PSK Holdings Inc
KOSDAQ:031980
Balance Sheet
Balance Sheet Decomposition
PSK Holdings Inc
PSK Holdings Inc
Balance Sheet
PSK Holdings Inc
| 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 |
2 827
|
620
|
597
|
2 489
|
8 541
|
15 134
|
9 010
|
6 991
|
10 700
|
16 834
|
2 962
|
13 238
|
38 594
|
23 883
|
29 105
|
46 539
|
52 291
|
55 915
|
2 454
|
34 965
|
53 405
|
46 013
|
87 276
|
120 684
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
3
|
4
|
6
|
8
|
6
|
1
|
4
|
2
|
3
|
4
|
4
|
|
| Cash Equivalents |
2 827
|
620
|
597
|
2 489
|
8 541
|
15 134
|
9 010
|
6 991
|
10 700
|
16 834
|
2 962
|
13 238
|
38 367
|
23 880
|
29 101
|
46 533
|
52 283
|
55 909
|
2 453
|
34 961
|
53 403
|
46 011
|
87 272
|
120 680
|
|
| Short-Term Investments |
31 030
|
30 933
|
31 571
|
33 221
|
26 750
|
33 439
|
37 599
|
51 893
|
53 689
|
52 844
|
62 040
|
40 210
|
33 226
|
52 046
|
55 812
|
68 369
|
64 286
|
65 182
|
18 553
|
34 632
|
48 718
|
54 063
|
42 848
|
51 266
|
|
| Total Receivables |
1 892
|
1 503
|
6 210
|
5 854
|
10 816
|
16 666
|
28 038
|
7 719
|
8 515
|
20 745
|
16 522
|
14 551
|
31 358
|
26 222
|
15 949
|
15 062
|
36 963
|
45 981
|
1 630
|
11 667
|
15 098
|
11 622
|
15 982
|
38 167
|
|
| Accounts Receivables |
1 769
|
1 052
|
6 207
|
5 740
|
10 861
|
16 694
|
28 287
|
6 620
|
8 094
|
20 083
|
15 551
|
10 766
|
30 569
|
25 055
|
15 336
|
13 370
|
34 347
|
43 942
|
1 629
|
8 159
|
13 683
|
10 264
|
14 967
|
37 912
|
|
| Other Receivables |
123
|
451
|
3
|
114
|
45
|
28
|
249
|
1 099
|
421
|
662
|
971
|
3 785
|
789
|
1 167
|
613
|
1 692
|
2 616
|
2 039
|
1
|
3 508
|
1 415
|
1 358
|
1 014
|
255
|
|
| Inventory |
1 058
|
4 421
|
7 997
|
14 358
|
13 577
|
21 379
|
19 688
|
10 478
|
13 685
|
18 395
|
19 335
|
20 997
|
19 023
|
19 033
|
26 331
|
31 025
|
49 433
|
57 908
|
2 804
|
11 661
|
9 173
|
15 730
|
17 707
|
28 552
|
|
| Other Current Assets |
45
|
50
|
784
|
2 375
|
3 139
|
2 464
|
613
|
2 211
|
1 743
|
1 031
|
1 862
|
1 881
|
2 604
|
2 400
|
1 882
|
1 024
|
908
|
3 231
|
184
|
313
|
229
|
981
|
1 379
|
2 474
|
|
| Total Current Assets |
36 851
|
37 528
|
47 160
|
58 297
|
62 822
|
89 081
|
94 948
|
79 292
|
88 331
|
109 849
|
102 721
|
90 876
|
124 805
|
123 584
|
129 080
|
162 019
|
203 881
|
228 217
|
25 626
|
93 239
|
126 623
|
128 409
|
165 192
|
241 142
|
|
| PP&E Net |
5 359
|
5 025
|
5 135
|
5 356
|
5 264
|
15 053
|
27 380
|
29 695
|
20 844
|
22 914
|
22 036
|
21 614
|
22 025
|
24 556
|
29 166
|
25 775
|
27 997
|
45 933
|
3 373
|
21 953
|
24 127
|
32 670
|
49 431
|
72 933
|
|
| PP&E Gross |
5 359
|
5 025
|
5 135
|
5 356
|
5 264
|
15 053
|
27 380
|
29 695
|
20 844
|
22 914
|
22 036
|
21 614
|
22 025
|
24 556
|
29 166
|
25 775
|
27 997
|
45 933
|
3 373
|
21 953
|
24 127
|
32 670
|
49 431
|
72 933
|
|
| Accumulated Depreciation |
1 594
|
2 044
|
2 381
|
2 955
|
3 820
|
4 527
|
6 265
|
8 518
|
10 165
|
9 776
|
10 984
|
12 272
|
13 501
