TKG Huchems Co Ltd
KRX:069260
Balance Sheet
Balance Sheet Decomposition
TKG Huchems Co Ltd
TKG Huchems Co Ltd
Balance Sheet
TKG Huchems Co Ltd
| 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 |
3 568
|
7 840
|
26 456
|
22 136
|
25 740
|
63 619
|
31 054
|
9 893
|
16 636
|
40 159
|
4 327
|
5 495
|
306
|
3 856
|
14 524
|
14 708
|
37 339
|
21 710
|
28 840
|
8 778
|
36 640
|
69 586
|
27 782
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
3 568
|
7 840
|
26 456
|
22 136
|
25 740
|
63 619
|
31 054
|
9 893
|
16 636
|
40 159
|
4 327
|
5 495
|
306
|
3 856
|
14 524
|
14 708
|
37 339
|
21 710
|
28 840
|
8 778
|
36 640
|
69 586
|
27 782
|
|
| Short-Term Investments |
10 000
|
0
|
1 000
|
24 000
|
34 083
|
30 016
|
76 113
|
187 714
|
247 935
|
176 440
|
203 161
|
241 029
|
79 614
|
181 196
|
144 029
|
328 000
|
356 000
|
291 500
|
287 500
|
341 500
|
222 707
|
221 377
|
208 839
|
|
| Total Receivables |
45 273
|
43 215
|
47 872
|
39 614
|
42 427
|
44 819
|
50 681
|
71 536
|
96 339
|
83 293
|
134 139
|
117 896
|
102 842
|
92 858
|
106 724
|
101 291
|
95 931
|
71 319
|
71 330
|
107 317
|
170 855
|
155 387
|
139 070
|
|
| Accounts Receivables |
41 753
|
41 982
|
46 284
|
36 492
|
41 491
|
43 840
|
46 928
|
64 474
|
74 778
|
78 089
|
125 975
|
109 912
|
97 386
|
81 656
|
98 010
|
91 605
|
76 089
|
65 345
|
70 134
|
104 000
|
160 447
|
143 900
|
128 280
|
|
| Other Receivables |
3 520
|
1 233
|
1 588
|
3 122
|
936
|
979
|
3 753
|
7 062
|
21 561
|
5 204
|
8 164
|
7 984
|
5 456
|
11 202
|
8 714
|
9 686
|
19 842
|
5 974
|
1 196
|
3 317
|
10 408
|
11 488
|
10 790
|
|
| Inventory |
12 413
|
18 681
|
19 788
|
16 608
|
14 141
|
14 558
|
21 914
|
14 410
|
16 654
|
27 091
|
33 055
|
32 397
|
28 468
|
31 974
|
27 194
|
30 893
|
30 836
|
28 419
|
27 762
|
49 094
|
66 468
|
58 208
|
65 164
|
|
| Other Current Assets |
910
|
888
|
602
|
745
|
639
|
1 205
|
7 270
|
3 019
|
3 500
|
4 927
|
4 781
|
5 562
|
107 389
|
59 050
|
26 808
|
30 839
|
9 532
|
13 889
|
19 097
|
13 781
|
17 496
|
35 382
|
20 480
|
|
| Total Current Assets |
72 164
|
70 624
|
95 718
|
103 103
|
117 029
|
154 217
|
187 032
|
286 572
|
381 065
|
331 911
|
379 463
|
402 379
|
318 619
|
368 934
|
319 280
|
505 732
|
529 637
|
426 836
|
434 528
|
520 470
|
514 166
|
539 940
|
461 336
|
|
| PP&E Net |
123 451
|
138 414
|
121 558
|
106 685
|
96 484
|
87 518
|
103 282
|
102 972
|
177 733
|
241 679
|
338 895
|
320 983
|
301 384
|
279 429
|
262 050
|
243 814
|
217 483
|
220 913
|
206 714
|
201 394
|
274 153
|
364 842
|
433 519
|
|
| PP&E Gross |
123 451
|
138 414
|
121 558
|
106 685
|
96 484
|
87 518
|
103 282
|
102 972
|
177 733
|
241 679
|
338 895
|
320 983
|
301 384
|
279 429
|
262 050
|
243 814
|
217 483
|
220 913
|
206 714
|
201 394
|
274 153
|
364 842
|
433 519
|
|
| Accumulated Depreciation |
101 601
|
117 899
|
138 485
|
157 294
|
173 760
|
189 444
|
202 996
|
185 407
|
199 831
|
217 744
|
250 126
|
276 762
|
309 421
|
342 540
|
372 688
|
383 301
|
410 651
|
434 449
|
461 772
|
488 583
|
512 659
|
535 079
