PS Tec Co Ltd
KOSDAQ:002230
Balance Sheet
Balance Sheet Decomposition
PS Tec Co Ltd
PS Tec Co Ltd
Balance Sheet
PS Tec 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 |
10 274
|
6 652
|
2 246
|
5 939
|
5 151
|
5 439
|
14 073
|
9 371
|
10 024
|
6 989
|
18 400
|
12 594
|
73 298
|
64 418
|
78 634
|
9 637
|
6 712
|
33 383
|
52 419
|
48 169
|
50 166
|
22 378
|
32 988
|
47 929
|
|
| Cash Equivalents |
10 274
|
6 652
|
2 246
|
5 939
|
5 151
|
5 439
|
14 073
|
9 371
|
10 024
|
6 989
|
18 400
|
12 594
|
73 298
|
64 418
|
78 634
|
9 637
|
6 712
|
33 383
|
52 419
|
48 169
|
50 166
|
22 378
|
32 988
|
47 929
|
|
| Short-Term Investments |
7 985
|
3 773
|
1 696
|
1 023
|
1 244
|
5 963
|
2 847
|
10 946
|
11 681
|
17 959
|
10 322
|
15 267
|
29 352
|
18 978
|
16 796
|
70 100
|
73 903
|
50 292
|
31 161
|
30 089
|
24 347
|
39 170
|
35 357
|
23 510
|
|
| Total Receivables |
739
|
832
|
1 369
|
2 097
|
4 916
|
2 545
|
2 567
|
2 980
|
3 549
|
4 024
|
4 840
|
4 963
|
6 942
|
9 445
|
7 946
|
10 679
|
12 335
|
17 048
|
16 405
|
13 171
|
10 966
|
19 650
|
24 612
|
29 208
|
|
| Accounts Receivables |
721
|
828
|
1 262
|
2 028
|
4 789
|
2 516
|
2 536
|
2 910
|
3 423
|
3 916
|
4 791
|
4 427
|
6 869
|
9 337
|
7 946
|
10 090
|
11 030
|
16 910
|
15 351
|
12 882
|
10 770
|
19 013
|
19 206
|
23 018
|
|
| Other Receivables |
18
|
4
|
107
|
69
|
127
|
29
|
31
|
70
|
126
|
108
|
49
|
536
|
73
|
108
|
0
|
589
|
1 305
|
138
|
1 054
|
289
|
196
|
636
|
5 405
|
6 190
|
|
| Inventory |
1 009
|
873
|
1 577
|
1 613
|
2 114
|
1 681
|
1 533
|
1 600
|
1 898
|
3 468
|
3 092
|
3 406
|
3 439
|
4 921
|
5 811
|
8 771
|
12 023
|
8 281
|
4 970
|
6 213
|
7 030
|
7 767
|
8 048
|
11 478
|
|
| Other Current Assets |
9
|
80
|
474
|
32
|
1 121
|
493
|
95
|
50
|
13
|
68
|
43
|
314
|
6 894
|
682
|
614
|
599
|
558
|
930
|
1 674
|
5 525
|
2 027
|
2 900
|
3 418
|
6 411
|
|
| Total Current Assets |
20 016
|
12 210
|
7 362
|
10 704
|
14 545
|
16 120
|
21 114
|
24 948
|
27 166
|
32 508
|
36 698
|
36 544
|
119 926
|
98 445
|
109 800
|
99 787
|
105 531
|
109 934
|
106 629
|
103 166
|
94 536
|
91 863
|
104 422
|
118 535
|
|
| PP&E Net |
3 218
|
5 247
|
4 275
|
4 578
|
4 622
|
4 439
|
4 619
|
4 530
|
4 106
|
3 945
|
3 731
|
3 327
|
3 140
|
3 466
|
9 652
|
11 466
|
13 110
|
12 987
|
19 324
|
18 297
|
15 992
|
15 694
|
14 826
|
19 073
|
|
| PP&E Gross |
3 218
|
5 247
|
4 275
|
4 578
|
4 622
|
4 439
|
4 619
|
4 530
|
4 106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 992
|
15 694
|
14 826
|
19 073
|
|
| Accumulated Depreciation |
1 116
|
1 398
|
3 630
|
4 245
|
4 971
|
5 601
|
5 688
|
6 542
|
7 291
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
