Cowell Fashion Co Ltd
KOSDAQ:033290
Balance Sheet
Balance Sheet Decomposition
Cowell Fashion Co Ltd
Cowell Fashion Co Ltd
Balance Sheet
Cowell Fashion 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 |
4 693
|
2 396
|
4 881
|
3 792
|
6 621
|
1 401
|
1 345
|
5 427
|
12 267
|
3 596
|
6 300
|
12 744
|
3 956
|
2 117
|
8 352
|
27 813
|
28 872
|
40 711
|
15 299
|
20 282
|
111 796
|
82 855
|
37 247
|
35 898
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
12
|
19
|
37
|
39
|
10
|
7
|
13
|
9
|
13
|
|
| Cash Equivalents |
4 693
|
2 396
|
4 881
|
3 792
|
6 621
|
1 401
|
1 345
|
5 427
|
12 267
|
3 596
|
6 300
|
12 744
|
3 956
|
2 106
|
8 340
|
27 801
|
28 853
|
40 674
|
15 260
|
20 272
|
111 789
|
82 843
|
37 237
|
35 885
|
|
| Short-Term Investments |
10 806
|
7 792
|
1 500
|
500
|
0
|
0
|
0
|
0
|
15 202
|
13 531
|
28 209
|
29 436
|
3 000
|
3 100
|
2 900
|
5 911
|
9 247
|
9 220
|
52 337
|
42 047
|
6 544
|
24 336
|
15 619
|
2 521
|
|
| Total Receivables |
16 735
|
12 993
|
17 210
|
15 200
|
13 057
|
14 704
|
12 981
|
8 879
|
21 878
|
38 207
|
36 651
|
32 089
|
12 530
|
13 258
|
26 836
|
29 335
|
32 231
|
33 425
|
32 821
|
34 481
|
49 354
|
55 499
|
45 261
|
37 490
|
|
| Accounts Receivables |
15 004
|
12 374
|
16 477
|
14 679
|
12 649
|
14 007
|
12 202
|
8 494
|
20 810
|
26 958
|
32 670
|
26 716
|
7 366
|
9 064
|
18 828
|
22 180
|
23 996
|
26 608
|
28 178
|
33 149
|
46 484
|
53 240
|
31 124
|
33 207
|
|
| Other Receivables |
1 731
|
619
|
733
|
521
|
408
|
697
|
779
|
385
|
1 068
|
11 249
|
3 981
|
5 373
|
5 164
|
4 194
|
8 008
|
7 155
|
8 235
|
6 817
|
4 643
|
1 332
|
2 870
|
2 259
|
14 137
|
4 284
|
|
| Inventory |
6 511
|
7 718
|
12 004
|
14 296
|
11 195
|
8 137
|
5 890
|
7 155
|
16 067
|
20 215
|
24 732
|
19 575
|
6 156
|
6 114
|
40 233
|
42 986
|
45 598
|
68 692
|
87 623
|
102 915
|
104 871
|
99 266
|
14 033
|
13 538
|
|
| Other Current Assets |
1 057
|
243
|
323
|
282
|
1 503
|
1 153
|
210
|
641
|
2 077
|
1 357
|
2 699
|
794
|
87
|
63
|
983
|
3 060
|
3 437
|
9 482
|
12 585
|
9 592
|
8 722
|
14 535
|
12 347
|
1 188
|
|
| Total Current Assets |
39 801
|
31 142
|
35 919
|
34 070
|
32 377
|
25 395
|
20 426
|
22 103
|
67 491
|
76 906
|
98 591
|
94 639
|
25 729
|
24 651
|
79 303
|
109 104
|
119 385
|
161 530
|
200 665
|
209 317
|
281 287
|
276 492
|
124 506
|
90 635
|
|
| PP&E Net |
47 966
|
38 890
|
46 622
|
40 103
|
39 758
|
35 631
|
34 343
|
38 981
|
63 271
|
101 719
|
117 458
|
113 802
|
64 066
|
60 326
|
71 107
|
66 567
|
74 213
|
74 228
|
81 377
|
82 832
|
265 069
|
283 719
|
257 206
|
288 746
|
|
| PP&E Gross |
47 966
|
38 890
|
46 622
|
40 103
|
39 758
|
35 631
|
34 343
|
38 981
|
63 271
|
101 719
|
117 458
|
113 802
|
64 066
|
60 326
|
71 107
|
66 567
|
74 213
|
74 228
|
81 377
|
82 832
|
265 069
|
283 719
|
0
|
0
|
|
| Accumulated Depreciation |
48 998
|
53 387
|
63 703
|
68 739
|
65 570
|
27 938
|
29 080
|
34 782
|
73 493
|
83 970
|
120 951
|
131 984
|
46 807
|
49 678
|
48 510
|
47 633
|
46 427
|
47 666
|
51 652
|
52 378
|
114 388
|
130 405
|
0
|
0
|
|
| Intangible Assets |
4 942
|
1 362
|
1 733
|
1 145
|
696
|
641
|
341
|
473
|
425
|
1 504
|
1 516
|
738
