Hi Steel Co Ltd
KRX:071090
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hi Steel Co Ltd
KRX:071090
|
KR |
|
C
|
Concorde International Group Ltd
NASDAQ:CIGL
|
SG |
|
Nippon Life India Asset Management Ltd
NSE:NAM-INDIA
|
IN |
|
Cable One Inc
NYSE:CABO
|
US |
|
K
|
Krosaki Harima Corp
TSE:5352
|
JP |
Balance Sheet
Balance Sheet Decomposition
Hi Steel Co Ltd
Hi Steel Co Ltd
Balance Sheet
Hi Steel Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
8 219
|
8 219
|
4 783
|
1 373
|
3 592
|
1 813
|
3 309
|
5 433
|
3 354
|
6 376
|
2 815
|
1 358
|
8 717
|
10 331
|
13 553
|
18 052
|
19 292
|
18 281
|
18 315
|
20 505
|
21 898
|
22 440
|
18 108
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
5
|
4
|
|
| Cash Equivalents |
8 219
|
8 219
|
4 783
|
1 373
|
3 592
|
1 813
|
3 309
|
5 433
|
3 354
|
6 376
|
2 815
|
1 358
|
8 717
|
10 331
|
13 553
|
18 052
|
19 291
|
18 279
|
18 313
|
20 502
|
21 895
|
22 436
|
18 104
|
|
| Short-Term Investments |
900
|
900
|
0
|
264
|
261
|
855
|
529
|
2 826
|
1 706
|
13
|
10 000
|
4 963
|
2 503
|
5 396
|
11 000
|
12 172
|
10 287
|
8 540
|
0
|
860
|
0
|
0
|
0
|
|
| Total Receivables |
10 950
|
10 950
|
15 565
|
17 323
|
18 282
|
23 854
|
16 670
|
21 974
|
33 327
|
38 799
|
29 989
|
39 485
|
23 012
|
26 264
|
28 933
|
18 293
|
24 254
|
27 563
|
12 530
|
50 194
|
32 278
|
26 693
|
32 237
|
|
| Accounts Receivables |
9 706
|
9 706
|
15 431
|
16 558
|
18 280
|
22 659
|
16 221
|
21 960
|
33 299
|
38 676
|
29 916
|
39 368
|
22 861
|
26 140
|
28 925
|
18 207
|
24 047
|
27 401
|
12 397
|
49 910
|
31 510
|
26 343
|
31 821
|
|
| Other Receivables |
1 244
|
1 244
|
134
|
765
|
2
|
1 195
|
449
|
14
|
28
|
123
|
73
|
117
|
151
|
124
|
8
|
86
|
207
|
162
|
134
|
284
|
768
|
351
|
416
|
|
| Inventory |
29 616
|
29 616
|
23 134
|
20 860
|
19 263
|
47 357
|
27 185
|
27 359
|
48 189
|
38 217
|
41 614
|
36 358
|
26 421
|
28 121
|
32 124
|
31 734
|
29 039
|
28 215
|
58 769
|
49 368
|
48 532
|
55 250
|
50 412
|
|
| Other Current Assets |
2
|
2
|
1 468
|
219
|
147
|
3 392
|
650
|
77
|
372
|
189
|
1 274
|
4 492
|
4 645
|
14 579
|
5 009
|
399
|
364
|
3 868
|
2 959
|
5 839
|
3 880
|
1 529
|
833
|
|
| Total Current Assets |
49 688
|
49 688
|
44 949
|
40 038
|
41 545
|
77 271
|
48 342
|
57 668
|
86 948
|
83 593
|
85 691
|
86 656
|
65 298
|
84 691
|
90 619
|
80 650
|
83 236
|
86 466
|
92 574
|
126 766
|
106 589
|
105 913
|
101 589
|
|
| PP&E Net |
25 013
|
25 013
|
28 045
|
28 536
|
32 300
|
51 011
|
164 808
|
164 867
|
163 022
|
161 335
|
157 530
|
154 487
|
155 205
|
153 062
|
150 042
|
147 672
|
144 111
|
146 047
|
155 964
|
154 074
|
151 419
|
147 217
|
142 593
|
|
| PP&E Gross |
25 013
|
25 013
|
28 045
|
