Woongjin Thinkbig Co Ltd
KRX:095720
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Woongjin Thinkbig Co Ltd
KRX:095720
|
KR |
Balance Sheet
Balance Sheet Decomposition
Woongjin Thinkbig Co Ltd
Woongjin Thinkbig Co Ltd
Balance Sheet
Woongjin Thinkbig Co Ltd
| 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 |
9 065
|
29 389
|
45 326
|
36 716
|
24 178
|
3 557
|
2 504
|
33 417
|
23 731
|
74 552
|
97 025
|
149 969
|
13 302
|
81 328
|
11 999
|
5 003
|
32 215
|
39 369
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
3 557
|
2 504
|
33 417
|
23 731
|
74 552
|
97 025
|
149 969
|
4
|
4
|
3
|
3
|
32 215
|
39 369
|
|
| Cash Equivalents |
9 065
|
29 389
|
45 326
|
36 716
|
24 178
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 298
|
81 324
|
11 996
|
5 000
|
0
|
0
|
|
| Short-Term Investments |
953
|
281
|
146
|
2 812
|
595
|
23 935
|
37 416
|
30 542
|
1 397
|
421
|
126
|
416
|
1 526
|
14 273
|
39 212
|
26 247
|
5 927
|
5 299
|
|
| Total Receivables |
85 665
|
95 726
|
105 530
|
111 838
|
141 821
|
96 643
|
92 772
|
97 671
|
154 444
|
156 610
|
152 686
|
146 140
|
129 096
|
164 093
|
170 036
|
163 904
|
154 062
|
152 642
|
|
| Accounts Receivables |
81 612
|
92 095
|
101 440
|
100 197
|
136 412
|
93 515
|
80 182
|
85 146
|
142 762
|
146 772
|
149 826
|
144 024
|
126 328
|
136 932
|
167 288
|
160 715
|
149 913
|
148 937
|
|
| Other Receivables |
4 053
|
3 631
|
4 090
|
11 641
|
5 409
|
3 128
|
12 590
|
12 525
|
11 682
|
9 838
|
2 860
|
2 116
|
2 768
|
27 161
|
2 748
|
3 189
|
4 150
|
3 705
|
|
| Inventory |
28 771
|
40 638
|
44 276
|
50 146
|
54 697
|
43 686
|
36 374
|
36 882
|
48 578
|
33 112
|
28 885
|
31 260
|
33 714
|
30 412
|
56 492
|
63 877
|
68 005
|
60 115
|
|
| Other Current Assets |
21 673
|
26 016
|
35 940
|
48 413
|
31 594
|
125 215
|
44 032
|
34 129
|
46 958
|
45 469
|
74 459
|
142 682
|
2 058 570
|
156 451
|
150 665
|
150 330
|
134 594
|
106 449
|
|
| Total Current Assets |
146 126
|
192 051
|
231 218
|
249 926
|
252 884
|
293 036
|
213 098
|
232 642
|
275 108
|
310 162
|
353 181
|
470 466
|
2 236 207
|
446 558
|
461 203
|
434 030
|
394 803
|
363 874
|
|
| PP&E Net |
125 268
|
121 665
|
131 448
|
110 284
|
127 406
|
83 311
|
75 653
|
74 707
|
79 881
|
78 399
|
73 269
|
62 507
|
73 063
|
69 049
|
146 751
|
186 475
|
184 320
|
169 700
|
|
| PP&E Gross |
125 268
|
121 665
|
131 448
|
110 284
|
127 406
|
83 311
|
75 653
|
74 707
|
79 881
|
78 399
|
73 269
|
62 507
|
73 063
|
69 049
|
0
|
186 475
|
184 320
|
169 700
|
|
| Accumulated Depreciation |
49 882
|
54 729
|
50 755
|
51 807
|
59 847
|
54 482
|
56 349
|
59 230
|
64 049
|
73 150
|
80 985
|
87 215
|
101 846
|
128 384