|
234
|
234
|
513
|
460
|
689
|
7 029
|
8 077
|
7 807
|
108 262
|
101 080
|
89 685
|
82 957
|
|
| Goodwill |
0
|
0
|
4 911
|
3 929
|
2 947
|
0
|
0
|
0
|
9 271
|
13 550
|
13 550
|
12 149
|
0
|
0
|
0
|
0
|
0
|
2 848
|
2 322
|
2 565
|
227 406
|
227 383
|
226 782
|
226 782
|
|
| Note Receivable |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
52
|
109
|
81
|
0
|
0
|
0
|
2 800
|
2 823
|
2 434
|
2 508
|
208
|
535
|
318
|
3 415
|
1 991
|
|
| Long-Term Investments |
16 099
|
12 212
|
1 909
|
1 671
|
2 407
|
5 313
|
4 268
|
7 984
|
13 131
|
7 328
|
3 952
|
10 464
|
36 380
|
23 496
|
29 952
|
27 992
|
74 426
|
72 149
|
67 199
|
65 715
|
132 413
|
153 498
|
168 459
|
200 553
|
|
| Other Long-Term Assets |
1 021
|
5 591
|
4 421
|
3 980
|
3 572
|
4 709
|
6 277
|
3 719
|
5 206
|
1 248
|
3 151
|
3 141
|
375
|
367
|
1 259
|
1 533
|
1 469
|
1 623
|
2 235
|
3 881
|
15 989
|
25 065
|
15 799
|
13 628
|
|
| Other Assets |
0
|
0
|
4 911
|
3 929
|
2 947
|
0
|
0
|
0
|
9 271
|
13 550
|
13 550
|
12 149
|
0
|
0
|
0
|
0
|
0
|
2 848
|
2 322
|
2 565
|
227 406
|
227 383
|
226 782
|
226 782
|
|
| Total Assets |
109 832
N/A
|
89 196
-19%
|
85 692
-4%
|
77 039
-10%
|
75 863
-2%
|
71 690
-6%
|
65 654
-8%
|
73 260
+12%
|
158 868
+117%
|
202 307
+27%
|
238 327
+18%
|
235 013
-1%
|
126 783
-46%
|
109 075
-14%
|
182 135
+67%
|
208 456
+14%
|
273 004
+31%
|
321 841
+18%
|
364 383
+13%
|
372 326
+2%
|
1 030 960
+177%
|
1 067 555
+4%
|
885 851
-17%
|
905 292
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 251
|
4 873
|
10 476
|
9 440
|
8 434
|
9 327
|
7 675
|
5 577
|
7 989
|
11 748
|
11 229
|
7 895
|
2 806
|
4 422
|
10 182
|
19 204
|
15 927
|
14 425
|
16 372
|
14 649
|
67 155
|
69 558
|
61 718
|
57 874
|
|
| Accrued Liabilities |
22
|
233
|
284
|
187
|
89
|
93
|
242
|
63
|
1 168
|
1 569
|
2 579
|
2 876
|
69
|
69
|
343
|
1 052
|
540
|
748
|
2 433
|
1 630
|
3 317
|
4 547
|
1 784
|
2 829
|
|
| Short-Term Debt |
28 358
|
15 579
|
10 298
|
9 044
|
6 013
|
10 429
|
9 369
|
5 000
|
34 001
|
24 575
|
37 643
|
46 825
|
19 158
|
8 300
|
25 772
|
24 926
|
19 653
|
29 074
|
49 501
|
14 557
|
52 569
|
73 369
|
120 734
|
81 000
|
|
| Current Portion of Long-Term Debt |
478
|
434
|
554
|
414
|
0
|
28
|
333
|
333
|
1 703
|
1 548
|
4 888
|
20 000
|
0
|
15 000
|
750
|
1 750
|
2 100
|
3 100
|
1 743
|
2 364
|
68 516
|
46 426
|
12 622
|
28 972
|
|
| Other Current Liabilities |
2 482
|
4 046
|
3 040
|
1 395
|
1 648
|
703
|
538
|
477
|
3 138
|
3 205
|
9 225
|
7 329
|
506
|
1 345
|
8 209
|
10 474
|
17 620
|
17 720
|
28 529
|
27 650
|
47 282
|
41 640
|
40 253
|
25 040
|
|
| Total Current Liabilities |
35 590
|
25 165
|
24 651
|
20 480
|
16 184
|
20 580
|
18 158
|
11 451
|
47 999
|
42 644
|
65 565
|
84 925
|
22 539
|
29 135
|
45 256
|
57 406
|
55 841
|
65 068
|
98 578
|
60 849
|
238 839
|
235 540
|
237 110
|
195 715
|
|
| Long-Term Debt |
2 266
|
1 293
|
738
|
1 280
|
1 000
|
972
|
639
|
3 655
|
5 445
|
24 166
|
37 944
|
17 576
|
15 000
|
0
|
14 750
|
12 250
|
40 150
|
30 600
|
3 702
|
15 827
|
291 645
|
271 618
|
246 309
|
285 409
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
206
|
1 916
|
572
|
635
|
3 108
