Easy Holdings Co Ltd
KOSDAQ:035810
Balance Sheet
Balance Sheet Decomposition
Easy Holdings Co Ltd
Easy Holdings Co Ltd
Balance Sheet
Easy Holdings 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 |
1 289
|
1 194
|
8 749
|
19 738
|
2 348
|
3 917
|
30 235
|
29 851
|
48 478
|
45 889
|
87 693
|
67 495
|
98 367
|
98 139
|
134 224
|
62 154
|
55 881
|
104 548
|
149 091
|
160 260
|
237 980
|
311 257
|
210 580
|
258 434
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
514
|
512
|
1 513
|
587
|
281
|
12 236
|
1 501
|
1 925
|
4 337
|
1 445
|
2 784
|
2 607
|
|
| Cash Equivalents |
1 289
|
1 194
|
8 749
|
19 738
|
2 348
|
3 917
|
30 235
|
29 851
|
48 478
|
45 889
|
87 693
|
67 482
|
97 853
|
97 627
|
132 711
|
61 567
|
55 600
|
92 312
|
147 590
|
158 335
|
233 643
|
309 812
|
207 796
|
255 828
|
|
| Short-Term Investments |
1 106
|
5 401
|
8 941
|
14 562
|
12 320
|
10 380
|
31 422
|
67 369
|
44 567
|
72 094
|
55 293
|
61 174
|
77 925
|
63 811
|
59 974
|
59 556
|
48 943
|
46 309
|
47 704
|
86 055
|
102 013
|
173 221
|
107 893
|
68 996
|
|
| Total Receivables |
6 571
|
7 799
|
30 811
|
42 013
|
11 550
|
21 621
|
86 228
|
137 706
|
157 400
|
133 250
|
181 918
|
250 737
|
236 687
|
222 846
|
228 121
|
225 568
|
226 255
|
276 147
|
261 777
|
229 449
|
274 166
|
357 903
|
382 910
|
356 739
|
|
| Accounts Receivables |
5 930
|
7 473
|
24 678
|
37 280
|
9 554
|
11 706
|
68 314
|
106 363
|
97 356
|
126 507
|
148 917
|
210 460
|
199 126
|
190 730
|
196 595
|
198 741
|
187 596
|
205 528
|
231 013
|
199 838
|
246 067
|
325 407
|
349 046
|
305 899
|
|
| Other Receivables |
641
|
326
|
6 133
|
4 733
|
1 996
|
9 915
|
17 914
|
31 343
|
60 044
|
6 743
|
33 001
|
40 277
|
37 561
|
32 116
|
31 526
|
26 827
|
38 659
|
70 619
|
30 764
|
29 611
|
28 099
|
32 496
|
33 864
|
50 840
|
|
| Inventory |
6 838
|
7 027
|
22 255
|
29 112
|
11 833
|
15 332
|
64 330
|
119 296
|
111 304
|
149 149
|
178 521
|
273 457
|
235 097
|
282 826
|
265 229
|
244 006
|
155 835
|
221 364
|
197 960
|
185 561
|
302 127
|
357 988
|
341 519
|
583 379
|
|
| Other Current Assets |
39
|
235
|
993
|
4 155
|
465
|
602
|
5 467
|
10 429
|
1 149
|
8 931
|
18 006
|
26 206
|
14 054
|
13 867
|
15 256
|
12 576
|
89 452
|
94 918
|
143 164
|
166 335
|
226 205
|
240 667
|
244 738
|
54 971
|
|
| Total Current Assets |
15 842
|
21 655
|
71 749
|
109 580
|
38 517
|
51 851
|
217 683
|
364 651
|
362 898
|
409 313
|
521 431
|
679 068
|
662 129
|
681 489
|
702 803
|
603 858
|
576 367
|
743 286
|
799 696
|
827 660
|
1 142 489
|
1 441 037
|
1 287 640
|
