DB HiTek Co Ltd
KRX:000990
Balance Sheet
Balance Sheet Decomposition
DB HiTek Co Ltd
DB HiTek Co Ltd
Balance Sheet
DB HiTek Co Ltd
| 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5 721
|
9 764
|
40 182
|
6 872
|
8 940
|
20 274
|
42 113
|
36 929
|
76 737
|
92 777
|
40 025
|
39 918
|
35 222
|
40 355
|
107 835
|
115 580
|
106 087
|
117 770
|
82 548
|
46 385
|
183 018
|
151 311
|
253 330
|
297 054
|
|
| Cash Equivalents |
5 721
|
9 764
|
40 182
|
6 872
|
8 940
|
20 274
|
42 113
|
36 929
|
76 737
|
92 777
|
40 025
|
39 918
|
35 222
|
40 355
|
107 835
|
115 580
|
106 087
|
117 770
|
82 548
|
46 385
|
183 018
|
151 311
|
253 330
|
297 054
|
|
| Short-Term Investments |
13 941
|
12 389
|
9 894
|
44 808
|
37 027
|
6 799
|
41 416
|
101 988
|
8 616
|
10 790
|
27 485
|
82 681
|
2 900
|
0
|
2 000
|
20 000
|
24 000
|
36 019
|
71 200
|
159 522
|
288 478
|
803 394
|
460 270
|
624 091
|
|
| Total Receivables |
70 399
|
64 494
|
55 554
|
72 675
|
142 775
|
129 415
|
235 965
|
196 741
|
170 128
|
105 501
|
87 381
|
94 120
|
103 550
|
126 206
|
135 046
|
147 064
|
137 805
|
178 621
|
211 257
|
182 417
|
257 892
|
270 266
|
201 181
|
178 856
|
|
| Accounts Receivables |
63 006
|
56 211
|
46 493
|
58 286
|
125 218
|
114 144
|
196 882
|
171 418
|
156 345
|
102 479
|
78 103
|
68 569
|
59 385
|
81 803
|
92 095
|
110 260
|
85 903
|
157 563
|
193 817
|
171 359
|
249 004
|
255 440
|
193 076
|
176 778
|
|
| Other Receivables |
7 393
|
8 283
|
9 061
|
14 389
|
17 557
|
15 271
|
39 083
|
25 323
|
13 783
|
3 022
|
9 278
|
25 551
|
44 165
|
44 403
|
42 951
|
36 804
|
51 902
|
21 058
|
17 440
|
11 058
|
8 888
|
14 826
|
8 105
|
2 077
|
|
| Inventory |
169 139
|
174 025
|
166 586
|
245 593
|
241 166
|
186 044
|
307 076
|
464 445
|
278 120
|
79 724
|
77 113
|
79 262
|
72 378
|
69 180
|
83 460
|
76 345
|
75 019
|
42 892
|
51 838
|
51 849
|
66 017
|
79 032
|
81 646
|
70 393
|
|
| Other Current Assets |
9 626
|
5 219
|
3 928
|
6 861
|
26 114
|
12 663
|
31 096
|
35 273
|
34 038
|
22 299
|
15 548
|
13 163
|
8 911
|
11 841
|
9 416
|
9 936
|
10 753
|
8 077
|
9 421
|
19 036
|
19 757
|
40 195
|
31 831
|
23 977
|
|
| Total Current Assets |
268 825
|
265 891
|
276 144
|
376 810
|
456 021
|
355 195
|
657 666
|
835 375
|
567 639
|
311 090
|
247 553
|
309 144
|
222 961
|
247 582
|
337 757
|
368 924
|
353 663
|
383 379
|
426 263
|
459 208
|
815 162
|
1 327 330
|
1 028 257
|
1 194 370
|
|
| PP&E Net |
460 714
|
455 596
|
448 350
|
462 921
|
521 109
|
541 962
|
2 426 404
|
2 663 594
|
2 054 372
|
823 918
|
758 902
|
685 389
|
636 040
|
591 787
|
533 140
|
547 701
|
555 567
|
597 570
|
616 574
|
674 684
|
657 795
|
752 947
|
950 915
|
1 135 410
|
|
| PP&E Gross |
460 714
|
455 596
|
448 350
|
462 921
|
521 109
|
541 962
|
2 426 404
|
2 663 594
|
2 054 372
|
823 918
|
758 902
|
685 389
|
636 040
|
591 787
|
533 140
|
547 701
|
555 567
|
597 570
|
616 574
|
674 684
|
657 795
|
752 947
|
950 915
|
1 135 410
|
|
| Accumulated Depreciation |
116 096
|
122 355
|
122 160
|
137 401
|
153 458
|
174 994
|
335 655
|
555 241
|
763 289
|
1 249 580
|
1 355 787
|
1 347 108
|
1 419 075
|
1 481 984
|
1 542 473
|
1 616 847
|
1 660 419
|
1 707 743
|
1 807 685
|
1 908 788
|
2 039 525
|
2 136 110
|
2 233 783
|
2 381 035
|
|
| Intangible Assets |
14 904
|
13 347
|
14 696
|
9 193
|
12 523
|
9 065
|
30 975
|
32 202