|
14 523
|
16 775
|
15 506
|
19 298
|
23 390
|
990
|
4 095
|
5 566
|
6 064
|
7 380
|
11 808
|
|
| Intangible Assets |
1 067
|
75
|
10
|
11
|
286
|
2 264
|
2 188
|
1 585
|
1 296
|
3 865
|
3 812
|
19 752
|
18 035
|
17 938
|
18 971
|
20 046
|
17 191
|
16 532
|
2 518
|
16 168
|
14 577
|
13 387
|
11 230
|
10 726
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 878
|
13 673
|
12 843
|
13 694
|
10 360
|
4 559
|
4 757
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
33
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
9
|
46
|
63
|
476
|
270
|
84
|
64
|
263
|
784
|
275
|
218
|
220
|
493
|
451
|
153
|
|
| Long-Term Investments |
3 156
|
3 363
|
3 513
|
3 876
|
12 597
|
11 761
|
11 495
|
12 582
|
12 622
|
6 690
|
9 110
|
8 748
|
8 760
|
17 410
|
11 994
|
13 633
|
19 293
|
19 876
|
1 878
|
36 457
|
45 540
|
35 808
|
44 570
|
31 849
|
|
| Other Long-Term Assets |
213
|
232
|
541
|
948
|
1 037
|
2 171
|
2 113
|
2 436
|
1 770
|
2 433
|
4 071
|
2 265
|
2 008
|
1 981
|
3 573
|
3 559
|
3 509
|
3 735
|
91 972
|
71 194
|
94 753
|
117 664
|
130 568
|
156 760
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 878
|
13 673
|
12 843
|
13 694
|
10 360
|
4 559
|
4 757
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
46 679
N/A
|
46 253
-1%
|
56 358
+22%
|
68 489
+22%
|
82 007
+20%
|
120 331
+47%
|
138 125
+15%
|
125 589
-9%
|
124 891
-1%
|
145 760
+17%
|
141 796
-3%
|
157 197
+11%
|
189 783
+21%
|
198 583
+5%
|
206 562
+4%
|
235 456
+14%
|
276 692
+18%
|
319 834
+16%
|
125 642
-61%
|
239 229
+90%
|
305 839
+28%
|
328 431
+7%
|
401 442
+22%
|
513 564
+28%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
350
|
2 491
|
5 924
|
6 745
|
7 664
|
13 180
|
7 138
|
3 019
|
4 397
|
8 901
|
8 065
|
2 617
|
11 073
|
5 461
|
6 156
|
11 974
|
18 479
|
16 214
|
449
|
1 064
|
4 647
|
2 310
|
6 064
|
11 449
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
13
|
239
|
0
|
867
|
3 087
|
2 788
|
1 265
|
3 189
|
5 182
|
6 538
|
85
|
1 042
|
1 152
|
1 169
|
1 710
|
2 608
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 332
|
5 000
|
5 000
|
6 000
|
2 225
|
|
| Current Portion of Long-Term Debt |
209
|
207
|
162
|
162
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
137
|
265
|
246
|
146
|
226
|
|
| Other Current Liabilities |
485
|
381
|
1 011
|
1 928
|
1 730
|
4 246
|
8 040
|
6 517
|
2 114
|
3 362
|
3 768
|
10 310
|
13 165
|
7 435
|
5 378
|
11 064
|
17 082
|
19 888
|
1 399
|
10 517
|
12 178
|
13 473
|
21 175
|
35 231
|
|
| Total Current Liabilities |
1 043
|
3 079
|
7 097
|
8 834
|
9 556
|
17 426
|
15 178
|
9 555
|
6 524
|
12 502
|
11 833
|
13 793
|
27 324
|
15 684
|
12 799
|
26 228
|
40 743
|
42 639
|
1 990
|
18 094
|
23 242
|
22 197
|
35 094
|
51 738
|
|
| Long-Term Debt |
590
|
545
|
545
|
545
|
545
|
707
|
707
|
566
|
566
|
566
|
566
|
566
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
9 838
|
11 168
|
12 840
|
13 668
|
13 934
