Korea Information & Communications Co Ltd
KOSDAQ:025770
Balance Sheet
Balance Sheet Decomposition
Korea Information & Communications Co Ltd
Korea Information & Communications Co Ltd
Balance Sheet
Korea Information & Communications 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 |
2 921
|
6 925
|
3 892
|
2 457
|
2 654
|
2 669
|
4 919
|
3 158
|
253
|
1 588
|
6 083
|
9 582
|
10 606
|
8 646
|
9 691
|
12 011
|
12 688
|
14 457
|
36 335
|
116 495
|
178 314
|
149 137
|
151 066
|
136 121
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
54
|
33
|
3 140
|
1 589
|
1 386
|
2 915
|
350
|
204
|
775
|
3 033
|
3 601
|
|
| Cash Equivalents |
2 921
|
6 925
|
3 892
|
2 457
|
2 654
|
2 669
|
4 919
|
3 158
|
253
|
1 588
|
6 083
|
9 582
|
10 588
|
8 592
|
9 658
|
8 871
|
11 099
|
13 071
|
33 420
|
116 145
|
178 110
|
148 362
|
148 033
|
132 520
|
|
| Short-Term Investments |
8 107
|
6 981
|
6 417
|
6 547
|
7 783
|
11 988
|
14 182
|
11 963
|
8 808
|
20 601
|
19 665
|
16 874
|
28 003
|
39 215
|
55 761
|
56 161
|
85 836
|
76 122
|
92 095
|
2 000
|
1 000
|
13 300
|
8 367
|
2 624
|
|
| Total Receivables |
66 281
|
59 108
|
54 682
|
49 062
|
44 898
|
49 513
|
44 490
|
42 670
|
13 794
|
16 389
|
18 958
|
22 827
|
23 416
|
28 143
|
35 256
|
54 916
|
51 632
|
87 007
|
97 481
|
83 324
|
96 177
|
120 826
|
157 092
|
182 211
|
|
| Accounts Receivables |
54 634
|
48 079
|
46 188
|
44 387
|
41 092
|
43 209
|
40 880
|
39 359
|
12 955
|
14 912
|
17 412
|
18 299
|
20 078
|
21 122
|
23 323
|
25 094
|
26 223
|
28 920
|
22 502
|
18 079
|
23 051
|
29 271
|
28 427
|
26 692
|
|
| Other Receivables |
11 647
|
11 029
|
8 494
|
4 675
|
3 806
|
6 304
|
3 610
|
3 311
|
839
|
1 477
|
1 546
|
4 528
|
3 338
|
7 021
|
11 933
|
29 822
|
25 409
|
58 087
|
74 979
|
65 245
|
73 125
|
91 555
|
128 665
|
155 519
|
|
| Inventory |
5 394
|
2 486
|
3 482
|
720
|
3 917
|
1 031
|
1 968
|
2 321
|
708
|
1 240
|
680
|
1 194
|
1 228
|
1 113
|
1 292
|
1 961
|
2 752
|
3 250
|
7 269
|
8 568
|
9 336
|
4 339
|
5 371
|
5 513
|
|
| Other Current Assets |
10 864
|
2 495
|
3 630
|
1 708
|
5 492
|
5 968
|
5 926
|
6 326
|
12 408
|
9 209
|
12 340
|
20 595
|
25 220
|
30 160
|
32 646
|
34 220
|
27 662
|
35 350
|
31 651
|
39 878
|
30 694
|
24 707
|
35 226
|
22 607
|
|
| Total Current Assets |
93 566
|
77 995
|
72 103
|
60 495
|
64 744
|
71 168
|
71 485
|
66 439
|
35 970
|
49 027
|
57 726
|
71 071
|
88 472
|
107 278
|
134 646
|
159 269
|
180 571
|
216 186
|
264 830
|
250 265
|
315 520
|
312 308
|
357 122
|
349 076
|
|
| PP&E Net |
72 216
|
65 309
|
31 378
|
11 251
|
11 484
|
18 008
|
21 816
|
28 160
|
35 475
|
30 132
|
32 440
|
31 043
|
33 072
|
30 644
|
30 410
|
28 230
|
24 403
|
15 876
|
30 342
|
23 190
|
21 601
|
20 208
|
20 130
|
31 617
|
|
| PP&E Gross |
72 216
|
65 309
|
31 378
|
11 251
|
11 484
|
18 008
|
21 816
|
28 160
|
35 475
|
30 132
|
32 440
|
31 043
|
33 072
|
30 644
|
30 410
|
28 230
|
24 403
|
15 876
|
30 342
|
23 190
|
21 601
|
20 208
|
20 130
|
31 617
|
|
| Accumulated Depreciation |
27 392
|
39 144
|
48 451
|
51 487