28 536
|
32 300
|
51 011
|
164 808
|
164 867
|
163 022
|
161 335
|
157 530
|
154 487
|
155 205
|
153 062
|
150 042
|
147 672
|
144 111
|
146 047
|
155 964
|
154 074
|
151 419
|
147 217
|
142 593
|
|
| Accumulated Depreciation |
11 634
|
11 634
|
12 750
|
13 727
|
15 044
|
16 157
|
18 616
|
21 521
|
25 434
|
29 634
|
33 975
|
38 316
|
42 558
|
45 738
|
50 140
|
55 059
|
59 878
|
64 954
|
70 043
|
75 156
|
80 628
|
86 307
|
91 500
|
|
| Intangible Assets |
1
|
1
|
2
|
2
|
1
|
86
|
86
|
86
|
86
|
301
|
301
|
301
|
301
|
301
|
301
|
505
|
456
|
898
|
1 449
|
1 400
|
1 392
|
1 292
|
1 292
|
|
| Long-Term Investments |
4 502
|
4 502
|
3 023
|
5 184
|
7 621
|
5 192
|
5 605
|
7 002
|
7 349
|
5 990
|
5 701
|
6 934
|
6 132
|
4 544
|
3 880
|
3 510
|
5 544
|
5 005
|
6 891
|
5 475
|
8 495
|
9 750
|
10 640
|
|
| Other Long-Term Assets |
67
|
67
|
179
|
70
|
190
|
443
|
312
|
409
|
366
|
216
|
241
|
242
|
241
|
359
|
481
|
653
|
975
|
1 242
|
2 836
|
4 740
|
2 555
|
3 315
|
5 171
|
|
| Total Assets |
79 271
N/A
|
79 271
N/A
|
76 199
-4%
|
73 830
-3%
|
81 657
+11%
|
134 003
+64%
|
219 153
+64%
|
230 033
+5%
|
257 771
+12%
|
251 435
-2%
|
249 463
-1%
|
248 620
0%
|
227 177
-9%
|
242 957
+7%
|
245 323
+1%
|
232 990
-5%
|
234 322
+1%
|
239 658
+2%
|
259 715
+8%
|
292 456
+13%
|
270 449
-8%
|
267 488
-1%
|
261 285
-2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
4 941
|
4 941
|
5 054
|
4 295
|
6 163
|
6 243
|
6 388
|
7 660
|
13 122
|
17 018
|
16 210
|
19 091
|
11 842
|
9 339
|
8 156
|
14 106
|
10 892
|
11 260
|
8 458
|
21 437
|
17 371
|
20 567
|
18 794
|
|
| Accrued Liabilities |
4
|
4
|
34
|
21
|
32
|
152
|
109
|
236
|
323
|
300
|
468
|
769
|
474
|
1 060
|
555
|
1 299
|
717
|
1 042
|
1 824
|
2 574
|
650
|
772
|
1 270
|
|
| Short-Term Debt |
5 044
|
5 044
|
9 883
|
5 963
|
9 613
|
37 639
|
22 644
|
27 995
|
53 929
|
48 732
|
50 612
|
53 533
|
51 595
|
57 204
|
57 250
|
35 398
|
41 350
|
41 000
|
45 000
|
57 200
|
47 500
|
72 000
|
72 841
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1 000
|
1 000
|
0
|
0
|
0
|
5 713
|
10 306
|
7 427
|
6 810
|
4 824
|
14 600
|
2 313
|
1 600
|
2 060
|
1 814
|
25 276
|
5 015
|
3 331
|
29 696
|
441
|
377
|
|
| Other Current Liabilities |
6 436
|
6 616
|
1 100
|
2 424
|
1 860
|
7 000
|
7 962
|
4 346
|
3 901
|
4 583
|
3 973
|
5 663
|
4 941
|
9 303
|
8 233
|
5 087
|
4 388
|
6 291
|
8 478
|
8 447
|
8 108
|
7 926
|
7 513
|
|
| Total Current Liabilities |
16 425
|
16 605
|
17 070
|
13 703
|
17 668
|
51 034
|
37 102
|
45 949
|
81 581
|
78 060
|
78 073
|
83 880
|
83 453
|
79 218
|
75 794
|
57 950
|
59 161
|
84 869
|
68 775
|
92 989
|
103 325
|
101 706
|
100 795
|
|
| Long-Term Debt |
2 000
|
2 000
|
