+77%
|
22 420
+15%
|
39 390
+76%
|
35 003
-11%
|
57 692
+65%
|
27 608
-52%
|
25 605
-7%
|
29 508
+15%
|
33 660
+14%
|
31 634
-6%
|
31 685
+0%
|
32 254
+2%
|
38 938
+21%
|
51 347
+32%
|
41 595
-19%
|
34 265
-18%
|
36 498
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
|
| Retained Earnings |
22 250
|
25 786
|
29 209
|
32 391
|
36 903
|
42 074
|
53 922
|
63 124
|
75 600
|
103 995
|
115 891
|
121 272
|
118 398
|
116 759
|
118 541
|
136 549
|
145 778
|
147 581
|
166 547
|
181 902
|
228 517
|
256 525
|
237 413
|
254 612
|
|
| Additional Paid In Capital |
21 388
|
21 388
|
21 388
|
21 388
|
21 637
|
21 637
|
21 637
|
21 637
|
21 637
|
14 979
|
14 730
|
14 730
|
14 730
|
14 730
|
14 730
|
14 934
|
14 934
|
14 934
|
14 934
|
14 934
|
14 934
|
14 934
|
14 934
|
14 934
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
38
|
174
|
99
|
355
|
33
|
166
|
155
|
122
|
780
|
778
|
31
|
214
|
173
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
3 737
|
4 903
|
5 841
|
5 114
|
3 903
|
3 903
|
3 903
|
3 903
|
3 903
|
3 903
|
3 903
|
4 221
|
4 553
|
5 769
|
5 769
|
9 655
|
12 568
|
12 568
|
13 100
|
14 089
|
14 089
|
12 406
|
15 218
|
18 724
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
249
|
249
|
249
|
249
|
249
|
249
|
249
|
249
|
338
|
249
|
186
|
308
|
249
|
249
|
|
| Total Equity |
45 900
N/A
|
48 271
+5%
|
50 756
+5%
|
54 664
+8%
|
60 675
+11%
|
65 982
+9%
|
77 755
+18%
|
86 503
+11%
|
99 367
+15%
|
121 237
+22%
|
133 122
+10%
|
138 152
+4%
|
134 044
-3%
|
131 192
-2%
|
133 720
+2%
|
148 291
+11%
|
154 566
+4%
|
156 178
+1%
|
174 719
+12%
|
188 996
+8%
|
235 548
+25%
|
265 361
+13%
|
243 377
-8%
|
257 072
+6%
|
|
| Total Liabilities & Equity |
50 628
N/A
|
52 289
+3%
|
55 684
+6%
|
61 192
+10%
|
66 322
+8%
|
73 168
+10%
|
88 762
+21%
|
105 985
+19%
|
121 787
+15%
|
160 627
+32%
|
168 125
+5%
|
195 844
+16%
|
161 652
-17%
|
156 796
-3%
|
163 228
+4%
|
181 952
+11%
|
186 200
+2%
|
187 863
+1%
|
206 973
+10%
|
227 933
+10%
|
286 896
+26%
|
306 956
+7%
|
277 643
-10%
|
293 570
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|