|
32 042
|
49 764
|
71 395
|
76 703
|
74 243
|
61 850
|
34 197
|
25 665
|
25 828
|
28 181
|
23 417
|
21 500
|
19 260
|
18 371
|
21 605
|
24 840
|
|
| Goodwill |
648
|
559
|
0
|
1 006
|
553
|
175
|
285 927
|
134 767
|
7 478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3 232
|
3 141
|
298
|
1 027
|
2 000
|
2 000
|
3 492
|
1 568
|
870
|
536
|
310
|
2 350
|
3 409
|
3 079
|
1 128
|
1 240
|
45
|
25
|
13
|
26
|
0
|
2 030
|
2 030
|
1 910
|
|
| Long-Term Investments |
94 558
|
140 059
|
131 718
|
116 770
|
173 722
|
201 453
|
67 050
|
49 474
|
45 860
|
191 065
|
115 999
|
80 454
|
119 109
|
73 218
|
71 020
|
43 248
|
34 813
|
30 568
|
11 861
|
12 033
|
42 147
|
17 847
|
18 762
|
8 331
|
|
| Other Long-Term Assets |
8 512
|
8 219
|
7 929
|
11 219
|
14 777
|
23 958
|
32 634
|
20 139
|
18 354
|
4 878
|
4 885
|
3 715
|
2 629
|
7 361
|
7 401
|
10
|
24 035
|
26 810
|
10 762
|
11 130
|
15 575
|
23 641
|
21 254
|
31 990
|
|
| Other Assets |
648
|
559
|
0
|
1 006
|
553
|
175
|
285 927
|
134 767
|
7 478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
850 097
N/A
|
885 695
+4%
|
879 135
-1%
|
978 946
+11%
|
1 180 705
+21%
|
1 133 808
-4%
|
3 504 148
+209%
|
3 737 118
+7%
|
2 726 615
-27%
|
1 381 251
-49%
|
1 199 044
-13%
|
1 157 755
-3%
|
1 058 392
-9%
|
984 877
-7%
|
984 644
0%
|
986 789
+0%
|
993 951
+1%
|
1 066 534
+7%
|
1 088 890
+2%
|
1 178 581
+8%
|
1 549 938
+32%
|
2 142 166
+38%
|
2 042 824
-5%
|
2 396 851
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
100 250
|
102 283
|
95 916
|
155 753
|
106 231
|
86 479
|
144 216
|
182 115
|
142 619
|
30 639
|
23 196
|
17 741
|
29 718
|
36 235
|
44 273
|
44 199
|
33 883
|
36 469
|
30 645
|
36 813
|
44 247
|
48 542
|
50 101
|
45 031
|
|
| Accrued Liabilities |
3 749
|
2 334
|
1 577
|
1 786
|
5 582
|
5 549
|
21 130
|
19 683
|
11 426
|
4 489
|
4 755
|
4 839
|
8 971
|
9 199
|
2 805
|
4 480
|
3 427
|
3 373
|
4 272
|
5 751
|
5 534
|
16 725
|
15 398
|
42 855
|
|
| Short-Term Debt |
96 382
|
181 296
|
216 520
|
243 044
|
395 492
|
234 397
|
505 201
|
563 074
|
207 232
|
20 893
|
5 398
|
5 142
|
6 452
|
7 547
|
5 219
|
15 254
|
11 286
|
15 891
|
30 550
|
15 210
|
33 620
|
26 653
|
13 124
|
90 487
|
|
| Current Portion of Long-Term Debt |
127 382
|
87 434
|
95 434
|
82 740
|
61 908
|
85 097
|
257 718
|
269 819
|
88 140
|
0
|
699 122
|
459 892
|
378 887
|
259 262
|
120 707
|
124 562
|
28 690
|
11 717
|
29 739
|
61 035
|
40 468
|
31 483
|
27 489
|
26 386
|
|
| Other Current Liabilities |
9 057
|
28 782
|
13 255
|
22 638
|
70 259
|
61 536
|
208 040
|
238 212
|
111 267
|
82 315
|
62 233
|
67 820
|
52 840
|
64 193
|
71 042
|
85 736
|
67 939
|
89 346
|
124 509
|
142 895
|
211 467
|
292 696
|
114 038
|
112 108
|
|
| Total Current Liabilities |
336 821
|
402 129
|
422 701
|
505 961
|
639 472
|
473 058
|
1 136 305
|
1 272 903
|
560 684
|
138 336
|
794 705
|
555 433
|
476 868
|
376 437
|
244 045
|
274 231
|
145 225
|
156 796
|
219 716
|
261 704
|
335 337
|
416 100
|
220 150
|
316 867
|
|
| Long-Term Debt |
187 602
|
156 093
|
116 811
|
75 703
|
86 759
|
207 257
|
1 322 303
|
1 283 767
|
1 179 530
|
760 366
|
0
|
214 817
|
276 847
|
391 620
|
399 749
|
282 487
|
315 596
|
277 380
|
179 746
|
101 617
|
97 691
|
77 229
|
69 343
|
49 258
|
|
| Deferred Income Tax |
1 021
|
3 656
|
4 086
|
6 165
|
24 063
|
28 408
|
0
|
49 010
|