1 000
|
0
|
0
|
18 867
|
45 431
|
45 676
|
35 493
|
19 003
|
20 200
|
14 000
|
3 291
|
18 410
|
16 810
|
30 760
|
31 703
|
12 274
|
35 458
|
33 964
|
427
|
464
|
283
|
|
| Deferred Income Tax |
250
|
70
|
0
|
68
|
837
|
0
|
14 074
|
17 686
|
18 172
|
17 919
|
17 679
|
17 789
|
16 354
|
17 423
|
15 101
|
14 155
|
14 038
|
14 395
|
15 849
|
15 527
|
16 100
|
16 223
|
15 994
|
|
| Other Liabilities |
334
|
334
|
301
|
245
|
249
|
282
|
329
|
478
|
846
|
937
|
1 382
|
1 656
|
1 993
|
1 961
|
1 508
|
1 735
|
1 758
|
2 074
|
1 805
|
1 023
|
1 370
|
1 074
|
488
|
|
| Total Liabilities |
19 009
N/A
|
19 009
N/A
|
18 371
-3%
|
14 015
-24%
|
18 754
+34%
|
70 183
+274%
|
96 937
+38%
|
109 789
+13%
|
136 092
+24%
|
115 920
-15%
|
117 333
+1%
|
117 325
0%
|
105 091
-10%
|
117 012
+11%
|
109 214
-7%
|
104 601
-4%
|
106 660
+2%
|
113 613
+7%
|
121 887
+7%
|
143 503
+18%
|
121 222
-16%
|
119 468
-1%
|
117 560
-2%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
6 182
|
6 182
|
6 800
|
6 800
|
6 800
|
6 800
|
6 800
|
6 800
|
6 800
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 096
|
10 096
|
10 096
|
10 096
|
|
| Retained Earnings |
16 648
|
16 648
|
13 630
|
15 389
|
16 366
|
18 276
|
13 529
|
73 812
|
75 431
|
77 335
|
73 970
|
72 980
|
64 145
|
67 968
|
78 245
|
70 092
|
69 803
|
68 348
|
79 612
|
90 010
|
90 377
|
88 808
|
84 147
|
|
| Additional Paid In Capital |
38 125
|
38 125
|
38 125
|
38 125
|
38 125
|
38 125
|
38 125
|
38 125
|
38 125
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
47 306
|
48 010
|
48 010
|
48 010
|
48 010
|
|
| Unrealized Security Profit/Loss |
685
|
685
|
713
|
484
|
1 627
|
633
|
63 778
|
1 709
|
1 408
|
918
|
872
|
1 314
|
834
|
879
|
818
|
71
|
65
|
108
|
22
|
6
|
56
|
121
|
251
|
|
| Treasury Stock |
8
|
8
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
187
|
69
|
28
|
4
|
289
|
183
|
193
|
244
|
1 077
|
634
|
514
|
904
|
858
|
814
|
1 243
|
1 236
|
|
| Total Equity |
60 261
N/A
|
60 261
N/A
|
57 827
-4%
|
59 815
+3%
|
62 902
+5%
|
63 819
+1%
|
122 216
+92%
|
120 243
-2%
|
121 679
+1%
|
135 515
+11%
|
132 130
-2%
|
131 295
-1%
|
122 086
-7%
|
125 945
+3%
|
136 110
+8%
|
128 389
-6%
|
127 662
-1%
|
126 045
-1%
|
137 828
+9%
|
148 953
+8%
|
149 227
+0%
|
148 020
-1%
|
143 725
-3%
|
|
| Total Liabilities & Equity |
79 271
N/A
|
79 271
N/A
|
76 199
-4%
|
73 830
-3%
|
81 657
+11%
|
134 003
+64%
|
219 153
+64%
|
230 033
+5%
|
257 771
+12%
|
251 435
-2%
|
249 463
-1%
|
248 620
0%
|
227 177
-9%
|
242 957
+7%
|
245 323
+1%
|
232 990
-5%
|
234 322
+1%
|
239 658
+2%
|
259 715
+8%
|
292 456
+13%
|
270 449
-8%
|
267 488
-1%
|
261 285
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|