|
55 589
|
53 759
|
58 814
|
63 074
|
46 354
|
73 465
|
85 965
|
103 855
|
119 812
|
131 232
|
132 749
|
148 315
|
165 790
|
178 219
|
190 350
|
201 735
|
194 756
|
196 532
|
197 938
|
203 315
|
|
| Intangible Assets |
10 918
|
9 219
|
8 441
|
9 402
|
7 996
|
6 479
|
5 346
|
6 644
|
515
|
1 615
|
2 667
|
2 893
|
3 175
|
3 266
|
2 535
|
2 453
|
3 350
|
3 282
|
3 630
|
3 810
|
4 374
|
5 422
|
5 229
|
5 247
|
|
| Goodwill |
43 341
|
40 998
|
37 832
|
30 446
|
27 515
|
21 617
|
18 014
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1 353
|
1 101
|
522
|
524
|
467
|
638
|
910
|
733
|
92
|
500
|
500
|
243
|
1 651
|
2 527
|
400
|
674
|
681
|
858
|
1 262
|
777
|
781
|
0
|
0
|
0
|
|
| Long-Term Investments |
18 766
|
8 947
|
5 853
|
3 915
|
3 387
|
7 215
|
6 819
|
7 471
|
7 632
|
59
|
3 207
|
6 297
|
6 242
|
9 743
|
10 983
|
16 172
|
21 981
|
23 350
|
21 928
|
19 146
|
28 258
|
35 046
|
32 244
|
44 890
|
|
| Other Long-Term Assets |
8 287
|
14 415
|
14 171
|
8 435
|
8 319
|
5 790
|
5 440
|
5 223
|
18 485
|
19 859
|
20 593
|
18 600
|
20 015
|
24 335
|
29 019
|
30 838
|
33 922
|
29 044
|
31 600
|
28 445
|
29 044
|
27 448
|
28 046
|
32 032
|
|
| Other Assets |
43 341
|
40 998
|
37 832
|
30 446
|
27 515
|
21 617
|
18 014
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
248 446
N/A
|
217 983
-12%
|
170 301
-22%
|
124 467
-27%
|
123 912
0%
|
130 915
+6%
|
129 831
-1%
|
114 669
-12%
|
98 170
-14%
|
101 191
+3%
|
117 133
+16%
|
130 146
+11%
|
152 626
+17%
|
177 794
+16%
|
207 992
+17%
|
237 635
+14%
|
264 909
+11%
|
288 597
+9%
|
353 592
+23%
|
325 633
-8%
|
399 579
+23%
|
400 432
+0%
|
442 770
+11%
|
462 862
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 073
|
6 676
|
4 835
|
3 909
|
1 010
|
1 281
|
924
|
844
|
830
|
103
|
123
|
256
|
123
|
63
|
138
|
239
|
313
|
75
|
94
|
86
|
265
|
514
|
515
|
77
|
|
| Accrued Liabilities |
9 306
|
11 043
|
17 726
|
12 675
|
10 754
|
11 585
|
13 100
|
14 318
|
12 964
|
14 413
|
19 922
|
17 329
|
18 414
|
18 206
|
21 321
|
23 818
|
23 918
|
26 994
|
26 707
|
23 408
|
26 137
|
28 103
|
32 225
|
33 243
|
|
| Short-Term Debt |
68 840
|
48 207
|
37 972
|
30 850
|
27 501
|
28 874
|
28 468
|
30 052
|
21 000
|
21 000
|
17 000
|
17 000
|
17 000
|
17 000
|
17 000
|
14 000
|
8 500
|
5 000
|
3 000
|
3 077
|
3 033
|
1 122
|
1 550
|
1 000
|
|
| Current Portion of Long-Term Debt |
39 877
|
23 997
|
6 748
|
18 842
|
13 084
|
10 433
|
12 993
|
11 371
|
1 618
|
3 214
|
1 857
|
2 107
|
857
|
214
|
0
|
0
|
0
|
0
|
5 694
|
5 142
|
5 974
|
5 676
|
3 777
|
6 064
|
|
| Other Current Liabilities |
19 281
|
37 016
|
25 346
|
14 017
|
4 617
|
6 441
|
8 987
|
10 301
|
6 527
|
4 807
|
11 540
|
20 463
|
28 534
|
37 978
|
44 168
|
47 728
|
60 919
|
68 570
|
101 988
|
74 415
|
133 654
|
112 728
|
129 124
|
103 415
|
|
| Total Current Liabilities |
142 377
|
126 939
|
92 626
|
80 292
|
56 966
|
58 614
|
64 473
|
66 886
|
42 939
|
43 538
|
50 442
|
57 155
|
64 928
|
73 461
|
82 627
|
85 785
|
93 650
|
100 639
|
137 483
|
106 128
|
169 062
|
148 144
|
