DreamTech Co Ltd
KRX:192650
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
DreamTech Co Ltd
KRX:192650
|
KR |
|
Carillion PLC
LSE:CLLN
|
UK |
|
N
|
Ningbo Sinyuan ZM Technology Co Ltd
SZSE:301398
|
CN |
|
U
|
Umiya Tubes Ltd
BSE:539798
|
IN |
Balance Sheet
Balance Sheet Decomposition
DreamTech Co Ltd
DreamTech Co Ltd
Balance Sheet
DreamTech Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
19 943
|
16 672
|
25 862
|
16 869
|
20 770
|
80 382
|
161 596
|
124 253
|
90 625
|
162 084
|
|
| Cash |
34
|
8
|
6
|
31
|
121
|
27
|
32
|
1 119
|
24
|
28
|
|
| Cash Equivalents |
19 909
|
16 664
|
25 856
|
16 838
|
20 649
|
80 355
|
161 564
|
123 134
|
90 601
|
162 056
|
|
| Short-Term Investments |
521
|
427
|
1 234
|
28 445
|
1 995
|
5 912
|
17 479
|
72 818
|
74 148
|
32 099
|
|
| Total Receivables |
54 733
|
67 779
|
51 572
|
50 404
|
124 412
|
124 428
|
104 183
|
80 199
|
123 165
|
94 932
|
|
| Accounts Receivables |
46 368
|
66 019
|
50 758
|
48 517
|
121 296
|
121 959
|
102 736
|
79 084
|
122 573
|
91 076
|
|
| Other Receivables |
8 365
|
1 760
|
814
|
1 887
|
3 116
|
2 468
|
1 447
|
1 115
|
592
|
3 856
|
|
| Inventory |
60 934
|
58 569
|
39 471
|
52 280
|
101 214
|
173 134
|
174 867
|
112 986
|
151 399
|
132 063
|
|
| Other Current Assets |
7 979
|
9 107
|
13 905
|
10 735
|
13 227
|
8 972
|
8 620
|
8 558
|
21 047
|
17 867
|
|
| Total Current Assets |
144 109
|
152 555
|
132 044
|
158 734
|
261 618
|
392 828
|
466 746
|
398 814
|
460 384
|
439 045
|
|
| PP&E Net |
102 206
|
104 894
|
122 635
|
172 189
|
264 049
|
254 640
|
254 962
|
263 318
|
308 083
|
283 529
|
|
| PP&E Gross |
102 206
|
104 894
|
122 635
|
172 189
|
264 049
|
254 640
|
254 962
|
263 318
|
308 083
|
283 529
|
|
| Accumulated Depreciation |
63 436
|
65 676
|
72 215
|
86 792
|
163 063
|
174 986
|
216 217
|
257 059
|
322 076
|
345 465
|
|
| Intangible Assets |
12 612
|
11 447
|
11 692
|
4 238
|
18 416
|
15 265
|
18 576
|
15 445
|
16 625
|
15 473
|
|
| Goodwill |
263
|
263
|
263
|
263
|
29 323
|
29 060
|
51 427
|
59 073
|
59 073
|
59 073
|
|
| Note Receivable |
183
|
137
|
125
|
102
|
89
|
112
|
449
|
455
|
497
|
419
|
|
| Long-Term Investments |
2 518
|
4 596
|
7 167
|
19 417
|
20 120
|
22 828
|
15 207
|
43 768
|
44 372
|
47 238
|
|
| Other Long-Term Assets |
6 515
|
6 612
|
10 979
|
22 178
|
10 661
|
18 246
|
17 990
|
14 463
|
19 106
|
18 369
|
|
| Other Assets |
263
|
263
|
263
|
263
|
29 323
|
29 060
|
51 427
|
59 073
|
59 073
|
59 073
|
|
| Total Assets |
268 407
N/A
|
280 505
+5%
|
284 906
+2%
|