368
|
18 241
|
19 742
|
17 969
|
|
| Intangible Assets |
0
|
7
|
7
|
12
|
9
|
11
|
14
|
15
|
13
|
1 185
|
750
|
678
|
662
|
754
|
1 250
|
1 664
|
1 549
|
1 401
|
1 508
|
2 369
|
2 224
|
2 212
|
2 833
|
2 804
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
636
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
3 252
|
297
|
321
|
348
|
132
|
132
|
110
|
9
|
2 010
|
6
|
6
|
0
|
0
|
0
|
15
|
5
|
0
|
0
|
0
|
5 000
|
5 000
|
0
|
0
|
|
| Long-Term Investments |
15 848
|
20 683
|
26 978
|
26 260
|
28 698
|
31 324
|
33 532
|
30 776
|
33 260
|
44 443
|
49 136
|
59 235
|
9 407
|
13 811
|
16 579
|
30 693
|
39 724
|
37 352
|
39 161
|
31 039
|
45 798
|
38 299
|
29 800
|
27 163
|
|
| Other Long-Term Assets |
219
|
540
|
593
|
539
|
590
|
1 527
|
1 547
|
496
|
1 328
|
499
|
503
|
586
|
784
|
706
|
241
|
1 973
|
942
|
2 571
|
1 337
|
801
|
298
|
2 188
|
2 418
|
3 927
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
636
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
39 301
N/A
|
41 938
+7%
|
39 511
-6%
|
42 415
+7%
|
48 811
+15%
|
53 552
+10%
|
60 958
+14%
|
60 875
0%
|
65 882
+8%
|
84 590
+28%
|
90 823
+7%
|
100 376
+11%
|
133 918
+33%
|
117 182
-12%
|
137 522
+17%
|
145 599
+6%
|
160 860
+10%
|
164 246
+2%
|
168 595
+3%
|
155 671
-8%
|
163 849
+5%
|
155 256
-5%
|
154 300
-1%
|
171 502
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
838
|
959
|
465
|
1 487
|
2 593
|
2 340
|
1 418
|
1 554
|
1 780
|
4 159
|
2 606
|
2 888
|
3 223
|
5 076
|
4 719
|
4 309
|
3 909
|
3 607
|
2 854
|
2 863
|
4 306
|
4 621
|
4 385
|
4 926
|
|
| Accrued Liabilities |
135
|
259
|
202
|
276
|
305
|
303
|
632
|
392
|
117
|
245
|
274
|
351
|
591
|
800
|
0
|
478
|
706
|
1 029
|
795
|
614
|
830
|
862
|
919
|
533
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
0
|
0
|
0
|
0
|
500
|
500
|
5 500
|
500
|
0
|
0
|
0
|
10 500
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
38
|
154
|
154
|
154
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 000
|
0
|
7 449
|
275
|
7 428
|
433
|
7 459
|
1 031
|
|
| Other Current Liabilities |
1 632
|
890
|
110
|
276
|
572
|
483
|
623
|
459
|
646
|
685
|
1 311
|
423
|
20 196
|
1 210
|
2 279
|
2 537
|
3 319
|
1 715
|
1 678
|
3 468
|
3 185
|
4 709
|
6 611
|
9 681
|
|
| Total Current Liabilities |
2 605
|
2 109
|
777
|
2 039
|
3 509
|
3 279
|
2 827
|
2 559
|
2 542
|
5 089
|
4 191
|
13 662
|
24 009
|
7 085
|
6 997
|
7 323
|
15 434
|
6 852
|
18 275
|
7 720
|
15 749
|
10 626
|
19 375
|
26 671
|
|
| Long-Term Debt |
0
|
0
|
0
|
500
|
462
|
308
|
154
|
0
|
0
|
9 129
|
9 424
|
0
|
8 184
|
0
|
2 800
|
7 000
|
0
|
7 000
|
2 935
|
9 461
|
4 637
|
11 330
|
