HansaeMK Co Ltd
KRX:069640
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
HansaeMK Co Ltd
KRX:069640
|
KR |
|
V
|
Vikas WSP Ltd
NSE:VIKASWSP
|
IN |
|
R
|
Rastar Environmental Protection Materials Co Ltd
SZSE:300834
|
CN |
|
W
|
Worthington Group PLC
LSE:WRN
|
UK |
Balance Sheet
Balance Sheet Decomposition
HansaeMK Co Ltd
HansaeMK Co Ltd
Balance Sheet
HansaeMK Co Ltd
| 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 |
152
|
8 265
|
8 258
|
1 139
|
724
|
10 847
|
3 376
|
13 796
|
24 750
|
7 799
|
5 349
|
3 441
|
2 798
|
3 600
|
10 650
|
11 469
|
16 355
|
|
| Cash |
0
|
0
|
0
|
0
|
10
|
45
|
28
|
27
|
34
|
39
|
31
|
20
|
7
|
7
|
10
|
10
|
23
|
|
| Cash Equivalents |
152
|
8 265
|
8 258
|
1 139
|
714
|
10 802
|
3 348
|
13 769
|
24 716
|
7 760
|
5 318
|
3 421
|
2 791
|
3 593
|
10 640
|
11 459
|
16 332
|
|
| Short-Term Investments |
0
|
0
|
106
|
10 000
|
280
|
0
|
7
|
0
|
0
|
300
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
21 276
|
25 710
|
29 029
|
37 285
|
39 466
|
37 189
|
39 951
|
42 606
|
45 566
|
51 971
|
43 044
|
40 232
|
33 461
|
27 327
|
41 687
|
39 753
|
26 747
|
|
| Accounts Receivables |
1
|
3
|
22 625
|
26 575
|
26 642
|
26 353
|
27 947
|
33 269
|
35 671
|
40 126
|
34 065
|
28 954
|
24 125
|
21 331
|
34 102
|
31 629
|
19 838
|
|
| Other Receivables |
21 275
|
25 707
|
6 404
|
10 710
|
12 824
|
10 836
|
12 004
|
9 337
|
9 895
|
11 845
|
8 979
|
11 278
|
9 336
|
5 996
|
7 585
|
8 124
|
6 909
|
|
| Inventory |
39 638
|
47 264
|
47 173
|
72 710
|
72 036
|
80 087
|
84 689
|
82 103
|
93 656
|
86 589
|
96 263
|
83 043
|
61 710
|
57 420
|
100 489
|
83 440
|
92 363
|
|
| Other Current Assets |
5 810
|
7 040
|
10 125
|
1 676
|
973
|
1 921
|
937
|
5 592
|
3 006
|
5 146
|
10 427
|
9 477
|
8 321
|
8 377
|
10 755
|
5 547
|
4 370
|
|
| Total Current Assets |
66 877
|
88 279
|
94 691
|
122 809
|
113 480
|
130 045
|
128 960
|
144 097
|
166 977
|
151 806
|
155 083
|
136 193
|
106 289
|
96 725
|
163 581
|
140 209
|
139 836
|
|
| PP&E Net |
27 602
|
41 701
|
36 800
|
40 053
|
44 177
|
43 689
|
44 470
|
42 987
|
35 718
|
35 225
|
35 412
|
29 715
|
27 719
|
23 701
|
41 856
|
108 851
|
109 334
|
|
| PP&E Gross |
27 602
|
41 701
|
36 800
|
40 053
|
44 177
|
43 689
|
44 470
|
42 987
|
35 718
|
35 225
|
35 412
|
29 715
|
27 719
|
23 701
|
41 856
|
108 851
|
109 334
|
|
| Accumulated Depreciation |
4 518
|
4 650
|
2 081
|
3 084
|
4 207
|
5 608
|
7 218
|
9 866
|
12 233
|
16 811
|
21 185
|
36 597
|
40 472
|
46 732
|
67 664
|
59 427
|
63 600
|
|
| Intangible Assets |
304
|
81
|
1 153
|
1 422
|
1 425
|
1 430
|
1 383
|
1 315
|
1 153
|
1 126
|
1 025
|
772
|
330
|
330
|
487
|
419
|
386
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 419
|
0
|
0
|
4 507
|
1 422
|
1 660
|
1 483
|
0
|
0
|
0
|
|
| Long-Term Investments |
172
|
474
|
4 647
|
3
|
3
|
0
|
0
|
2 341
|
7 171
|
7 099
|
7 026
|
6 954
|
6 882
|
6 810
|
15 600
|
15 477
|
15 444
|
|
| Other Long-Term Assets |
2 867
|
2 352
|
478
|
14 851
|
14 044
|
15 970
|
15 276
|
15 783
|
18 729
|
17 618
|
2 575
|
9 686
|
6 801
|
9
|
3 285
|
3 516
|
3 530
|
|
| Total Assets |
97 822
N/A
|
132 887
+36%
|
137 771
+4%
|
179 137
+30%
|
173 129
-3%
|
191 134
+10%
|
190 089
-1%
|
208 943
+10%
|
229 748
+10%
|
212 874
-7%
|
205 629
-3%
|
184 743
-10%
|
149 682
-19%
|
