Silla Textile
KOSDAQ:001000
Balance Sheet
Balance Sheet Decomposition
Silla Textile
Silla Textile
Balance Sheet
Silla Textile
| 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 |
342
|
812
|
81
|
1 744
|
69
|
25
|
42
|
1 408
|
595
|
189
|
40
|
26
|
25
|
5
|
207
|
61
|
211
|
211
|
330
|
1 163
|
1 207
|
644
|
346
|
204
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
342
|
812
|
81
|
1 744
|
69
|
25
|
42
|
1 408
|
595
|
189
|
40
|
26
|
25
|
5
|
206
|
61
|
211
|
211
|
330
|
1 163
|
1 207
|
644
|
346
|
204
|
|
| Short-Term Investments |
5 259
|
3 736
|
436
|
2 000
|
0
|
1 002
|
1 984
|
916
|
908
|
0
|
1 012
|
1 425
|
1 452
|
0
|
26
|
1
|
0
|
0
|
4
|
4
|
4
|
3
|
4
|
19
|
|
| Total Receivables |
2 208
|
1 700
|
685
|
456
|
501
|
1 793
|
974
|
918
|
1 055
|
1 012
|
1 538
|
1 740
|
1 569
|
2 116
|
337
|
270
|
248
|
179
|
312
|
180
|
345
|
310
|
174
|
190
|
|
| Accounts Receivables |
1 650
|
1 489
|
318
|
223
|
305
|
1 592
|
754
|
637
|
829
|
952
|
1 353
|
1 509
|
1 444
|
1 976
|
75
|
65
|
248
|
173
|
310
|
180
|
345
|
306
|
172
|
190
|
|
| Other Receivables |
558
|
211
|
367
|
233
|
196
|
201
|
220
|
281
|
226
|
60
|
185
|
231
|
125
|
140
|
262
|
335
|
0
|
6
|
2
|
0
|
0
|
3
|
2
|
1
|
|
| Inventory |
4 152
|
1 500
|
534
|
334
|
1 252
|
1 219
|
1 069
|
1 464
|
1 065
|
643
|
1 089
|
1 538
|
3 030
|
3 271
|
1 206
|
1 188
|
754
|
701
|
493
|
135
|
366
|
169
|
179
|
97
|
|
| Other Current Assets |
107
|
51
|
19
|
54
|
44
|
140
|
12
|
26
|
120
|
98
|
125
|
91
|
79
|
20
|
19
|
20
|
14
|
3
|
1
|
2
|
3
|
7
|
4
|
3
|
|
| Total Current Assets |
12 069
|
7 800
|
1 755
|
4 588
|
1 865
|
4 179
|
4 081
|
4 731
|
3 743
|
1 942
|
3 804
|
4 819
|
6 155
|
5 412
|
1 795
|
1 540
|
1 227
|
1 095
|
1 141
|
1 484
|
1 924
|
1 132
|
708
|
513
|
|
| PP&E Net |
33 037
|
32 585
|
32 024
|
31 617
|
31 379
|
31 262
|
31 076
|
30 689
|
30 459
|
13 746
|
13 840
|
13 955
|
13 847
|
13 793
|
13 751
|
13 656
|
12 520
|
4 771
|
5 089
|
5 035
|
4 880
|
4 773
|
4 602
|
4 558
|
|
| PP&E Gross |
33 037
|
32 585
|
32 024
|
31 617
|
31 379
|
31 262
|
31 076
|
30 689
|
30 459
|
13 746
|
13 840
|
13 955
|
13 847
|
13 793
|
13 751
|
13 656
|
0
|
0
|
5 089
|
5 035
|
4 880
|
4 773
|
4 602
|
4 558
|
|
| Accumulated Depreciation |
5 317
|
5 711
|
5 635
|
3 015
|
3 171
|
3 308
|
3 277
|
3 072
|
3 015
|
2 973
|
3 057
|
3 157
|
3 265
|
3 370
|
3 498
|
3 636
|
0
|
0
|
2 235
|
2 305
|
2 366
|
2 430
|
2 476
|
2 520
|
|
| Intangible Assets |
5
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
3
|
97
|
97
|
96
|
96
|
95
|
95
|
127
|
120
|
113
|
106
|
99
|
63
|
29
|
28
|
28
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
11
|
10
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
852
|
1 916
|
3 067
|
3 412
|
4 511
|
3 632
|
1 589
|
1 682
|
755
|
18 559
|
18 184
|
18 549
|
18 187
|
17 718
|
18 036
|
17 198
|
18 255
|
25 878
|
25 826
|
25 773
|
25 671
|
25 617
|
25 524
|
25 462
|
|
| Other Long-Term Assets |
111
|
111
|
111
|
104
|
104
|
104
|
104
|
104
|
94
|
1
|
1
|
1
|
2
|
83
|
22
|
0
|
0
|
0
|
0
|
0
|
311
|
384
|
103
|
74
|
|
| Total Assets |
46 074
N/A
|
42 417
-8%
|
36 960
-13%
|
39 723
+7%
|
37 861
-5%
|
39 178
+3%
|
36 853
-6%
|
37 208
+1%
|
35 053
-6%
|
34 358
-2%
|
35 937
+5%
|
37 431
+4%
|
38 295
+2%
|
37 107
-3%
|
33 701
-9%
|
32 521
-4%
|
32 122
-1%
|
31 857
-1%
|
32 162
+1%
|
32 392
+1%
|
32 850
+1%
|
31 936
-3%
|
30 966
-3%
|
30 635
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 974
|
1 120
|
308
|
176
|
176
|
961