|
1 512
|
1 475
|
2 011
|
0
|
783
|
218
|
0
|
49 854
|
56 175
|
50 693
|
49 361
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
587
|
1 059
|
40 980
|
41 455
|
48 889
|
56 549
|
0
|
0
|
1 570
|
4 038
|
5 563
|
10 757
|
12 473
|
3 004
|
4 710
|
8 350
|
9 544
|
9 518
|
|
| Other Liabilities |
864
|
856
|
1 538
|
2 076
|
2 673
|
2 204
|
2 449
|
2 449
|
4 184
|
6 828
|
5 821
|
6 098
|
1 695
|
412
|
3 020
|
1 591
|
4 908
|
6 175
|
5 539
|
6 484
|
7 727
|
7 910
|
8 143
|
17 338
|
|
| Total Liabilities |
38 720
N/A
|
27 314
-29%
|
26 927
-1%
|
23 837
-11%
|
19 857
-17%
|
23 757
+20%
|
21 833
-8%
|
18 614
-15%
|
98 814
+431%
|
117 009
+18%
|
158 791
+36%
|
165 784
+4%
|
42 342
-74%
|
31 059
-27%
|
66 072
+113%
|
77 295
+17%
|
106 463
+38%
|
113 383
+6%
|
120 511
+6%
|
86 165
-29%
|
592 775
+588%
|
579 592
-2%
|
551 800
-5%
|
557 342
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 145
|
8 296
|
8 750
|
8 801
|
11 854
|
10 509
|
10 548
|
10 548
|
11 693
|
13 293
|
13 751
|
13 751
|
13 751
|
14 443
|
46 532
|
46 532
|
46 532
|
46 532
|
46 532
|
46 532
|
46 532
|
46 532
|
30 360
|
30 360
|
|
| Retained Earnings |
31 367
|
23 454
|
23 897
|
19 966
|
16 360
|
14 475
|
7 887
|
9 656
|
9 336
|
34 850
|
28 820
|
16 355
|
16 089
|
8 524
|
18 389
|
39 119
|
73 775
|
120 740
|
161 259
|
203 536
|
304 273
|
355 293
|
239 506
|
252 786
|
|
| Additional Paid In Capital |
13 819
|
14 367
|
14 814
|
14 872
|
17 608
|
12 859
|
13 238
|
31 508
|
34 163
|
35 438
|
36 586
|
20 511
|
36 623
|
48 511
|
45 208
|
14 268
|
26 208
|
26 208
|
26 208
|
28 607
|
28 607
|
28 156
|
35 417
|
34 709
|
|
| Unrealized Security Profit/Loss |
19 307
|
18 808
|
16 700
|
18 354
|
18 305
|
17 951
|
16 446
|
719
|
105
|
0
|
0
|
18 354
|
18 281
|
0
|
0
|
16 656
|
15 598
|
14 836
|
15 249
|
15 272
|
63 827
|
65 591
|
0
|
0
|
|
| Treasury Stock |
1 527
|
3 043
|
5 495
|
6 980
|
7 834
|
6 948
|
5 059
|
4 250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 364
|
2 320
|
6 687
|
12 848
|
15 463
|
14 371
|
16 696
|
0
|
0
|
|
| Other Equity |
0
|
0
|
99
|
1 810
|
286
|
914
|
761
|
7 903
|
4 756
|
1 718
|
379
|
259
|
304
|
6 538
|
5 933
|
18 950
|
6 747
|
6 829
|
7 472
|
7 676
|
9 317
|
9 087
|
28 769
|
30 094
|
|
| Total Equity |
71 111
N/A
|
61 882
-13%
|
58 765
-5%
|
53 202
-9%
|
56 006
+5%
|
47 933
-14%
|
43 821
-9%
|
54 646
+25%
|
60 053
+10%
|
85 298
+42%
|
79 536
-7%
|
69 229
-13%
|
84 441
+22%
|
78 016
-8%
|
116 063
+49%
|
131 160
+13%
|
166 541
+27%
|
208 458
+25%
|
243 872
+17%
|
286 161
+17%
|
438 185
+53%
|
487 963
+11%
|
334 051
-32%
|
347 950
+4%
|
|
| Total Liabilities & Equity |
109 832
N/A
|
89 196
-19%
|
85 692
-4%
|
77 039
-10%
|
75 863
-2%
|
71 690
-6%
|
65 654
-8%
|
73 260
+12%
|
158 868
+117%
|
202 307
+27%
|
238 327
+18%
|
235 013
-1%
|
126 783
-46%
|
109 075
-14%
|
182 135
+67%
|
208 456
+14%
|
273 004
+31%
|
321 841
+18%
|
364 383
+13%
|
372 326
+2%
|
1 030 960
+177%
|
1 067 555
+4%
|
885 851
-17%
|
905 292
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
19
|
18
|
16
|
15
|
22
|
16
|
18
|
18
|
23
|
27
|
28
|
28
|
28
|
29
|
93
|
91
|
90
|
89
|
88
|
85
|
54
|
54
|
53
|
53
|
|