Gunkul Engineering PCL
SET:GUNKUL
Balance Sheet
Balance Sheet Decomposition
Gunkul Engineering PCL
Gunkul Engineering PCL
Balance Sheet
Gunkul Engineering PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
75
|
70
|
27
|
109
|
215
|
315
|
582
|
225
|
1 507
|
3 571
|
1 968
|
1 158
|
892
|
1 600
|
4 392
|
1 729
|
2 199
|
1 384
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 968
|
1 094
|
706
|
1 455
|
4 256
|
1 610
|
1 618
|
1 267
|
|
| Cash Equivalents |
75
|
70
|
27
|
109
|
215
|
315
|
582
|
225
|
1 507
|
3 571
|
0
|
64
|
186
|
145
|
136
|
119
|
581
|
117
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
367
|
1 464
|
646
|
607
|
24
|
162
|
19
|
499
|
183
|
|
| Total Receivables |
249
|
340
|
376
|
229
|
421
|
785
|
1 337
|
618
|
756
|
1 815
|
1 653
|
2 806
|
1 883
|
2 415
|
4 533
|
2 670
|
2 268
|
2 641
|
|
| Accounts Receivables |
249
|
339
|
375
|
226
|
396
|
644
|
1 184
|
494
|
713
|
1 307
|
1 067
|
1 914
|
1 294
|
1 689
|
2 821
|
1 237
|
771
|
890
|
|
| Other Receivables |
0
|
1
|
1
|
3
|
25
|
141
|
153
|
124
|
43
|
508
|
586
|
892
|
589
|
726
|
1 712
|
1 433
|
1 497
|
1 751
|
|
| Inventory |
199
|
367
|
352
|
266
|
343
|
533
|
468
|
448
|
309
|
365
|
402
|
409
|
540
|
653
|
637
|
809
|
984
|
1 176
|
|
| Other Current Assets |
33
|
73
|
30
|
15
|
57
|
84
|
158
|
32
|
13
|
56
|
585
|
964
|
1 501
|
2 594
|
2 058
|
2 340
|
1 270
|
1 411
|
|
| Total Current Assets |
556
|
851
|
784
|
620
|
1 035
|
1 717
|
2 545
|
1 323
|
2 585
|
6 175
|
6 073
|
5 982
|
5 423
|
7 285
|
11 782
|
7 567
|
7 220
|
6 796
|
|
| PP&E Net |
21
|
132
|
208
|
191
|
505
|
3 243
|
3 599
|
1 530
|
1 328
|
8 036
|
13 605
|
18 073
|
23 018
|
24 567
|
27 625
|
27 080
|
15 137
|
15 337
|
|
| PP&E Gross |
21
|
132
|
208
|
191
|
505
|
0
|
3 599
|
1 530
|
1 328
|
8 036
|
13 605
|
18 073
|
23 018
|
24 567
|
27 625
|
27 080
|
15 137
|
15 337
|
|
| Accumulated Depreciation |
31
|
92
|
114
|
133
|
151
|
0
|
225
|
187
|
201
|
236
|
481
|
923
|
1 574
|
2 536
|
3 811
|
5 152
|
3 959
|
4 703
|
|
| Intangible Assets |
0
|
1
|
2
|
2
|
67
|
85
|
16
|
95
|
1 630
|
2 562
|
3 138
|
4 068
|
4 213
|
3 953
|
3 415
|
3 300
|
1 172
|
1 110
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
163
|
163
|
163
|
163
|
163
|
81
|
81
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
2
|
15
|
0
|
0
|
0
|
0
|
822
|
1 780
|
2 159
|
3 025
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
353
|
1 078
|
1 173
|
1 232
|
1 296
|
1 387
|
1 506
|
1 731
|
1 699
|
2 044
|
5 720
|
5 769
|
|
| Other Long-Term Assets |
121
|
153
|
57
|
45
|
182
|
584
|
684
|
481
|
521
|
796
|
1 263
|
1 053
|
1 302
|
1 342
|
526
|
551
|
844
|
733
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
163
|
163
|
163
|
163
|
163
|
81
|
81
|
|
| Total Assets |
697
N/A
|
1 137
+63%
|
1 051
-8%
|
857
-18%
|
1 790
+109%
|
5 629
+214%
|
7 197
+28%
|
4 580
-36%
|
7 239
+58%
|
18 815
+160%
|
25 596
+36%
|
30 726
+20%
|
35 625
+16%
|
39 042
+10%
|
46 032
+18%
|
42 485
-8%
|
32 331
-24%
|
32 850
+2%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