1 322 520
|
|
| PP&E Net |
14 182
|
13 316
|
33 789
|
53 266
|
17 203
|
32 513
|
94 797
|
93 208
|
118 757
|
326 508
|
383 382
|
586 929
|
619 611
|
609 032
|
657 967
|
659 713
|
677 602
|
716 603
|
744 147
|
689 955
|
807 642
|
852 827
|
853 804
|
1 105 123
|
|
| PP&E Gross |
14 182
|
13 316
|
33 789
|
53 266
|
17 203
|
32 513
|
94 797
|
93 208
|
118 757
|
326 508
|
383 382
|
586 929
|
619 611
|
609 032
|
657 967
|
659 713
|
677 602
|
716 603
|
744 147
|
689 955
|
807 642
|
852 827
|
853 804
|
1 105 123
|
|
| Accumulated Depreciation |
5 161
|
6 725
|
22 166
|
32 239
|
13 199
|
19 105
|
52 443
|
58 831
|
67 278
|
92 183
|
114 149
|
166 079
|
186 925
|
211 054
|
249 286
|
276 323
|
306 776
|
341 956
|
389 456
|
388 610
|
459 227
|
490 259
|
538 276
|
621 638
|
|
| Intangible Assets |
0
|
13
|
1 157
|
30
|
48
|
58
|
407
|
622
|
806
|
2 747
|
2 836
|
12 063
|
12 538
|
13 292
|
11 650
|
11 423
|
14 402
|
25 651
|
23 441
|
20 232
|
32 921
|
32 616
|
34 659
|
49 927
|
|
| Goodwill |
0
|
0
|
9 379
|
14 874
|
0
|
2 132
|
9 509
|
5 215
|
7 866
|
14 520
|
37 698
|
63 081
|
61 393
|
48 107
|
45 275
|
45 275
|
34 705
|
29 354
|
25 627
|
22 164
|
100 250
|
79 702
|
83 258
|
113 133
|
|
| Note Receivable |
0
|
261
|
3 160
|
5 464
|
1 235
|
4 314
|
18 729
|
7 399
|
1 901
|
1 234
|
16 367
|
14 582
|
17 577
|
22 665
|
42 860
|
37 159
|
53 097
|
64 147
|
65 324
|
59 042
|
57 690
|
60 496
|
48 879
|
50 263
|
|
| Long-Term Investments |
12 071
|
13 249
|
33 229
|
20 433
|
74 056
|
108 044
|
76 042
|
98 200
|
110 013
|
73 765
|
107 443
|
96 919
|
81 062
|
84 920
|
89 003
|
109 806
|
93 251
|
121 782
|
105 669
|
168 074
|
146 724
|
167 866
|
194 248
|
198 619
|
|
| Other Long-Term Assets |
769
|
765
|
1 858
|
2 499
|
761
|
485
|
2 450
|
6 731
|
7 951
|
2 137
|
12 376
|
20 288
|
20 433
|
34 899
|
31 446
|
42 631
|
31 399
|
37 500
|
22 647
|
11 951
|
25 680
|
21 748
|
25 736
|
16 300
|
|
| Other Assets |
0
|
0
|
9 379
|
14 874
|
0
|
2 132
|
9 509
|
5 215
|
7 866
|
14 520
|
37 698
|
63 081
|
61 393
|
48 107
|
45 275
|
45 275
|
34 705
|
29 354
|
25 627
|
22 164
|
100 250
|
79 702
|
83 258
|
113 133
|
|
| Total Assets |
42 864
N/A
|
49 259
+15%
|
154 321
+213%
|
206 146
+34%
|
131 820
-36%
|
199 397
+51%
|
419 617
+110%
|
576 026
+37%
|
610 191
+6%
|
830 224
+36%
|
1 081 533
+30%
|
1 472 930
+36%
|
1 474 743
+0%
|
1 494 403
+1%
|
1 581 004
+6%
|
1 509 864
-4%
|
1 480 823
-2%
|
1 738 323
+17%
|
1 786 552
+3%
|
1 799 077
+1%
|
2 313 397
+29%
|
2 656 291
+15%
|
2 528 223
-5%
|
2 855 886
