Lotte Data Communication Co
KRX:286940
Balance Sheet
Balance Sheet Decomposition
Lotte Data Communication Co
Lotte Data Communication Co
Balance Sheet
Lotte Data Communication Co
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
76 082
|
163 198
|
149 661
|
37 822
|
146 738
|
82 994
|
116 966
|
105 848
|
|
| Cash |
12
|
12
|
4
|
10
|
47
|
12
|
43
|
35
|
|
| Cash Equivalents |
76 070
|
163 186
|
149 657
|
37 812
|
146 691
|
82 983
|
116 924
|
105 813
|
|
| Short-Term Investments |
10 000
|
56 000
|
66 314
|
16 368
|
8 577
|
10 848
|
13 393
|
19 654
|
|
| Total Receivables |
168 037
|
154 539
|
145 686
|
139 138
|
165 329
|
220 141
|
216 887
|
210 990
|
|
| Accounts Receivables |
167 945
|
154 508
|
145 686
|
139 125
|
164 679
|
219 502
|
214 860
|
207 509
|
|
| Other Receivables |
92
|
31
|
0
|
13
|
650
|
639
|
2 027
|
3 481
|
|
| Inventory |
16 665
|
12 333
|
6 895
|
13 440
|
8 160
|
36 638
|
38 096
|
28 917
|
|
| Other Current Assets |
8 864
|
18 345
|
13 293
|
76 580
|
19 840
|
15 664
|
36 040
|
29 013
|
|
| Total Current Assets |
279 647
|
404 415
|
381 848
|
283 348
|
348 645
|
366 286
|
421 382
|
394 421
|
|
| PP&E Net |
210 390
|
217 389
|
228 252
|
290 141
|
291 295
|
303 465
|
353 026
|
378 264
|
|
| PP&E Gross |
210 390
|
217 389
|
228 252
|
290 141
|
291 295
|
303 465
|
353 026
|
378 264
|
|
| Accumulated Depreciation |
173 353
|
190 868
|
200 416
|
215 832
|
232 172
|
260 864
|
286 038
|
321 942
|
|
| Intangible Assets |
29 993
|
25 815
|
27 245
|
24 950
|
32 539
|
45 799
|
52 236
|
61 833
|
|
| Goodwill |
1 801
|
1 304
|
1 304
|
1 304
|
11 558
|
64 083
|
64 083
|
62 819
|
|
| Note Receivable |
52
|
54
|
21
|
5
|
181
|
624
|
436
|
269
|
|
| Long-Term Investments |
48 988
|
44 245
|
37 852
|
32 376
|
37 490
|
42 797
|
34 018
|
25 657
|
|
| Other Long-Term Assets |
11 780
|
10 668
|
20 160
|
17 377
|
28 423
|
48 878
|
18 868
|
27 310
|
|
| Other Assets |
1 801
|
1 304
|
1 304
|
1 304
|
11 558
|
64 083
|
64 083
|
62 819
|
|
| Total Assets |
582 652
N/A
|
703 890
+21%
|
696 683
-1%
|
649 501
-7%
|
750 131
+15%
|
871 932
+16%
|
944 050
+8%
|
950 573
+1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
93 371
|
102 628
|
110 468
|
116 698
|
120 591
|
131 805
|
153 038
|
122 871
|
|
| Accrued Liabilities |
17 168
|
21 108
|
20 350
|
14 829
|
12 700
|
41 219
|
53 918
|
52 483
|
|
| Short-Term Debt |
121 552
|
58 225
|
0
|
0
|
0
|
6 660
|
13 964
|
8 964
|
|
| Current Portion of Long-Term Debt |
1 944
|
2 767
|
3 265
|
2 207
|
2 573
|
16 020
|
46 077
|
47 019
|
|
| Other Current Liabilities |
93 003
|
126 101
|
158 506
|
93 105
|
75 021
|
82 118
|
84 257
|
78 056
|
|
| Total Current Liabilities |
327 038
|
310 829
|
292 590
|
226 839
|
210 885
|
277 821
|
351 254
|
309 392
|
|
| Long-Term Debt |
2 937
|
1 044
|
2 805
|
1 990
|
103 122
|
92 675
|
89 898
|
139 427
|
|
| Deferred Income Tax |
6 762
|
6 310
|
0
|
0
|
586
|
2 643
|
1 590
|
1 252
|
|
| Minority Interest |
20 800
|
17 653
|
0
|
0
|
53
|
29 057
|
33 864
|
30 461
|
|
| Other Liabilities |
28 326
|
19 211
|
10 879
|
7 323
|
2 292
|
44 842
|
50 242
|
50 682
|
|
| Total Liabilities |
385 862
N/A
|
355 047
-8%
|
306 273
-14%
|
236 152
-23%
|
316 938
+34%
|
447 037
+41%
|
526 848
+18%
|
531 213
+1%
|
|
| Equity | |||||||||
| Common Stock |
50 000
|
71 430
|
76 982
|
76 982
|
76 982
|
76 982
|
76 982
|
75 647
|
|
| Retained Earnings |
2 884
|
29 483
|
67 701
|
90 877
|
110 351
|
126 374
|
127 078
|
128 584
|
|
| Additional Paid In Capital |
142 927
|
247 577
|
312 245
|
312 245
|
312 245
|
312 245
|
312 245
|
312 245
|
|
| Unrealized Security Profit/Loss |
1 546
|
912
|
756
|
718
|
814
|
489
|
197
|
849
|
|
| Treasury Stock |
0
|
0
|
12 723
|
12 723
|
12 723
|
12 723
|
12 723
|
0
|
|
| Other Equity |
567
|
560
|
54 550
|
54 749
|
54 476
|
78 472
|
86 181
|
96 267
|
|
| Total Equity |
196 790
N/A
|
348 843
+77%
|
390 410
+12%
|
413 350
+6%
|
433 192
+5%
|
424 894
-2%
|
417 203
-2%
|
419 360
+1%
|
|
| Total Liabilities & Equity |
582 652
N/A
|
703 890
+21%
|
696 683
-1%
|
649 501
-7%
|
750 131
+15%
|
871 932
+16%
|
944 050
+8%
|
950 573
+1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
10
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
|