SK-Electronics Co Ltd
TSE:6677
Balance Sheet
Balance Sheet Decomposition
SK-Electronics Co Ltd
Current Assets | 25.8B |
Cash & Short-Term Investments | 13.9B |
Receivables | 6.9B |
Other Current Assets | 5.1B |
Non-Current Assets | 13.9B |
PP&E | 12.5B |
Intangibles | 59.2m |
Other Non-Current Assets | 1.4B |
Current Liabilities | 8.5B |
Accounts Payable | 4.3B |
Accrued Liabilities | 2.7m |
Other Current Liabilities | 4.2B |
Non-Current Liabilities | 1B |
Long-Term Debt | 600m |
Other Non-Current Liabilities | 417.7m |
Balance Sheet
SK-Electronics Co Ltd
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
7 561
|
8 089
|
4 184
|
4 501
|
7 214
|
8 301
|
10 331
|
8 844
|
13 931
|
15 285
|
|
Cash Equivalents |
7 561
|
8 089
|
4 184
|
4 501
|
7 214
|
8 301
|
10 331
|
8 844
|
13 931
|
15 285
|
|
Total Receivables |
3 980
|
4 250
|
4 813
|
4 713
|
7 234
|
4 337
|
3 939
|
5 866
|
7 578
|
7 379
|
|
Accounts Receivables |
3 980
|
4 250
|
3 417
|
4 713
|
7 234
|
4 337
|
3 939
|
5 866
|
7 578
|
7 379
|
|
Other Receivables |
0
|
0
|
1 396
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
1 737
|
1 776
|
1 574
|
1 814
|
2 169
|
2 486
|
2 769
|
2 326
|
3 521
|
4 698
|
|
Other Current Assets |
523
|
367
|
160
|
1 018
|
421
|
768
|
704
|
835
|
1 233
|
1 341
|
|
Total Current Assets |
13 802
|
14 481
|
10 731
|
12 047
|
17 038
|
15 893
|
17 744
|
17 871
|
26 263
|
28 703
|
|
PP&E Net |
7 569
|
7 705
|
9 419
|
11 156
|
10 586
|
14 364
|
13 053
|
13 965
|
12 291
|
11 989
|
|
Intangible Assets |
143
|
112
|
217
|
451
|
349
|
354
|
266
|
145
|
106
|
64
|
|
Goodwill |
23
|
13
|
209
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
102
|
78
|
54
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
179
|
389
|
306
|
381
|
357
|
320
|
273
|
443
|
367
|
641
|
|
Other Long-Term Assets |
90
|
134
|
117
|
132
|
427
|
486
|
442
|
460
|
420
|
416
|
|
Other Assets |
23
|
13
|
209
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
21 908
N/A
|
22 912
+5%
|
21 052
-8%
|
24 196
+15%
|
28 757
+19%
|
31 416
+9%
|
31 779
+1%
|
32 885
+3%
|
39 448
+20%
|
41 813
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 858
|
3 521
|
2 400
|
3 364
|
4 213
|
3 712
|
3 172
|
3 354
|
4 296
|
4 669
|
|
Accrued Liabilities |
60
|
60
|
45
|
45
|
85
|
79
|
0
|
20
|
61
|
62
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
632
|
633
|
261
|
339
|
330
|
300
|
1 118
|
957
|
815
|
813
|
|
Other Current Liabilities |
3 025
|
2 956
|
1 797
|
2 432
|
3 467
|
3 495
|
1 630
|
1 633
|
3 664
|
3 436
|
|
Total Current Liabilities |
7 574
|
7 169
|
4 503
|
6 180
|
8 095
|
7 587
|
5 920
|
5 964
|
8 836
|
8 980
|
|
Long-Term Debt |
800
|
223
|
0
|
1 080
|
750
|
450
|
3 388
|
2 435
|
1 831
|
1 021
|
|
Deferred Income Tax |
8
|
9
|
58
|
43
|
0
|
0
|
0
|
0
|
13
|
0
|
|
Minority Interest |
1 395
|
1 491
|
1 548
|
447
|
523
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
105
|
39
|
106
|
39
|
49
|
60
|
86
|
106
|
168
|
192
|
|
Total Liabilities |
9 882
N/A
|
8 931
-10%
|
6 214
-30%
|
7 790
+25%
|
9 418
+21%
|
8 096
-14%
|
9 393
+16%
|
8 505
-9%
|
10 848
+28%
|
10 193
-6%
|
|
Equity | |||||||||||
Common Stock |
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
|
Retained Earnings |
3 559
|
5 547
|
7 133
|
8 155
|
11 277
|
15 908
|
14 560
|
15 526
|
18 634
|
21 348
|
|
Additional Paid In Capital |
4 335
|
4 335
|
4 335
|
4 052
|
4 052
|
4 168
|
4 168
|
4 168
|
4 168
|
4 168
|
|
Unrealized Security Profit/Loss |
71
|
71
|
156
|
211
|
187
|
161
|
150
|
268
|
227
|
417
|
|
Treasury Stock |
148
|
224
|
484
|
631
|
800
|
983
|
976
|
976
|
1 076
|
1 076
|
|
Other Equity |
99
|
141
|
412
|
510
|
515
|
44
|
374
|
1 284
|
2 537
|
2 653
|
|
Total Equity |
12 025
N/A
|
13 981
+16%
|
14 838
+6%
|
16 407
+11%
|
19 339
+18%
|
23 320
+21%
|
22 385
-4%
|
24 380
+9%
|
28 599
+17%
|
31 620
+11%
|
|
Total Liabilities & Equity |
21 908
N/A
|
22 912
+5%
|
21 052
-8%
|
24 196
+15%
|
28 757
+19%
|
31 416
+9%
|
31 779
+1%
|
32 885
+3%
|
39 448
+20%
|
41 813
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|