Telcoware Co Ltd
KRX:078000
Balance Sheet
Balance Sheet Decomposition
Telcoware Co Ltd
Current Assets | 63.4B |
Cash & Short-Term Investments | 56.7B |
Receivables | 3.9B |
Other Current Assets | 2.8B |
Non-Current Assets | 54.3B |
Long-Term Investments | 12.4B |
PP&E | 27B |
Intangibles | 6.7B |
Other Non-Current Assets | 8.1B |
Current Liabilities | 9.7B |
Accounts Payable | 2.6B |
Other Current Liabilities | 7.1B |
Non-Current Liabilities | 2B |
Other Non-Current Liabilities | 2B |
Balance Sheet
Telcoware Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
25 811
|
29 591
|
45 293
|
38 682
|
30 162
|
17 594
|
6 079
|
19 665
|
21 959
|
18 335
|
|
Cash |
4
|
1
|
3
|
0
|
3
|
2
|
1
|
4
|
0
|
0
|
|
Cash Equivalents |
25 807
|
29 590
|
45 290
|
38 682
|
30 159
|
17 592
|
6 078
|
19 661
|
21 959
|
18 335
|
|
Short-Term Investments |
31 783
|
41 827
|
27 061
|
42 753
|
55 223
|
41 277
|
65 611
|
55 248
|
58 107
|
53 957
|
|
Total Receivables |
13 872
|
6 731
|
3 736
|
2 400
|
5 347
|
10 936
|
9 671
|
2 901
|
5 560
|
2 405
|
|
Accounts Receivables |
13 863
|
6 720
|
3 726
|
2 391
|
5 339
|
10 730
|
9 396
|
2 388
|
5 320
|
2 075
|
|
Other Receivables |
9
|
11
|
10
|
9
|
8
|
206
|
275
|
513
|
240
|
330
|
|
Inventory |
0
|
479
|
0
|
0
|
0
|
0
|
0
|
0
|
425
|
0
|
|
Other Current Assets |
244
|
120
|
149
|
103
|
102
|
728
|
933
|
462
|
2 338
|
3 349
|
|
Total Current Assets |
71 711
|
78 748
|
76 240
|
83 938
|
90 833
|
70 535
|
82 293
|
78 276
|
88 389
|
78 046
|
|
PP&E Net |
24 704
|
24 277
|
23 678
|
23 153
|
22 772
|
22 429
|
24 864
|
24 317
|
23 762
|
22 952
|
|
PP&E Gross |
24 704
|
24 277
|
23 678
|
23 153
|
22 772
|
22 429
|
24 864
|
24 317
|
23 762
|
22 952
|
|
Accumulated Depreciation |
13 458
|
14 136
|
15 031
|
15 789
|
16 363
|
17 005
|
15 292
|
8 957
|
9 650
|
10 999
|
|
Intangible Assets |
8 740
|
7 415
|
7 423
|
4 876
|
5 121
|
5 121
|
6 515
|
6 715
|
6 568
|
6 840
|
|
Note Receivable |
1 537
|
1 341
|
1 384
|
1 835
|
1 759
|
2 063
|
2 077
|
2 516
|
3 523
|
3 866
|
|
Long-Term Investments |
3 857
|
2 535
|
3 852
|
2 703
|
2 654
|
25 358
|
5 973
|
7 246
|
3 176
|
9 971
|
|
Other Long-Term Assets |
4 941
|
5 277
|
3 428
|
2 645
|
2 685
|
1 868
|
1 375
|
3 106
|
6 655
|
5 138
|
|
Total Assets |
115 489
N/A
|
119 593
+4%
|
116 004
-3%
|
119 151
+3%
|
125 823
+6%
|
127 374
+1%
|
123 097
-3%
|
122 175
-1%
|
132 074
+8%
|
126 812
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 627
|
4 569
|
1 806
|
3 020
|
4 765
|
9 051
|
7 289
|
4 192
|
8 491
|
5 061
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
57
|
52
|
56
|
5
|
2
|
|
Other Current Liabilities |
6 064
|
7 501
|
6 460
|
5 728
|
7 433
|
5 480
|
4 311
|
6 841
|
9 400
|
7 117
|
|
Total Current Liabilities |
11 691
|
12 070
|
8 266
|
8 748
|
12 198
|
14 589
|
11 652
|
11 089
|
17 896
|
12 180
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
104
|
49
|
12
|
2
|
0
|
|
Other Liabilities |
3 644
|
3 005
|
2 462
|
2 561
|
2 895
|
1 583
|
1 382
|
1 690
|
2 655
|
2 009
|
|
Total Liabilities |
15 335
N/A
|
15 075
-2%
|
10 728
-29%
|
11 309
+5%
|
15 093
+33%
|
16 276
+8%
|
13 083
-20%
|
12 791
-2%
|
20 553
+61%
|
14 190
-31%
|
|
Equity | |||||||||||
Common Stock |
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
|
Retained Earnings |
90 579
|
94 866
|
95 567
|
98 265
|
101 156
|
101 526
|
100 438
|
99 814
|
101 954
|
103 638
|
|
Additional Paid In Capital |
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
38 276
|
|
Unrealized Security Profit/Loss |
0
|
81
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
34 311
|
|
Other Equity |
3
|
1
|
3
|
4
|
2
|
0
|
3
|
2
|
6
|
7
|
|
Total Equity |
100 154
N/A
|
104 518
+4%
|
105 276
+1%
|
107 842
+2%
|
110 731
+3%
|
111 098
+0%
|
110 013
-1%
|
109 385
-1%
|
111 521
+2%
|
112 623
+1%
|
|
Total Liabilities & Equity |
115 489
N/A
|
119 593
+4%
|
116 004
-3%
|
119 151
+3%
|
125 823
+6%
|
127 374
+1%
|
123 097
-3%
|
122 175
-1%
|
132 074
+8%
|
126 812
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|