|
579 948
|
|
| Intangible Assets |
1 341
|
925
|
526
|
267
|
90
|
0
|
0
|
0
|
6 808
|
5 406
|
15 855
|
14 389
|
14 790
|
13 823
|
12 768
|
7 804
|
8 377
|
8 618
|
9 642
|
7 221
|
7 963
|
8 052
|
23 501
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390
|
0
|
0
|
5 429
|
3 555
|
3 555
|
3 555
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45 618
|
|
| Note Receivable |
516
|
279
|
269
|
269
|
0
|
0
|
0
|
12 840
|
0
|
5 500
|
3 492
|
4 407
|
12 931
|
5 102
|
4 822
|
694
|
694
|
0
|
1 364
|
1 261
|
880
|
606
|
331
|
|
| Long-Term Investments |
1 323
|
1 801
|
1 724
|
1 724
|
1 605
|
1 589
|
10 704
|
20 845
|
22 421
|
124 796
|
24 247
|
23 556
|
84 686
|
28 195
|
135 801
|
113 758
|
100 718
|
247 073
|
199 236
|
198 111
|
116 865
|
156 857
|
170 526
|
|
| Other Long-Term Assets |
5 889
|
7 896
|
7 312
|
7 629
|
6 130
|
7 722
|
10 543
|
9 438
|
2 462
|
2 247
|
3 637
|
7 225
|
6 907
|
11 555
|
14 153
|
9 777
|
7 825
|
10 428
|
15 102
|
20 847
|
27 326
|
29 416
|
33 395
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390
|
0
|
0
|
5 429
|
3 555
|
3 555
|
3 555
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45 618
|
|
| Total Assets |
204 685
N/A
|
219 938
+7%
|
227 106
+3%
|
219 677
-3%
|
221 338
+1%
|
251 045
+13%
|
311 560
+24%
|
433 058
+39%
|
590 489
+36%
|
711 538
+20%
|
771 018
+8%
|
776 494
+1%
|
742 873
-4%
|
710 593
-4%
|
748 875
+5%
|
881 579
+18%
|
864 734
-2%
|
913 868
+6%
|
866 586
-5%
|
949 304
+10%
|
941 353
-1%
|
1 099 714
+17%
|
1 168 227
+6%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
18 263
|
20 226
|
26 437
|
37 426
|
30 553
|
21 840
|
30 410
|
32 781
|
38 460
|
54 136
|
64 633
|
54 403
|
58 448
|
43 223
|
66 134
|
70 249
|
45 641
|
42 247
|
37 776
|
74 471
|
88 171
|
152 422
|
99 210
|
|
| Accrued Liabilities |
411
|
691
|
660
|
151
|
1 934
|
2 963
|
2 247
|
3 532
|
2 827
|
1 315
|
4 509
|
3 479
|
3 572
|
4 447
|
3 912
|
3 709
|
4 673
|
4 231
|
5 012
|
5 469
|
5 764
|
6 336
|
7 212
|
|
| Short-Term Debt |
20 793
|
25 055
|
12 647
|
0
|
0
|
10 000
|
45 360
|
73 300
|
80 000
|
101 689
|
21 550
|
34 688
|
60 512
|
26 179
|
22 252
|
6 507
|
9 559
|
36 117
|
4 958
|
6 692
|
16 906
|
4 871
|
37 607
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 167
|
20 333
|
44 949
|
74 711
|
25 883
|
7 162
|
29 977
|
0
|
37 536
|
727
|
51 278
|
1 506
|
1 519
|
19 862
|
|
| Other Current Liabilities |
15 827
|
14 582
|
12 773
|
8 958
|
10 874
|
18 235
|
25 609
|
29 566
|
28 396
|
33 862
|
29 670
|
25 654
|
20 723
|
16 768
|
39 685
|
62 479
|
40 833
|
47 896
|
42 350
|
45 330
|
44 234
|
47 227
|
71 878
|
|
| Total Current Liabilities |
55 294
|
60 553
|
52 516
|
46 535
|
43 361
|
53 038
|
103 627
|
139 179
|
149 683
|
201 168
|
140 695
|
163 173
|
217 967
|
116 499
|
139 145
|
172 922
|
100 706
|
168 028
|
90 823
|
183 240
|
156 580
|
212 376
|
235 769
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
708
|
51 408
|
106 275
|
147 980
|
47 971
|
115 941
|
110 987
|
105 566
|
84 522
|
53 663
|
57 363
|
18 549
|
20 087
|
