Telcoware Co Ltd
KRX:078000
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Telcoware Co Ltd
KRX:078000
|
KR |
Balance Sheet
Balance Sheet Decomposition
Telcoware Co Ltd
Telcoware Co Ltd
Balance Sheet
Telcoware Co Ltd
| Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 532
|
1 155
|
4 468
|
4 179
|
1 830
|
17 059
|
34 209
|
38 144
|
14 133
|
17 625
|
16 345
|
23 106
|
12 906
|
38 484
|
25 811
|
29 591
|
45 293
|
38 682
|
30 162
|
17 594
|
6 079
|
19 665
|
21 959
|
18 335
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
1
|
3
|
0
|
3
|
2
|
1
|
4
|
0
|
0
|
|
| Cash Equivalents |
2 532
|
1 155
|
4 468
|
4 179
|
1 830
|
17 059
|
34 209
|
38 144
|
14 133
|
17 625
|
16 345
|
23 106
|
12 906
|
38 478
|
25 807
|
29 590
|
45 290
|
38 682
|
30 159
|
17 592
|
6 078
|
19 661
|
21 959
|
18 335
|
|
| Short-Term Investments |
2 000
|
530
|
5 263
|
14 363
|
42 175
|
38 926
|
11 797
|
12 937
|
41 990
|
35 601
|
35 565
|
34 201
|
36 988
|
33 269
|
31 783
|
41 827
|
27 061
|
42 753
|
55 223
|
41 277
|
65 611
|
55 248
|
58 107
|
53 957
|
|
| Total Receivables |
819
|
16 279
|
25 081
|
20 753
|
40 087
|
39 119
|
45 927
|
25 657
|
19 382
|
19 874
|
23 803
|
15 764
|
20 378
|
9 283
|
13 872
|
6 731
|
3 736
|
2 400
|
5 347
|
10 936
|
9 671
|
2 901
|
5 560
|
2 405
|
|
| Accounts Receivables |
816
|
16 242
|
25 067
|
20 613
|
40 050
|
39 032
|
45 863
|
25 215
|
18 242
|
19 862
|
23 790
|
15 752
|
20 299
|
9 259
|
13 863
|
6 720
|
3 726
|
2 391
|
5 339
|
10 730
|
9 396
|
2 388
|
5 320
|
2 075
|
|
| Other Receivables |
3
|
37
|
14
|
140
|
37
|
87
|
64
|
442
|
1 140
|
12
|
13
|
12
|
79
|
24
|
9
|
11
|
10
|
9
|
8
|
206
|
275
|
513
|
240
|
330
|
|
| Inventory |
284
|
620
|
71
|
0
|
0
|
93
|
41
|
277
|
413
|
0
|
457
|
1 611
|
1 072
|
162
|
0
|
479
|
0
|
0
|
0
|
0
|
0
|
0
|
425
|
0
|
|
| Other Current Assets |
372
|
9
|
156
|
98
|
150
|
5 226
|
640
|
505
|
336
|
694
|
561
|
217
|
438
|
413
|
244
|
120
|
149
|
103
|
102
|
728
|
933
|
462
|
2 338
|
3 349
|
|
| Total Current Assets |
6 006
|
18 593
|
35 039
|
39 393
|
84 243
|
100 424
|
92 613
|
77 519
|
76 255
|
73 794
|
76 731
|
74 900
|
71 782
|
81 610
|
71 711
|
78 748
|
76 240
|
83 938
|
90 833
|
70 535
|
82 293
|
78 276
|
88 389
|
78 046
|
|
| PP&E Net |
2 322
|
2 515
|
3 063
|
3 709
|
3 416
|
3 638
|
21 669
|
21 184
|
20 331
|
20 000
|
17 383
|
16 994
|
17 326
|
23 241
|
24 704
|
24 277
|
23 678
|
23 153
|
22 772
|
22 429
|
24 864
|
24 317
|
23 762
|
22 952
|
|
| PP&E Gross |
2 322
|
2 515
|
3 063
|
3 709
|
3 416
|
3 638
|
21 669
|
21 184
|
20 331
|
20 000
|
17 383
|
16 994
|
17 326
|
23 241
|
24 704
|
24 277
|
23 678
|
23 153
|
22 772
|
22 429
|
24 864
|
24 317
|
23 762
|
22 952
|
|
| Accumulated Depreciation |
157
|
739
|
1 273
|
2 208
|
3 561
|
4 820
|
6 025
|
7 961
|
9 595
|
10 985
|
10 652
|
11 457
|
11 809
|
12 736
|
13 458
|
14 136
|
15 031
|
15 789
|
16 363
|
17 005
|
15 292
|
8 957
|
9 650
|
10 999
|
|
| Intangible Assets |
0
|
0
|
870
|
1 814
|
3 676
|
5 158
|
4 816
|
4 505
|
3 306
|
3 086
|
13 684
|
11 659
|
10 151
|
8 790
|
8 740
|
7 415
|
7 423
|
4 876
|
5 121
|
5 121
|
6 515
|
6 715
|
6 568
|
6 840
|
|
| Note Receivable |
226
|
138
|
30
|
40
|
5 795
|
1 017
|
813
|
364
|
626
|
849
|
742
|
935
|
1 214
|
1 340
|
1 537
|
1 341
|
1 384
|
1 835
|
1 759
|
2 063
|
2 077
|
2 516
|
3 523
|
3 866
|
|
| Long-Term Investments |
455
|
2 607
|
4 236
|
7 016
|
6 788
|
9 895
|
8 447
|
9 428
|
9 611
|
11 100
|
2 378
|
3 719
|
3 858
|
6 142
|
3 857
|
2 535
|
3 852
|
2 703
|
2 654
|
25 358
|
5 973
|
7 246
|
3 176
|
9 971