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 082
|
5 930
|
8 093
|
9 188
|
3 673
|
7 778
|
20 765
|
63 424
|
37 953
|
48 267
|
84 739
|
86 971
|
99 798
|
63 501
|
72 450
|
85 819
|
62 928
|
65 994
|
65 190
|
53 673
|
123 523
|
171 980
|
178 553
|
159 625
|
|
| Accrued Liabilities |
17
|
61
|
232
|
2 295
|
255
|
826
|
1 882
|
2 841
|
3 017
|
4 054
|
4 323
|
10 471
|
8 506
|
7 190
|
8 752
|
9 803
|
11 685
|
15 010
|
17 201
|
13 549
|
23 208
|
28 543
|
27 136
|
34 530
|
|
| Short-Term Debt |
7 231
|
5 729
|
47 395
|
69 805
|
29 379
|
47 291
|
130 684
|
230 436
|
265 621
|
302 918
|
464 138
|
689 866
|
633 368
|
671 386
|
684 023
|
499 910
|
485 549
|
600 785
|
524 324
|
449 363
|
614 885
|
818 968
|
758 834
|
858 648
|
|
| Current Portion of Long-Term Debt |
198
|
198
|
2 258
|
6 752
|
4 886
|
3 185
|
11 442
|
49 288
|
12 897
|
40 856
|
35 585
|
56 917
|
57 865
|
73 857
|
99 034
|
80 373
|
85 237
|
84 982
|
141 994
|
147 405
|
88 752
|
184 678
|
48 403
|
67 739
|
|
| Other Current Liabilities |
1 960
|
2 205
|
8 863
|
23 554
|
3 923
|
3 959
|
21 634
|
22 184
|
30 515
|
46 427
|
66 988
|
72 080
|
78 143
|
80 974
|
82 561
|
87 332
|
79 649
|
82 138
|
89 739
|
87 723
|
109 553
|
122 070
|
123 922
|
113 272
|
|
| Total Current Liabilities |
10 489
|
14 124
|
66 841
|
111 593
|
42 116
|
63 039
|
186 406
|
368 174
|
350 003
|
442 523
|
655 773
|
916 305
|
877 680
|
896 907
|
946 819
|
763 237
|
725 048
|
848 909
|
838 448
|
751 714
|
959 921
|
1 326 239
|
1 136 848
|
1 233 814
|
|
| Long-Term Debt |
604
|
5 406
|
31 909
|
22 896
|
19 518
|
26 084
|
62 016
|
39 432
|
56 292
|
85 949
|
95 110
|
145 694
|
184 358
|
178 649
|
175 229
|
147 376
|
93 205
|
130 287
|
112 520
|
175 394
|
255 325
|
150 336
|
202 194
|
235 565
|
|
| Deferred Income Tax |
928
|
681
|
1 464
|
1 133
|
3 984
|
2 753
|
433
|
1 389
|
7 990
|
35 234
|
32 636
|
30 995
|
24 348
|
24 801
|
29 262
|
30 392
|
42 144
|
25 770
|
15 076
|
13 850
|
27 467
|
27 828
|
24 875
|
51 444
|
|
| Minority Interest |
0
|
0
|
24 249
|
35 794
|
375
|
8 305
|
63 337
|
61 069
|
67 240
|
76 438
|
74 395
|
143 397
|
144 503
|
113 016
|
128 125
|
224 547
|
239 793
|
283 622
|
356 877
|
363 775
|
477 102
|
529 957
|
531 528
|
613 119
|
|
| Other Liabilities |
785
|
894
|
856
|
751
|
599
|
778
|
3 579
|
4 341
|
4 121
|
22 959
|
40 768
|
37 589
|
27 080
|
26 580
|
30 358
|
30 837
|
34 812
|
54 226
|
45 619
|
42 031
|
68 399
|
55 803
|
48 524
|
46 850
|
|
| Total Liabilities |
12 806
N/A
|
21 105
+65%
|
125 320
+494%
|
172 168
+37%
|
66 590
-61%
|
100 960