18 856
|
21 063
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
679
|
2 917
|
2 421
|
1 299
|
524
|
470
|
710
|
793
|
234
|
773
|
764
|
556
|
709
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 521
|
16 440
|
16 937
|
8 314
|
4 451
|
1 972
|
109
|
228
|
17 910
|
18 695
|
18 818
|
18 726
|
20 228
|
0
|
6 639
|
13 549
|
|
| Other Liabilities |
15 358
|
14 669
|
18 754
|
13 803
|
7 325
|
4 611
|
4 285
|
397
|
454
|
642
|
62 258
|
1 265
|
3 370
|
4 570
|
4 642
|
4 043
|
12 671
|
19 762
|
30 699
|
27 227
|
24 495
|
21 384
|
29 866
|
|
| Total Liabilities |
70 652
N/A
|
75 222
+6%
|
71 270
-5%
|
60 338
-15%
|
50 686
-16%
|
57 649
+14%
|
107 912
+87%
|
157 775
+46%
|
170 202
+8%
|
272 577
+60%
|
318 842
+17%
|
317 392
0%
|
271 751
-14%
|
237 610
-13%
|
255 794
+8%
|
300 674
+18%
|
217 368
-28%
|
261 034
+20%
|
198 167
-24%
|
249 953
+26%
|
201 162
-20%
|
259 256
+29%
|
300 247
+16%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
21 291
|
21 291
|
21 291
|
21 291
|
21 291
|
21 291
|
21 291
|
21 291
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
40 879
|
|
| Retained Earnings |
4 413
|
15 095
|
26 215
|
29 719
|
41 031
|
63 776
|
93 569
|
139 586
|
175 188
|
193 521
|
218 828
|
244 804
|
255 497
|
291 292
|
314 303
|
408 710
|
455 579
|
456 257
|
471 505
|
506 981
|
551 899
|
647 483
|
685 395
|
|
| Additional Paid In Capital |
108 330
|
108 330
|
108 330
|
108 330
|
108 330
|
108 330
|
108 330
|
113 871
|
176 299
|
176 299
|
176 299
|
181 839
|
181 839
|
184 051
|
184 504
|
182 391
|
178 371
|
178 371
|
178 371
|
178 371
|
190 417
|
178 371
|
178 371
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
97
|
536
|
22 379
|
22 720
|
20 334
|
21 630
|
21 630
|
859
|
1 394
|
1 424
|
2 929
|
21 686
|
22 029
|
15 482
|
11 404
|
16 087
|
7 106
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
19 445
|
0
|
0
|
0
|
0
|
0
|
27 730
|
43 035
|
44 172
|
49 766
|
31 460
|
51 304
|
51 304
|
51 304
|
51 304
|
51 304
|
51 304
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 543
|
5 543
|
4 163
|
30 050
|
993
|
655
|
3 827
|
114
|
6 928
|
6 945
|
6 938
|
8 942
|
3 104
|
8 942
|
7 533
|
|
| Total Equity |
134 033
N/A
|
144 716
+8%
|
155 836
+8%
|
159 339
+2%
|
170 651
+7%
|
193 396
+13%
|
203 648
+5%
|
275 283
+35%
|
420 287
+53%
|
438 962
+4%
|
452 176
+3%
|
459 102
+2%
|
471 121
+3%
|
472 983
+0%
|
493 080
+4%
|
580 905
+18%
|
647 367
+11%
|
652 834
+1%
|
668 418
+2%
|
699 351
+5%
|
740 191
+6%
|
840 459
+14%
|
867 980
+3%
|
|
| Total Liabilities & Equity |
204 685
N/A
|
219 938
+7%
|
227 106
+3%
|
219 677
-3%
|
221 338
+1%
|
251 045
+13%
|
311 560
+24%
|
433 058
+39%
|
590 489
+36%
|
711 538
+20%
|
771 018
+8%
|
776 494
+1%
|
742 873
-4%
|
710 593
-4%
|
748 875
+5%
|
881 579
+18%
|
864 734
-2%
|
913 868
+6%
|
866 586
-5%
|
949 304
+10%
|
941 353
-1%
|
1 099 714
+17%
|
1 168 227
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
35
|
35
|
35
|
35
|
35
|
35
|
34
|
35
|
41
|
41
|
40
|
39
|
39
|
39
|
39
|
38
|
39
|
38
|
38
|
38
|
38
|
38
|
38
|
|