|
0
|
111 420
|
79 123
|
89 755
|
|
| Intangible Assets |
34 332
|
30 141
|
29 362
|
83 125
|
112 740
|
96 779
|
82 385
|
74 585
|
66 122
|
54 530
|
46 254
|
48 532
|
53 429
|
59 327
|
78 512
|
91 468
|
59 676
|
40 740
|
|
| Goodwill |
13 287
|
23 460
|
20 867
|
33 971
|
59 691
|
22 647
|
6 225
|
11 270
|
9 268
|
8 031
|
5 852
|
5 852
|
5 852
|
5 421
|
5 421
|
5 421
|
5 421
|
1 698
|
|
| Note Receivable |
1 026
|
1 297
|
14 565
|
67 699
|
62 260
|
9 169
|
9 246
|
3 395
|
2 663
|
1 939
|
1 809
|
4 508
|
2 426
|
1 862
|
1 812
|
1 115
|
13 590
|
20 952
|
|
| Long-Term Investments |
1 991
|
19 934
|
17 395
|
8 157
|
8 150
|
7 494
|
6 880
|
7 639
|
7 422
|
7 643
|
6 085
|
11 725
|
4 206
|
15 810
|
7 285
|
16 253
|
16 163
|
11 731
|
|
| Other Long-Term Assets |
70 870
|
73 822
|
64 549
|
9 411
|
12 732
|
61 308
|
65 865
|
61 546
|
53 748
|
47 959
|
47 528
|
49 693
|
78 367
|
68 051
|
70 656
|
56 030
|
65 403
|
70 360
|
|
| Other Assets |
13 287
|
23 460
|
20 867
|
33 971
|
59 691
|
22 647
|
6 225
|
11 270
|
9 268
|
8 031
|
5 852
|
5 852
|
5 852
|
5 421
|
5 421
|
5 421
|
5 421
|
1 698
|
|
| Total Assets |
392 900
N/A
|
462 369
+18%
|
509 405
+10%
|
562 574
+10%
|
635 862
+13%
|
573 744
-10%
|
459 352
-20%
|
465 784
+1%
|
494 212
+6%
|
508 664
+3%
|
533 979
+5%
|
653 285
+22%
|
2 453 551
+276%
|
666 079
-73%
|
771 640
+16%
|
790 792
+2%
|
739 376
-7%
|
679 055
-8%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
8 804
|
9 454
|
9 728
|
9 760
|
14 923
|
11 318
|
10 063
|
10 138
|
12 330
|
5 874
|
6 341
|
5 908
|
7 579
|
4 561
|
59 628
|
54 681
|
57 953
|
54 033
|
|
| Accrued Liabilities |
39 601
|
40 287
|
45 606
|
233
|
1 203
|
32 687
|
30 934
|
26 756
|
27 049
|
20 563
|
24 756
|
25 079
|
26 767
|
25 158
|
26 689
|
27 551
|
30 063
|
21 463
|
|
| Short-Term Debt |
12 303
|
42 479
|
34 714
|
47 436
|
71 810
|
69 097
|
39 992
|
50 000
|
110 000
|
85 000
|
65 000
|
185 000
|
78 000
|
80 000
|
93 500
|
85 984
|
111 814
|
117 278
|
|
| Current Portion of Long-Term Debt |
1 441
|
28 821
|
22 353
|
143
|
20 113
|
35 000
|
30 000
|
50 000
|
0
|
0
|
25 000
|
0
|
1 550 079
|
25 186
|
30 320
|
36 383
|
23 987
|
24 191
|
|
| Other Current Liabilities |
82 092
|
87 137
|
100 542
|
146 985
|
147 445
|
111 867
|
71 392
|
65 942
|
68 796
|
75 427
|
96 725
|
105 771
|
300 768
|
151 155
|
159 992
|
175 238
|
148 861
|
126 484
|
|
| Total Current Liabilities |
144 240
|
208 178
|
212 944
|
204 558
|
255 494
|
259 969
|
182 381
|
202 837
|
218 175
|
186 864
|
217 822
|
321 758
|
1 963 193
|
286 061
|
370 129
|
379 837
|
372 678
|
343 449
|
|
| Long-Term Debt |
48 488
|
27 056
|
25 300
|
58 608
|
65 000
|
80 000
|