|
|
| Other Long-Term Assets |
169
|
219
|
2 156
|
2 778
|
2 975
|
3 436
|
1 057
|
861
|
865
|
1 118
|
1 444
|
3 755
|
6 077
|
6 307
|
4 941
|
5 277
|
3 428
|
2 645
|
2 685
|
1 868
|
1 375
|
3 106
|
6 655
|
5 138
|
|
| Total Assets |
9 178
N/A
|
24 071
+162%
|
45 394
+89%
|
54 749
+21%
|
106 893
+95%
|
123 568
+16%
|
129 415
+5%
|
113 860
-12%
|
110 994
-3%
|
109 949
-1%
|
112 362
+2%
|
111 962
0%
|
110 409
-1%
|
127 431
+15%
|
115 489
-9%
|
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 |
396
|
6 407
|
11 883
|
10 392
|
16 545
|
19 673
|
20 469
|
9 690
|
8 042
|
12 060
|
16 790
|
12 552
|
9 581
|
6 072
|
5 627
|
4 569
|
1 806
|
3 020
|
4 765
|
9 051
|
7 289
|
4 192
|
8 491
|
5 061
|
|
| Accrued Liabilities |
455
|
1 126
|
1 509
|
1 278
|
1 326
|
2 006
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
442
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
52
|
56
|
5
|
2
|
|
| Other Current Liabilities |
2 487
|
1 544
|
2 326
|
3 413
|
3 100
|
3 671
|
6 464
|
5 718
|
5 244
|
2 955
|
4 425
|
8 435
|
12 408
|
22 015
|
6 064
|
7 501
|
6 460
|
5 728
|
7 433
|
5 480
|
4 311
|
6 841
|
9 400
|
7 117
|
|
| Total Current Liabilities |
3 338
|
9 519
|
15 719
|
15 083
|
20 971
|
25 349
|
26 933
|
15 408
|
13 287
|
15 015
|
21 215
|
20 987
|
21 988
|
28 087
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
49
|
12
|
2
|
0
|
|
| Deferred Income Tax |
145
|
302
|
434
|
0
|
14
|
0
|
0
|
0
|
0
|
173
|
221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
119
|
506
|
815
|
1 051
|
1 297
|
1 718
|
1 949
|
2 013
|
700
|
1 062
|
1 756
|
2 656
|
2 857
|
3 644
|
3 005
|
2 462
|
2 561
|
2 895
|
1 583
|
1 382
|
1 690
|
2 655
|
2 009
|
|
| Total Liabilities |
3 483
N/A
|
9 940
+185%
|
16 659
+68%
|
15 898
-5%
|
22 037
+39%
|
26 647
+21%
|
28 651
+8%
|
17 357
-39%
|
15 300
-12%
|
15 887
+4%
|
22 596
+42%
|
22 841
+1%
|
24 644
+8%
|
30 944
+26%
|
15 335
-50%
|
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 |
600
|
1 500
|
3 110
|
3 110
|
4 504
|
4 542
|
5 024
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
5 026
|
|
| Retained Earnings |
5 095
|
12 631
|
19 749
|
30 068
|
43 754
|
55 046
|
61 029
|
61 665
|
66 714
|
69 717
|
70 041
|
73 704
|
78 320
|
86 810
|
90 579
|
94 866
|
95 567
|
98 265
|
101 156
|
101 526
|
100 438
|
99 814
|
101 954
|
103 638
|
|
| Additional Paid In Capital |
0
|
0
|
5 877
|
5 877
|
36 727
|
37 420
|
37 814
|
37 856
|
37 920
|
37 961
|
38 023
|
38 045
|
38 045
|
38 276
|
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
|
0
|
0
|
202
|
129
|
86
|
119
|
117
|
28
|
9
|
393
|
61
|
85
|
100
|
0
|
81
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
2 985
|
7 928
|
13 939
|
18 652
|
23 718
|
27 715
|
35 715
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
33 729
|
34 311
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
4
|
5
|
3
|
1
|
3
|
4
|
2
|
0
|
3
|
2
|
6
|
7
|
|
| Total Equity |
5 695
N/A
|
14 131
+148%
|
28 735
+103%
|
38 852
+35%
|
84 856
+118%
|
96 922
+14%
|
100 765
+4%
|
96 503
-4%
|
95 694
-1%
|
94 061
-2%
|
89 766
-5%
|
89 121
-1%
|
85 764
-4%
|
96 487
+13%
|
100 154
+4%
|
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 |
9 178
N/A
|
24 071
+162%
|
45 394
+89%
|
54 749
+21%
|
106 893
+95%
|
123 568
+16%
|
129 415
+5%
|
113 860
-12%
|
110 994
-3%
|
109 949
-1%
|
112 362
+2%
|
111 962
0%
|
110 409
-1%
|
127 431
+15%
|
115 489
-9%
|
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 |
3
|
3
|
7
|
7
|
10
|
9
|
10
|
9
|
8
|
8
|
7
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|