Yangjisa
KOSDAQ:030960
Balance Sheet
Balance Sheet Decomposition
Yangjisa
Yangjisa
Balance Sheet
Yangjisa
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 319
|
4 619
|
1 137
|
3 519
|
106
|
1 122
|
3 135
|
8 413
|
1 462
|
1 069
|
701
|
499
|
294
|
720
|
4 169
|
4 244
|
163
|
540
|
396
|
74
|
319
|
110 402
|
110 028
|
110 402
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
10
|
11
|
9
|
5
|
7
|
5
|
6
|
4
|
6
|
1
|
1
|
2
|
|
| Cash Equivalents |
1 319
|
4 619
|
1 137
|
3 519
|
106
|
1 122
|
3 135
|
8 413
|
1 462
|
1 069
|
701
|
484
|
284
|
709
|
4 160
|
4 239
|
156
|
535
|
390
|
70
|
313
|
110 401
|
110 027
|
110 400
|
|
| Short-Term Investments |
576
|
2 635
|
8 820
|
6 718
|
100
|
100
|
100
|
107
|
3 600
|
100
|
16
|
0
|
0
|
0
|
27
|
0
|
3 585
|
3 650
|
28 716
|
128 020
|
107 989
|
11 665
|
0
|
0
|
|
| Total Receivables |
2 350
|
1 984
|
1 733
|
1 648
|
1 559
|
1 823
|
1 706
|
1 763
|
2 195
|
2 869
|
3 457
|
8 796
|
9 421
|
6 779
|
5 665
|
5 674
|
5 205
|
8 110
|
7 302
|
6 582
|
5 667
|
9 281
|
9 619
|
7 317
|
|
| Accounts Receivables |
1 886
|
1 022
|
1 139
|
1 029
|
1 153
|
1 241
|
1 193
|
1 238
|
1 181
|
1 995
|
2 915
|
8 595
|
9 329
|
6 752
|
5 632
|
5 640
|
5 173
|
8 070
|
7 235
|
5 174
|
5 189
|
8 297
|
8 820
|
6 187
|
|
| Other Receivables |
464
|
962
|
594
|
619
|
406
|
582
|
513
|
525
|
1 014
|
874
|
542
|
201
|
92
|
27
|
33
|
34
|
32
|
40
|
67
|
1 408
|
478
|
984
|
799
|
1 130
|
|
| Inventory |
4 523
|
6 531
|
5 704
|
5 053
|
6 484
|
5 001
|
6 478
|
4 709
|
5 907
|
9 016
|
8 010
|
5 450
|
6 416
|
6 867
|
7 495
|
7 845
|
9 558
|
10 460
|
11 858
|
12 441
|
17 248
|
13 927
|
17 174
|
14 071
|
|
| Other Current Assets |
54
|
38
|
585
|
122
|
13
|
50
|
66
|
326
|
96
|
9
|
123
|
678
|
677
|
468
|
506
|
240
|
538
|
1 097
|
3 149
|
1 045
|
207
|
48
|
380
|
101
|
|
| Total Current Assets |
8 822
|
15 806
|
17 979
|
17 059
|
8 262
|
8 096
|
11 485
|
15 319
|
13 260
|
13 062
|
12 308
|
15 424
|
16 808
|
14 834
|
17 862
|
18 003
|
19 048
|
23 857
|
51 421
|
148 162
|
131 430
|
145 323
|
137 202
|
131 891
|
|
| PP&E Net |
19 940
|
21 452
|
21 329
|
23 013
|
33 750
|
35 733
|
34 581
|
35 963
|
55 582
|
53 131
|
55 248
|
51 008
|
48 869
|
47 248
|
47 230
|
48 195
|
46 681
|
48 694
|
48 096
|
49 714
|
47 343
|
45 202
|
44 114
|
56 646
|
|
| PP&E Gross |
19 940
|
21 452
|
21 329
|
23 013
|
33 750
|
35 733
|
34 581
|
35 963
|
55 582
|
0
|
0
|
51 008
|
48 869
|
47 248
|
47 230
|
48 195
|
46 681
|
48 694
|
48 096
|
49 714
|
47 343
|
45 202
|
44 114
|
56 646
|
|
| Accumulated Depreciation |
13 593
|
14 095
|
16 994
|
19 854
|
22 349
|
23 620
|
26 155
|
28 124
|
30 510
|
0
|
0
|
31 459
|
33 040
|
35 288
|
37 342
|
37 110
|
38 710
|
37 517
|
39 420
|
39 233
|
39 394
|
41 914
|
43 855
|
45 481
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
713
|
713
|
713
|
2 198
|
2 644
|
2 535
|
2 464
|
2 897
|
2 795
|
534
|
438
|
456
|
341
|
303
|
283
|
589
|
1 121
|
1 206
|
1 184
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
13
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 051
|
878
|
62
|
78
|
67
|
50
|
53
|
132
|
189
|
96
|
78
|
190
|
208
|
|
| Long-Term Investments |
5
|
22
|
24
|
24
|
40
|
40
|
42
|
35
|
51
|
19 377
|
19 024
|
18 684
|
18 350
|
18 004
|
15 722
|
15 450
|
15 179
|
14 908
|
137 659
|
12 219
|
12 236
|
6
|
12 100
|
13 975
|
|
| Other Long-Term Assets |
2 047
|
12
|
13
|
31
|
10
|
24
|
24
|
70
|
141
|
36
|
7
|
14
|
15
|
17
|
8
|
228
|
541
|
1 330
|
737
|
748
|
2 627
|
3 013
|
2 050
|
1 995
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
|
| Total Assets |
30 813
N/A
|
37 305
+21%
|
39 346
+5%
|
40 127
+2%
|
42 062
+5%
|