54 624
|
40 092
|
43 636
|
42 894
|
43 271
|
30 347
|
19 403
|
10 616
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 300
|
|
| Minority Interest |
14 150
|
10 433
|
0
|
763
|
5 793
|
5 970
|
26 183
|
3 203
|
6 259
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50 707
|
|
| Other Liabilities |
15 977
|
14 184
|
13 697
|
15 155
|
23 248
|
19 311
|
209 823
|
287 106
|
324 232
|
44 441
|
52 641
|
53 717
|
56 649
|
65 770
|
67 389
|
77 537
|
77 332
|
73 966
|
44 777
|
20 675
|
10 860
|
14 053
|
13 803
|
23 738
|
|
| Total Liabilities |
555 571
N/A
|
586 495
+6%
|
557 295
-5%
|
603 748
+8%
|
779 335
+29%
|
734 003
-6%
|
2 642 249
+260%
|
2 889 583
+9%
|
2 112 811
-27%
|
983 235
-53%
|
890 982
-9%
|
866 862
-3%
|
853 635
-2%
|
864 174
+1%
|
730 586
-15%
|
644 871
-12%
|
538 153
-17%
|
508 142
-6%
|
444 239
-13%
|
383 997
-14%
|
443 888
+16%
|
507 382
+14%
|
303 296
-40%
|
446 869
+47%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
49 645
|
49 645
|
49 645
|
49 645
|
49 645
|
49 645
|
186 699
|
186 702
|
189 448
|
212 304
|
214 616
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
222 556
|
|
| Retained Earnings |
39 562
|
54 452
|
63 025
|
99 621
|
105 641
|
102 582
|
60 188
|
233 003
|
413 392
|
413 460
|
512 733
|
545 396
|
63 421
|
145 152
|
25 389
|
65 709
|
178 281
|
286 927
|
375 644
|
525 382
|
831 969
|
1 362 361
|
1 562 706
|
1 763 435
|
|
| Additional Paid In Capital |
213 883
|
213 883
|
215 794
|
215 794
|
216 905
|
215 794
|
693 136
|
694 453
|
695 063
|
683 219
|
684 522
|
691 522
|
128 091
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
128 092
|
144 322
|
|
| Unrealized Security Profit/Loss |
5 577
|
14 626
|
3 287
|
16 133
|
36 510
|
40 879
|
9 637
|
7 640
|
1 593
|
3 088
|
2 947
|
4 702
|
1 079
|
4 025
|
8 667
|
11 991
|
10 338
|
18 299
|
21 112
|
20 859
|
17 640
|
19 600
|
14 834
|
2 228
|
|
| Treasury Stock |
1 725
|
2 041
|
2 120
|
4 719
|
6 968
|
8 828
|
88 368
|
88 926
|
88 926
|
88 926
|
80 381
|
80 381
|
80 381
|
79 263
|
23 610
|
23 610
|
23 610
|
21 135
|
20 781
|
20 642
|
20 141
|
20 141
|
120 591
|
140 592
|
|
| Other Equity |
1 261
|
2 113
|
1 218
|
1 276
|
364
|
266
|
607
|
280 671
|
230 019
|
1 792
|
909
|
2 109
|
1 010
|
1 505
|
38 925
|
38 839
|
39 183
|
39 749
|
39 748
|
39 945
|
38 786
|
38 484
|
38 402
|
37 511
|
|
| Total Equity |
294 527
N/A
|
299 200
+2%
|
321 840
+8%
|
375 198
+17%
|
401 370
+7%
|
399 805
0%
|
861 899
+116%
|
847 535
-2%
|
613 804
-28%
|
398 016
-35%
|
308 062
-23%
|
290 893
-6%
|
204 757
-30%
|
120 703
-41%
|
254 057
+110%
|
341 917
+35%
|
455 798
+33%
|
558 392
+23%
|
644 651
+15%
|
794 585
+23%
|
1 106 050
+39%
|
1 634 784
+48%
|
1 739 527
+6%
|
1 949 982
+12%
|
|
| Total Liabilities & Equity |
850 097
N/A
|
885 695
+4%
|
879 135
-1%
|
978 946
+11%
|
1 180 705
+21%
|
1 133 808
-4%
|
3 504 148
+209%
|
3 737 118
+7%
|
2 726 615
-27%
|
1 381 251
-49%
|
1 199 044
-13%
|
1 157 755
-3%
|
1 058 392
-9%
|
984 877
-7%
|
984 644
0%
|
986 789
+0%
|
993 951
+1%
|
1 066 534
+7%
|
1 088 890
+2%
|
1 178 581
+8%
|
1 549 938
+32%
|
2 142 166
+38%
|
2 042 824
-5%
|
2 396 851
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
9
|
33
|
33
|
33
|
38
|
39
|
40
|
40
|
40
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
42
|
41
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|