|
114
|
356
|
142
|
128
|
339
|
380
|
372
|
60
|
1 520
|
1 608
|
1 893
|
1 632
|
5
|
0
|
10
|
0
|
0
|
0
|
|
| Accrued Liabilities |
333
|
379
|
176
|
27
|
27
|
774
|
1 843
|
2 656
|
3 469
|
4 159
|
4 313
|
4 449
|
4 548
|
2 514
|
161
|
204
|
0
|
0
|
151
|
130
|
142
|
310
|
293
|
276
|
|
| Short-Term Debt |
5 113
|
6 024
|
7 602
|
0
|
0
|
24 037
|
23 157
|
16 686
|
15 986
|
14 696
|
16 086
|
16 201
|
16 331
|
2 020
|
16 975
|
16 421
|
13 000
|
9 800
|
8 000
|
14 000
|
14 000
|
14 600
|
14 600
|
14 600
|
|
| Current Portion of Long-Term Debt |
135
|
35
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
1 000
|
500
|
0
|
3 000
|
6 074
|
72
|
1 649
|
49
|
0
|
0
|
|
| Other Current Liabilities |
513
|
281
|
61
|
106
|
46
|
82
|
40
|
163
|
135
|
37
|
24
|
74
|
12
|
5
|
170
|
109
|
136
|
97
|
1 541
|
1 504
|
1 509
|
1 499
|
1 340
|
1 349
|
|
| Total Current Liabilities |
8 069
|
7 839
|
8 157
|
309
|
249
|
25 854
|
25 154
|
19 861
|
19 732
|
19 021
|
20 763
|
21 104
|
21 264
|
5 099
|
19 826
|
18 842
|
15 029
|
14 529
|
15 771
|
15 706
|
17 310
|
16 458
|
16 233
|
16 226
|
|
| Long-Term Debt |
17 718
|
15 216
|
14 768
|
25 442
|
24 116
|
1 500
|
1 536
|
6 313
|
6 549
|
1 497
|
0
|
0
|
0
|
14 586
|
500
|
0
|
3 000
|
3 000
|
1 921
|
1 862
|
130
|
86
|
0
|
0
|
|
| Other Liabilities |
2 009
|
1 942
|
641
|
231
|
181
|
191
|
470
|
716
|
683
|
1 164
|
1 070
|
1 276
|
1 332
|
1 594
|
0
|
4
|
3
|
82
|
13
|
11
|
8
|
0
|
0
|
12
|
|
| Total Liabilities |
27 796
N/A
|
24 997
-10%
|
23 567
-6%
|
25 982
+10%
|
24 546
-6%
|
27 545
+12%
|
27 161
-1%
|
26 890
-1%
|
26 965
+0%
|
21 682
-20%
|
21 833
+1%
|
22 380
+3%
|
22 596
+1%
|
21 279
-6%
|
20 326
-4%
|
18 846
-7%
|
18 032
-4%
|
17 611
-2%
|
17 706
+1%
|
17 578
-1%
|
17 447
-1%
|
16 544
-5%
|
16 233
-2%
|
16 238
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 679
|
1 679
|
2 251
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
2 428
|
|
| Retained Earnings |
1 095
|
1 953
|
4 735
|
3 763
|
4 184
|
5 976
|
7 860
|
9 495
|
2 199
|
3 011
|
3 128
|
2 259
|
1 473
|
903
|
3 668
|
3 407
|
2 992
|
2 836
|
2 627
|
2 269
|
1 680
|
1 690
|
2 350
|
2 686
|
|
| Additional Paid In Capital |
7
|
7
|
7
|
7
|
7
|
122
|
122
|
2 285
|
2 285
|
6 864
|
8 236
|
14 655
|
8 236
|
8 236
|
8 236
|
8 236
|
0
|
14 655
|
8 236
|
8 236
|
8 236
|
8 236
|
8 236
|
8 236
|
|
| Unrealized Security Profit/Loss |
17 867
|
17 867
|
16 622
|
15 998
|
15 992
|
15 987
|
15 930
|
15 849
|
6 324
|
6 573
|
6 567
|
0
|
6 508
|
6 067
|
6 418
|
6 418
|
0
|
0
|
6 418
|
6 418
|
6 418
|
6 418
|
6 418
|
6 418
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
0
|
0
|
39
|
0
|
14 655
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
18 278
N/A
|
17 420
-5%
|
13 394
-23%
|
13 741
+3%
|
13 315
-3%
|
11 632
-13%
|
9 692
-17%
|
10 318
+6%
|
8 089
-22%
|
12 676
+57%
|
14 104
+11%
|
15 050
+7%
|
15 699
+4%
|
15 828
+1%
|
13 375
-15%
|
13 675
+2%
|
14 090
+3%
|
14 246
+1%
|
14 456
+1%
|
14 814
+2%
|
15 402
+4%
|
15 392
0%
|
14 733
-4%
|
14 397
-2%
|
|
| Total Liabilities & Equity |
46 074
N/A
|
42 417
-8%
|
36 960
-13%
|
39 723
+7%
|
37 861
-5%
|
39 178
+3%
|
36 853
-6%
|
37 208
+1%
|
35 053
-6%
|
34 358
-2%
|
35 937
+5%
|
37 431
+4%
|
38 295
+2%
|
37 107
-3%
|
33 701
-9%
|
32 521
-4%
|
32 122
-1%
|
31 857
-1%
|
32 162
+1%
|
32 392
+1%
|
32 850
+1%
|
31 936
-3%
|
30 966
-3%
|
30 635
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
17
|
17
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|