44 606
+6%
|
46 844
+5%
|
52 100
+11%
|
71 232
+37%
|
88 251
+24%
|
89 122
+1%
|
88 645
-1%
|
87 816
-1%
|
82 959
-6%
|
81 434
-2%
|
82 381
+1%
|
81 954
-1%
|
89 182
+9%
|
238 348
+167%
|
211 315
-11%
|
194 455
-8%
|
194 742
+0%
|
196 863
+1%
|
205 898
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 131
|
7 118
|
6 051
|
4 849
|
2 724
|
4 049
|
4 049
|
4 684
|
6 020
|
5 209
|
5 837
|
6 180
|
4 012
|
3 377
|
3 873
|
3 421
|
4 765
|
2 897
|
2 285
|
3 044
|
2 752
|
3 318
|
2 856
|
1 314
|
|
| Accrued Liabilities |
592
|
640
|
750
|
729
|
689
|
662
|
758
|
788
|
739
|
1 030
|
864
|
861
|
1 085
|
986
|
1 279
|
1 438
|
1 546
|
2 286
|
1 303
|
1 245
|
927
|
1 699
|
1 155
|
1 136
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
3 200
|
0
|
0
|
0
|
0
|
9 700
|
9 904
|
10 742
|
10 626
|
10 716
|
6 227
|
5 059
|
2 839
|
10 078
|
6 220
|
15 230
|
1 560
|
550
|
150
|
10 400
|
|
| Current Portion of Long-Term Debt |
428
|
372
|
813
|
779
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 345
|
|
| Other Current Liabilities |
2 027
|
4 755
|
4 851
|
4 462
|
4 224
|
5 207
|
4 101
|
3 733
|
5 883
|
6 749
|
6 732
|
4 428
|
5 662
|
4 921
|
5 295
|
5 751
|
4 329
|
4 399
|
39 062
|
1 721
|
3 564
|
3 124
|
3 483
|
2 530
|
|
| Total Current Liabilities |
10 178
|
12 886
|
12 465
|
10 818
|
10 837
|
9 918
|
8 909
|
9 205
|
12 642
|
22 688
|
23 338
|
22 211
|
21 385
|
20 000
|
16 674
|
15 669
|
13 479
|
19 661
|
48 870
|
21 240
|
8 803
|
8 691
|
7 644
|
16 725
|
|
| Long-Term Debt |
375
|
1 064
|
939
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1 278
|
1 672
|
1 267
|
1 202
|
319
|
0
|
0
|
0
|
2 497
|
3 486
|
2 811
|
2 412
|
2 224
|
1 386
|
627
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
660
|
735
|
710
|
672
|
617
|
716
|
806
|
811
|
758
|
589
|
694
|
1 478
|
1 636
|
1 485
|
2 099
|
1 737
|
1 702
|
1 434
|
589
|
605
|
1 206
|
574
|
557
|
1 003
|
|
| Total Liabilities |
12 491
N/A
|
16 357
+31%
|
15 382
-6%
|
12 749
-17%
|
11 773
-8%
|
10 634
-10%
|
9 715
-9%
|
10 016
+3%
|
15 897
+59%
|
26 764
+68%
|
26 843
+0%
|
26 102
-3%
|
25 245
-3%
|
22 871
-9%
|
19 400
-15%
|
17 406
-10%
|
15 181
-13%
|
21 095
+39%
|
49 459
+134%
|
21 845
-56%
|
10 009
-54%
|
9 265
-7%
|
8 201
-11%
|
17 729
+116%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 090
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
7 990
|
|
| Retained Earnings |
10 330
|
13 769
|
18 218
|
21 632
|
24 542
|
28 226
|
31 383
|
36 338
|
49 589
|
55 743
|
56 534
|
56 799
|
57 429
|
54 345
|
56 290
|
59 231
|
61 029
|
62 344
|
183 145
|
183 725
|
178 702
|
179 733
|
182 918
|
180 517
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
603
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
813
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
2 246
|
1 976
|
|
| Other Equity |
3 900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 638
|
|
| Total Equity |
18 323
N/A
|
20 948
+14%
|
23 964
+14%
|
27 378
+14%
|
30 289
+11%
|
33 972
+12%
|
37 130
+9%
|
42 084
+13%
|
55 335
+31%
|
61 487
+11%
|
62 278
+1%
|
62 543
+0%
|
62 570
+0%
|
60 089
-4%
|
62 034
+3%
|
64 975
+5%
|
66 773
+3%
|
68 088
+2%
|
188 890
+177%
|
189 469
+0%
|
184 446
-3%
|
185 477
+1%
|
188 662
+2%
|
188 169
0%
|
|
| Total Liabilities & Equity |
30 813
N/A
|
37 305
+21%
|
39 346
+5%
|
40 127
+2%
|
42 062
+5%
|
44 606
+6%
|
46 844
+5%
|
52 100
+11%
|
71 232
+37%
|
88 251
+24%
|
89 122
+1%
|
88 645
-1%
|
87 816
-1%
|
82 959
-6%
|
81 434
-2%
|
82 381
+1%
|
81 954
-1%
|
89 182
+9%
|
238 348
+167%
|
211 315
-11%
|
194 455
-8%
|
194 742
+0%
|
196 863
+1%
|
205 898
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|