|
|
| Deferred Income Tax |
2 017
|
1 311
|
1 981
|
711
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
4 334
|
3 396
|
3 723
|
5 451
|
5 566
|
3 303
|
2 713
|
9 345
|
12 241
|
18 148
|
9 672
|
9 863
|
15 331
|
|
| Other Liabilities |
340
|
358
|
533
|
990
|
1 523
|
4 364
|
5 929
|
5 969
|
2 907
|
5 530
|
4 649
|
4 316
|
6 606
|
9 259
|
5 496
|
4 754
|
4 330
|
2 885
|
245
|
1 550
|
1 742
|
1 545
|
1 504
|
1 097
|
|
| Total Liabilities |
3 990
N/A
|
5 293
+33%
|
10 155
+92%
|
11 080
+9%
|
11 782
+6%
|
22 496
+91%
|
21 814
-3%
|
16 090
-26%
|
9 997
-38%
|
18 597
+86%
|
17 047
-8%
|
23 009
+35%
|
37 326
+62%
|
28 667
-23%
|
23 747
-17%
|
36 548
+54%
|
48 377
+32%
|
48 237
0%
|
11 601
-76%
|
41 724
+260%
|
54 300
+30%
|
46 254
-15%
|
60 129
+30%
|
82 101
+37%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 567
|
5 734
|
5 734
|
6 131
|
6 310
|
6 445
|
9 800
|
9 839
|
9 839
|
9 897
|
9 929
|
9 929
|
10 122
|
10 165
|
10 166
|
10 166
|
10 166
|
10 166
|
7 998
|
10 781
|
10 781
|
10 781
|
10 781
|
10 781
|
|
| Retained Earnings |
16 528
|
14 763
|
20 305
|
29 770
|
41 276
|
67 151
|
82 998
|
75 137
|
79 615
|
91 218
|
90 748
|
102 031
|
118 515
|
127 177
|
137 263
|
152 984
|
186 347
|
233 298
|
110 952
|
168 958
|
211 432
|
241 799
|
273 423
|
352 805
|
|
| Additional Paid In Capital |
19 926
|
19 972
|
20 066
|
21 250
|
22 589
|
23 933
|
23 848
|
24 233
|
24 405
|
23 125
|
23 961
|
24 345
|
26 921
|
27 675
|
27 445
|
27 445
|
27 445
|
27 445
|
776
|
45 100
|
44 821
|
44 821
|
44 821
|
44 821
|
|
| Unrealized Security Profit/Loss |
0
|
5
|
60
|
212
|
4
|
291
|
327
|
298
|
1 044
|
784
|
412
|
42
|
251
|
1 838
|
2 316
|
1 454
|
1 723
|
83
|
649
|
2 110
|
2 299
|
4 053
|
3 948
|
5 824
|
|
| Treasury Stock |
0
|
0
|
625
|
708
|
700
|
739
|
8
|
8
|
8
|
8
|
1 636
|
1 909
|
1 909
|
0
|
0
|
0
|
0
|
3 497
|
17 853
|
17 594
|
7 664
|
11 009
|
0
|
0
|
|
| Other Equity |
667
|
496
|
664
|
754
|
755
|
755
|
0
|
0
|
0
|
2 146
|
2 160
|
166
|
942
|
3 062
|
5 625
|
6 859
|
2 635
|
4 103
|
11 520
|
11 850
|
10 130
|
8 269
|
8 339
|
17 233
|
|
| Total Equity |
42 688
N/A
|
40 959
-4%
|
46 203
+13%
|
57 409
+24%
|
70 225
+22%
|
97 834
+39%
|
116 311
+19%
|
109 499
-6%
|
114 894
+5%
|
127 162
+11%
|
124 749
-2%
|
134 188
+8%
|
152 456
+14%
|
169 916
+11%
|
182 815
+8%
|
198 907
+9%
|
228 316
+15%
|
271 597
+19%
|
114 041
-58%
|
197 505
+73%
|
251 539
+27%
|
282 177
+12%
|
341 312
+21%
|
431 463
+26%
|
|
| Total Liabilities & Equity |
46 679
N/A
|
46 253
-1%
|
56 358
+22%
|
68 489
+22%
|
82 007
+20%
|
120 331
+47%
|
138 125
+15%
|
125 589
-9%
|
124 891
-1%
|
145 760
+17%
|
141 796
-3%
|
157 197
+11%
|
189 783
+21%
|
198 583
+5%
|
206 562
+4%
|
235 456
+14%
|
276 692
+18%
|
319 834
+16%
|
125 642
-61%
|
239 229
+90%
|
305 839
+28%
|
328 431
+7%
|
401 442
+22%
|
513 564
+28%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
20
|
21
|
20
|
22
|
22
|
|