129 058
-14%
|
224 810
+74%
|
268 472
+19%
|
268 529
+0%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
7 958
|
17 978
|
10 751
|
9 294
|
8 097
|
11 192
|
9 422
|
8 785
|
19 210
|
13 083
|
14 215
|
9 888
|
4 036
|
9 575
|
34 927
|
23 405
|
23 755
|
|
| Accrued Liabilities |
1 039
|
1 185
|
1 206
|
1 680
|
1 573
|
1 816
|
2 395
|
3 685
|
6 082
|
4 232
|
3 989
|
5 503
|
3 105
|
4 504
|
6 954
|
5 259
|
4 196
|
|
| Short-Term Debt |
12 602
|
14 068
|
17 023
|
17 555
|
10 974
|
10 913
|
10 932
|
23 539
|
21 836
|
13 004
|
14 797
|
29 495
|
26 941
|
37 604
|
81 908
|
96 010
|
136 467
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 701
|
0
|
0
|
0
|
8 487
|
7 563
|
4 066
|
6 567
|
10 980
|
4 930
|
|
| Other Current Liabilities |
8 484
|
20 575
|
15 274
|
19 840
|
14 495
|
18 242
|
15 399
|
18 598
|
26 071
|
22 695
|
23 051
|
22 710
|
21 431
|
21 936
|
40 900
|
29 726
|
23 759
|
|
| Total Current Liabilities |
30 083
|
53 806
|
44 254
|
48 368
|
35 138
|
42 163
|
38 148
|
56 309
|
73 199
|
53 015
|
56 052
|
76 083
|
63 076
|
77 685
|
171 256
|
165 380
|
193 107
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
5 330
|
4 024
|
0
|
0
|
0
|
0
|
5 253
|
6 691
|
2 186
|
7 787
|
5 913
|
10 242
|
|
| Deferred Income Tax |
0
|
50
|
407
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 002
|
9 844
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
0
|
|
| Other Liabilities |
155
|
73
|
236
|
726
|
987
|
31
|
11
|
834
|
851
|
1 280
|
1 065
|
2 807
|
2 076
|
2 256
|
7 138
|
4 398
|
9 331
|
|
| Total Liabilities |
30 238
N/A
|
53 929
+78%
|
44 897
-17%
|
49 094
+9%
|
36 125
-26%
|
47 524
+32%
|
42 182
-11%
|
57 142
+35%
|
74 050
+30%
|
54 294
-27%
|
57 117
+5%
|
84 143
+47%
|
71 843
-15%
|
82 127
+14%
|
186 173
+127%
|
180 689
-3%
|
222 523
+23%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
2 800
|
2 800
|
2 800
|
4 000
|
4 000
|
6 000
|
6 130
|
6 325
|
6 455
|
6 455
|
6 455
|
6 455
|
6 455
|
6 455
|
15 053
|
15 053
|
15 053
|
|
| Retained Earnings |
65 156
|
75 980
|
90 074
|
101 691
|
108 596
|
115 854
|
115 897
|
117 705
|
120 186
|
125 061
|
126 335
|
80 098
|
57 256
|
26 967
|
9 328
|
16 165
|
56 106
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
24 357
|
24 357
|
23 663
|
25 135
|
27 354
|
29 015
|
29 015
|
29 456
|
29 456
|
29 456
|
29 456
|
49 054
|
49 963
|
51 547
|
|
| Unrealized Security Profit/Loss |
372
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1 983
|
0
|
104
|
199
|
1 964
|
13 113
|
15 175
|
15 331
|
0
|
18 411
|
18 411
|
18 411
|
|
| Other Equity |
0
|
0
|
0
|
5
|
51
|
76
|
745
|
521
|
242
|
13
|
620
|
233
|
4
|
15 946
|
2 268
|
57 343
|
53 923
|
|
| Total Equity |
67 584
N/A
|
78 958
+17%
|
92 874
+18%
|
130 043
+40%
|
137 004
+5%
|
143 610
+5%
|
147 907
+3%
|
151 801
+3%
|
155 698
+3%
|
158 579
+2%
|
148 512
-6%
|
100 600
-32%
|
77 839
-23%
|
46 931
-40%
|
38 637
-18%
|
87 783
+127%
|
46 006
-48%
|
|
| Total Liabilities & Equity |
97 822
N/A
|
132 887
+36%
|
137 771
+4%
|
179 137
+30%
|
173 129
-3%
|
191 134
+10%
|
190 089
-1%
|
208 943
+10%
|
229 748
+10%
|
212 874
-7%
|
205 629
-3%
|
184 743
-10%
|
149 682
-19%
|
129 058
-14%
|
224 810
+74%
|
268 472
+19%
|
268 529
+0%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
11
|
11
|
11
|
11
|
31
|
31
|
31
|
|