155
|
386
|
75
|
74
|
153
|
450
|
326
|
137
|
241
|
495
|
526
|
771
|
341
|
726
|
2 404
|
1 681
|
1 693
|
1 814
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
22
|
0
|
85
|
36
|
48
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
73
|
42
|
126
|
30
|
248
|
2 572
|
1 686
|
242
|
2 096
|
3 876
|
3 981
|
2 272
|
2 307
|
1 051
|
4 659
|
1 645
|
482
|
1 079
|
|
| Current Portion of Long-Term Debt |
71
|
8
|
8
|
3
|
3
|
91
|
127
|
164
|
165
|
54
|
841
|
928
|
4 326
|
2 277
|
3 357
|
4 513
|
1 815
|
2 676
|
|
| Other Current Liabilities |
97
|
217
|
209
|
236
|
225
|
327
|
956
|
490
|
862
|
1 871
|
1 473
|
2 461
|
1 531
|
4 151
|
2 562
|
1 214
|
815
|
780
|
|
| Total Current Liabilities |
396
|
654
|
418
|
343
|
651
|
3 440
|
3 181
|
1 069
|
3 412
|
6 372
|
6 821
|
6 431
|
8 505
|
8 205
|
12 983
|
9 054
|
4 804
|
6 349
|
|
| Long-Term Debt |
204
|
17
|
11
|
7
|
3
|
905
|
1 380
|
178
|
20
|
3 369
|
8 591
|
13 544
|
16 968
|
19 008
|
19 346
|
19 153
|
12 846
|
11 932
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
19
|
170
|
174
|
410
|
402
|
221
|
189
|
188
|
186
|
227
|
257
|
136
|
140
|
|
| Minority Interest |
0
|
129
|
142
|
0
|
0
|
0
|
221
|
272
|
3
|
527
|
641
|
1 215
|
590
|
621
|
125
|
162
|
63
|
58
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
3
|
11
|
253
|
38
|
37
|
82
|
213
|
378
|
464
|
309
|
1 002
|
739
|
405
|
439
|
|
| Total Liabilities |
601
N/A
|
799
+33%
|
570
-29%
|
352
-38%
|
658
+87%
|
4 376
+565%
|
5 205
+19%
|
1 731
-67%
|
3 882
+124%
|
10 752
+177%
|
16 488
+53%
|
21 757
+32%
|
26 714
+23%
|
28 329
+6%
|
33 682
+19%
|
29 364
-13%
|
18 254
-38%
|
18 918
+4%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
25
|
75
|
240
|
300
|
400
|
400
|
440
|
660
|
880
|
1 283
|
1 590
|
1 855
|
1 855
|
2 221
|
2 221
|
2 221
|
2 221
|
2 221
|
|
| Retained Earnings |
71
|
197
|
148
|
112
|
213
|
335
|
1 033
|
1 670
|
1 958
|
2 394
|
2 336
|
2 204
|
2 955
|
4 662
|
5 635
|
5 721
|
7 117
|
7 531
|
|
| Additional Paid In Capital |
0
|
66
|
93
|
94
|
519
|
519
|
519
|
519
|
519
|
4 366
|
5 273
|
5 273
|
4 715
|
4 715
|
5 179
|
5 301
|
5 301
|
5 301
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
305
|
305
|
305
|
0
|
0
|
179
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
90
|
363
|
310
|
580
|
380
|
122
|
562
|
941
|
|
| Total Equity |
96
N/A
|
338
+252%
|
482
+43%
|
505
+5%
|
1 132
+124%
|
1 254
+11%
|
1 992
+59%
|
2 849
+43%
|
3 357
+18%
|
8 063
+140%
|
9 108
+13%
|
8 969
-2%
|
8 911
-1%
|
10 712
+20%
|
12 350
+15%
|
13 122
+6%
|
14 077
+7%
|
13 933
-1%
|
|
| Total Liabilities & Equity |
697
N/A
|
1 137
+63%
|
1 051
-8%
|
857
-18%
|
1 790
+109%
|
5 629
+214%
|
7 197
+28%
|
4 580
-36%
|
7 239
+58%
|
18 815
+160%
|
25 596
+36%
|
30 726
+20%
|
35 625
+16%
|
39 042
+10%
|
46 032
+18%
|
42 485
-8%
|
32 331
-24%
|
32 850
+2%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
7 392
|
7 392
|
7 392
|
7 392
|
7 392
|
7 392
|
7 392
|
7 392
|
7 392
|
8 624
|
7 631
|
8 902
|
8 784
|
8 783
|
8 783
|
8 883
|
8 883
|
8 814
|
|