167 190
|
143 799
|
|
| Long-Term Debt |
23 984
|
0
|
32 048
|
15 144
|
2 856
|
5 550
|
5 284
|
9 997
|
3 382
|
4 036
|
3 179
|
1 071
|
214
|
0
|
0
|
0
|
0
|
0
|
13 843
|
12 510
|
9 567
|
3 728
|
958
|
8 697
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
449
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
13 988
|
14 293
|
14 449
|
14 716
|
13 153
|
13 295
|
9 537
|
3 225
|
0
|
5
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
57
|
72
|
13
|
1 930
|
3 859
|
3 058
|
3 497
|
|
| Other Liabilities |
10 814
|
41 299
|
21 574
|
14 050
|
15 936
|
13 076
|
11 072
|
11 146
|
7 301
|
4 680
|
5 137
|
5 484
|
5 190
|
6 027
|
5 832
|
4 790
|
3 863
|
3 395
|
0
|
385
|
381
|
330
|
373
|
421
|
|
| Total Liabilities |
191 163
N/A
|
182 531
-5%
|
160 697
-12%
|
124 201
-23%
|
88 911
-28%
|
90 984
+2%
|
90 365
-1%
|
91 254
+1%
|
53 622
-41%
|
52 259
-3%
|
58 762
+12%
|
63 715
+8%
|
70 336
+10%
|
79 488
+13%
|
88 459
+11%
|
90 575
+2%
|
97 512
+8%
|
104 091
+7%
|
151 398
+45%
|
119 035
-21%
|
180 941
+52%
|
156 061
-14%
|
171 579
+10%
|
156 413
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 886
|
5 886
|
5 886
|
13 521
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
19 406
|
|
| Retained Earnings |
10 045
|
11 863
|
40 200
|
85 131
|
80 331
|
75 736
|
1 566
|
14 362
|
4 608
|
8 981
|
18 525
|
26 480
|
42 314
|
57 591
|
79 166
|
106 826
|
132 220
|
159 964
|
176 444
|
180 615
|
191 929
|
214 731
|
243 771
|
293 085
|
|
| Additional Paid In Capital |
46 333
|
46 410
|
48 899
|
76 857
|
100 881
|
100 881
|
18 539
|
18 539
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
20 545
|
21 476
|
21 476
|
21 476
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
22
|
46
|
169
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 096
|
9 207
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
4 981
|
4 981
|
4 981
|
4 981
|
4 708
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 995
|
7 314
|
0
|
0
|
8 549
|
11 248
|
13 274
|
15 728
|
|
| Other Equity |
0
|
0
|
0
|
0
|
248
|
4 599
|
0
|
0
|
0
|
0
|
107
|
0
|
25
|
763
|
416
|
283
|
219
|
0
|
4 995
|
13 969
|
4 694
|
7
|
189
|
11 791
|
|
| Total Equity |
57 283
N/A
|
35 451
-38%
|
9 604
-73%
|
266
-97%
|
35 001
+13 058%
|
39 931
+14%
|
39 465
-1%
|
23 415
-41%
|
44 548
+90%
|
48 932
+10%
|
58 370
+19%
|
66 432
+14%
|
82 290
+24%
|
98 306
+19%
|
119 534
+22%
|
147 060
+23%
|
167 397
+14%
|
184 506
+10%
|
202 194
+10%
|
206 597
+2%
|
218 638
+6%
|
244 371
+12%
|
271 191
+11%
|
306 449
+13%
|
|
| Total Liabilities & Equity |
248 446
N/A
|
217 983
-12%
|
170 301
-22%
|
124 467
-27%
|
123 912
0%
|
130 915
+6%
|
129 831
-1%
|
114 669
-12%
|
98 170
-14%
|
101 191
+3%
|
117 133
+16%
|
130 146
+11%
|
152 626
+17%
|
177 794
+16%
|
207 992
+17%
|
237 635
+14%
|
264 909
+11%
|
288 597
+9%
|
353 592
+23%
|
325 633
-8%
|
399 579
+23%
|
400 432
+0%
|
442 770
+11%
|
462 862
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
27
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
37
|
37
|
36
|
36
|
36
|
35
|
|