377 122
+32%
|
604 275
+60%
|
732 979
+21%
|
825 357
+13%
|
795 335
-4%
|
908 141
+14%
|
863 146
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
69 352
|
62 980
|
36 653
|
38 093
|
131 722
|
144 752
|
118 886
|
66 790
|
94 093
|
93 662
|
|
| Accrued Liabilities |
1 523
|
1 130
|
676
|
862
|
1 780
|
4 179
|
4 986
|
4 964
|
7 185
|
5 896
|
|
| Short-Term Debt |
72 995
|
50 350
|
44 658
|
68 137
|
89 632
|
114 371
|
121 652
|
126 355
|
136 777
|
151 974
|
|
| Current Portion of Long-Term Debt |
2 248
|
3 505
|
3 201
|
4 824
|
21 671
|
25 337
|
13 361
|
14 766
|
36 499
|
48 250
|
|
| Other Current Liabilities |
21 125
|
18 878
|
20 410
|
26 993
|
32 030
|
44 916
|
50 200
|
33 629
|
68 844
|
39 350
|
|
| Total Current Liabilities |
167 243
|
136 842
|
105 599
|
138 909
|
276 834
|
333 555
|
309 084
|
246 505
|
343 397
|
339 132
|
|
| Long-Term Debt |
12 429
|
29 630
|
32 199
|
16 572
|
22 191
|
8 597
|
13 316
|
37 478
|
45 955
|
35 229
|
|
| Deferred Income Tax |
1 483
|
89
|
43
|
0
|
0
|
0
|
0
|
272
|
0
|
0
|
|
| Minority Interest |
841
|
627
|
673
|
19
|
35 842
|
47 438
|
91 821
|
98 315
|
109 004
|
112 925
|
|
| Other Liabilities |
1 111
|
4 406
|
4 311
|
514
|
2 999
|
2 062
|
1 302
|
3 045
|
3 626
|
4 608
|
|
| Total Liabilities |
183 107
N/A
|
171 594
-6%
|
142 825
-17%
|
156 014
+9%
|
337 866
+117%
|
391 651
+16%
|
415 523
+6%
|
385 614
-7%
|
501 982
+30%
|
491 893
-2%
|
|
| Equity | |||||||||||
| Common Stock |
2 505
|
2 515
|
2 515
|
6 107
|
6 660
|
6 671
|
6 926
|
7 162
|
7 178
|
7 178
|
|
| Retained Earnings |
81 515
|
105 955
|
142 428
|
166 797
|
172 744
|
230 337
|
270 545
|
259 927
|
247 897
|
235 665
|
|
| Additional Paid In Capital |
2 787
|
3 444
|
493
|
56 480
|
100 548
|
99 587
|
125 484
|
157 054
|
158 419
|
158 419
|
|
| Unrealized Security Profit/Loss |
0
|
1 214
|
0
|
1 605
|
975
|
2 863
|
6 164
|
9 697
|
10 321
|
11 729
|
|
| Treasury Stock |
363
|
363
|
0
|
5 160
|
3 025
|
4 997
|
5 690
|
5 216
|
15 103
|
25 242
|
|
| Other Equity |
1 144
|
3 854
|
3 356
|
1 510
|
9 543
|
6 867
|
18 734
|
491
|
18 089
|
6 961
|
|
| Total Equity |
85 299
N/A
|
108 911
+28%
|
142 081
+30%
|
221 108
+56%
|
266 409
+20%
|
341 328
+28%
|
409 834
+20%
|
409 721
0%
|
406 159
-1%
|
371 253
-9%
|
|
| Total Liabilities & Equity |
268 407
N/A
|
280 505
+5%
|
284 906
+2%
|
377 122
+32%
|
604 275
+60%
|
732 979
+21%
|
825 357
+13%
|
795 335
-4%
|
908 141
+14%
|
863 146
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
51
|
51
|
51
|
61
|
65
|
65
|
67
|
68
|
67
|
66
|
|