50 000
|
0
|
0
|
25 000
|
0
|
0
|
4 755
|
2 466
|
15 035
|
34 621
|
34 872
|
24 680
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 410
|
3 849
|
2 889
|
1 688
|
|
| Minority Interest |
5 295
|
8 735
|
12 432
|
24 437
|
29 585
|
16 623
|
2 050
|
2 070
|
2 320
|
2 638
|
2 668
|
2 820
|
3 090
|
3 600
|
10 785
|
10 929
|
10 702
|
8 354
|
|
| Other Liabilities |
24 449
|
21 176
|
22 026
|
21 481
|
21 739
|
19 969
|
25 333
|
19 270
|
16 778
|
15 703
|
13 181
|
12 531
|
13 818
|
2 833
|
6 522
|
7 556
|
7 874
|
6 639
|
|
| Total Liabilities |
222 472
N/A
|
265 145
+19%
|
272 702
+3%
|
309 084
+13%
|
371 817
+20%
|
376 561
+1%
|
259 763
-31%
|
224 177
-14%
|
237 274
+6%
|
230 206
-3%
|
233 671
+2%
|
337 109
+44%
|
1 984 856
+489%
|
294 960
-85%
|
408 881
+39%
|
436 792
+7%
|
429 015
-2%
|
384 811
-10%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
12 329
|
12 596
|
12 645
|
12 653
|
12 913
|
14 466
|
14 466
|
17 311
|
17 311
|
17 311
|
17 311
|
17 311
|
67 087
|
58 701
|
58 701
|
58 701
|
58 701
|
58 701
|
|
| Retained Earnings |
21 443
|
39 388
|
82 938
|
101 374
|
103 220
|
37 531
|
39 409
|
48 027
|
62 683
|
83 383
|
109 880
|
124 795
|
93 629
|
205 207
|
237 234
|
228 633
|
187 386
|
166 960
|
|
| Additional Paid In Capital |
137 857
|
145 954
|
143 465
|
138 428
|
146 408
|
153 780
|
154 124
|
185 862
|
185 862
|
185 862
|
185 862
|
185 862
|
319 643
|
160 475
|
125 441
|
125 429
|
122 947
|
129 293
|
|
| Unrealized Security Profit/Loss |
1 518
|
379
|
443
|
13
|
7
|
36
|
36
|
36
|
36
|
1
|
1 004
|
383
|
600
|
1 024
|
1 044
|
1 168
|
1 077
|
1 019
|
|
| Treasury Stock |
85
|
56
|
56
|
56
|
56
|
10 056
|
10 045
|
10 045
|
10 045
|
10 045
|
14 264
|
14 264
|
14 264
|
12 500
|
17 884
|
17 884
|
17 884
|
17 884
|
|
| Other Equity |
401
|
1 036
|
2 732
|
1 077
|
1 553
|
1 425
|
1 598
|
416
|
1 091
|
1 946
|
2 522
|
2 856
|
3 201
|
39 740
|
39 689
|
39 712
|
39 712
|
41 806
|
|
| Total Equity |
170 427
N/A
|
197 224
+16%
|
236 703
+20%
|
253 490
+7%
|
264 045
+4%
|
197 183
-25%
|
199 589
+1%
|
241 607
+21%
|
256 938
+6%
|
278 458
+8%
|
300 307
+8%
|
316 176
+5%
|
468 695
+48%
|
371 119
-21%
|
362 759
-2%
|
354 000
-2%
|
310 361
-12%
|
294 245
-5%
|
|
| Total Liabilities & Equity |
392 900
N/A
|
462 369
+18%
|
509 405
+10%
|
562 574
+10%
|
635 862
+13%
|
573 744
-10%
|
459 352
-20%
|
465 784
+1%
|
494 212
+6%
|
508 664
+3%
|
533 979
+5%
|
653 285
+22%
|
2 453 551
+276%
|
666 079
-73%
|
771 640
+16%
|
790 792
+2%
|
739 376
-7%
|
679 055
-8%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
39
|
40
|
40
|
40
|
41
|
44
|
44
|
52
|
52
|
52
|
39
|
39
|
116
|
114
|
113
|
113
|
113
|
113
|
|