+52%
|
315 771
+213%
|
474 404
+50%
|
485 647
+2%
|
663 103
+37%
|
898 684
+36%
|
1 273 980
+42%
|
1 257 968
-1%
|
1 239 952
-1%
|
1 309 794
+6%
|
1 196 389
-9%
|
1 135 003
-5%
|
1 342 814
+18%
|
1 368 538
+2%
|
1 346 764
-2%
|
1 788 214
+33%
|
2 090 164
+17%
|
1 943 969
-7%
|
2 180 792
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 596
|
5 596
|
5 596
|
7 684
|
12 976
|
20 010
|
20 010
|
20 010
|
20 702
|
22 417
|
23 405
|
23 866
|
23 866
|
25 638
|
26 879
|
26 879
|
28 471
|
29 340
|
29 340
|
28 196
|
32 949
|
32 949
|
32 949
|
32 949
|
|
| Retained Earnings |
10 959
|
9 411
|
9 491
|
11 062
|
17 583
|
21 546
|
25 309
|
24 733
|
38 816
|
79 538
|
85 860
|
91 877
|
102 502
|
129 296
|
149 710
|
169 934
|
196 591
|
221 292
|
218 555
|
307 357
|
328 670
|
341 687
|
359 785
|
386 006
|
|
| Additional Paid In Capital |
17 735
|
18 147
|
17 340
|
18 202
|
30 142
|
54 086
|
58 946
|
68 004
|
61 192
|
63 661
|
76 893
|
78 320
|
84 207
|
97 349
|
107 416
|
107 974
|
121 821
|
127 600
|
142 729
|
139 385
|
184 948
|
230 304
|
230 552
|
210 620
|
|
| Unrealized Security Profit/Loss |
555
|
744
|
488
|
538
|
4 921
|
3 343
|
419
|
11 125
|
3 843
|
1 410
|
1 536
|
0
|
1 401
|
1 102
|
389
|
10 149
|
3 389
|
975
|
880
|
11 012
|
15 806
|
21 107
|
19 153
|
100 014
|
|
| Treasury Stock |
4 786
|
5 743
|
3 018
|
2 968
|
393
|
547
|
0
|
0
|
0
|
0
|
0
|
3 920
|
3 920
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
897
|
539
|
0
|
0
|
0
|
0
|
9
|
2 915
|
1 773
|
8 807
|
11 521
|
3 270
|
13 184
|
1 460
|
4 453
|
18 252
|
28 270
|
33 637
|
37 190
|
59 919
|
58 185
|
54 496
|
|
| Total Equity |
30 058
N/A
|
28 154
-6%
|
29 002
+3%
|
33 979
+17%
|
65 229
+92%
|
98 438
+51%
|
103 846
+5%
|
101 621
-2%
|
124 544
+23%
|
167 121
+34%
|
182 850
+9%
|
198 950
+9%
|
216 775
+9%
|
254 451
+17%
|
271 210
+7%
|
313 476
+16%
|
345 820
+10%
|
395 508
+14%
|
418 013
+6%
|
452 313
+8%
|
525 183
+16%
|
566 128
+8%
|
584 254
+3%
|
675 094
+16%
|
|
| Total Liabilities & Equity |
42 864
N/A
|
49 259
+15%
|
154 321
+213%
|
206 146
+34%
|
131 820
-36%
|
199 397
+51%
|
419 617
+110%
|
576 026
+37%
|
610 191
+6%
|
830 224
+36%
|
1 081 533
+30%
|
1 472 930
+36%
|
1 474 743
+0%
|
1 494 403
+1%
|
1 581 004
+6%
|
1 509 864
-4%
|
1 480 823
-2%
|
1 738 323
+17%
|
1 786 552
+3%
|
1 799 077
+1%
|
2 313 397
+29%
|
2 656 291
+15%
|
2 528 223
-5%
|
2 855 886
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
15
|
22
|
26
|
38
|
38
|
38
|
39
|
42
|
44
|
45
|
45
|
49
|
51
|
52
|
55
|
56
|
56
|
56
|
65
|
65
|
65
|
65
|
|