4 025
|
15 510
|
|
| Deferred Income Tax |
4
|
15
|
48
|
111
|
216
|
7 096
|
7 937
|
6 256
|
7 142
|
8 810
|
9 325
|
11 419
|
0
|
13
|
16
|
5
|
569
|
0
|
62
|
93
|
297
|
0
|
42
|
117
|
|
| Other Liabilities |
3 890
|
3 722
|
4 466
|
4 793
|
6 331
|
223
|
257
|
294
|
361
|
225
|
236
|
259
|
260
|
414
|
298
|
349
|
578
|
7 145
|
4 134
|
2 248
|
2 146
|
747
|
940
|
661
|
|
| Total Liabilities |
6 499
N/A
|
5 846
-10%
|
5 291
-9%
|
7 443
+41%
|
10 517
+41%
|
10 905
+4%
|
11 174
+2%
|
9 109
-18%
|
10 046
+10%
|
23 252
+131%
|
23 176
0%
|
25 340
+9%
|
32 453
+28%
|
7 513
-77%
|
10 112
+35%
|
14 677
+45%
|
16 582
+13%
|
20 997
+27%
|
25 406
+21%
|
19 522
-23%
|
22 830
+17%
|
22 703
-1%
|
24 381
+7%
|
42 960
+76%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
7 032
|
7 286
|
7 943
|
9 378
|
9 378
|
9 835
|
9 835
|
9 835
|
9 835
|
9 835
|
9 835
|
9 835
|
9 835
|
|
| Retained Earnings |
26 733
|
29 435
|
31 043
|
31 284
|
34 003
|
38 099
|
42 412
|
44 388
|
47 585
|
53 819
|
60 241
|
67 525
|
91 460
|
95 137
|
103 128
|
107 170
|
117 111
|
116 263
|
117 344
|
114 913
|
120 514
|
113 256
|
112 631
|
112 481
|
|
| Additional Paid In Capital |
30
|
582
|
582
|
582
|
582
|
582
|
795
|
795
|
904
|
1 823
|
1 823
|
1 994
|
4 429
|
8 094
|
15 560
|
15 959
|
18 803
|
18 803
|
18 803
|
18 803
|
18 803
|
18 803
|
18 803
|
18 803
|
|
| Unrealized Security Profit/Loss |
153
|
926
|
1 842
|
1 312
|
709
|
452
|
424
|
192
|
347
|
854
|
765
|
682
|
878
|
450
|
0
|
112
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
1 114
|
0
|
2 564
|
2 582
|
2 582
|
2 582
|
0
|
225
|
0
|
450
|
652
|
833
|
833
|
1 055
|
0
|
1 104
|
1 104
|
1 104
|
2 182
|
6 943
|
7 713
|
9 001
|
10 919
|
11 802
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
655
|
594
|
582
|
548
|
610
|
458
|
419
|
339
|
431
|
775
|
|
| Total Equity |
32 802
N/A
|
36 092
+10%
|
34 220
-5%
|
34 972
+2%
|
38 294
+9%
|
42 647
+11%
|
49 783
+17%
|
51 766
+4%
|
55 836
+8%
|
61 338
+10%
|
67 647
+10%
|
75 036
+11%
|
101 465
+35%
|
109 669
+8%
|
127 410
+16%
|
130 922
+3%
|
144 279
+10%
|
143 249
-1%
|
143 189
0%
|
136 149
-5%
|
141 019
+4%
|
132 553
-6%
|
129 918
-2%
|
128 542
-1%
|
|
| Total Liabilities & Equity |
39 301
N/A
|
41 938
+7%
|
39 511
-6%
|
42 415
+7%
|
48 811
+15%
|
53 552
+10%
|
60 958
+14%
|
60 875
0%
|
65 882
+8%
|
84 590
+28%
|
90 823
+7%
|
100 376
+11%
|
133 918
+33%
|
117 182
-12%
|
137 522
+17%
|
145 599
+6%
|
160 860
+10%
|
164 246
+2%
|
168 595
+3%
|
155 671
-8%
|
163 849
+5%
|
155 256
-5%
|
154 300
-1%
|
171 502
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
16
|
18
|
18
|
19
|
19
|
19
|
18
|
17
|
17
|
17
|
16
|
|