SCI Information Service Inc
KOSDAQ:036120
Balance Sheet
Balance Sheet Decomposition
SCI Information Service Inc
SCI Information Service Inc
Balance Sheet
SCI Information Service Inc
| Dec-1999 | Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 650
|
2 608
|
1 482
|
1 090
|
5 779
|
4 899
|
2 129
|
3 147
|
2 733
|
4 056
|
3 105
|
4 482
|
6 906
|
5 103
|
5 643
|
3 869
|
7 902
|
2 970
|
5 264
|
4 975
|
11 975
|
10 759
|
8 351
|
5 247
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
73
|
16
|
6
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
2
|
|
| Cash Equivalents |
1 650
|
2 608
|
1 482
|
1 090
|
5 779
|
4 899
|
2 129
|
3 147
|
2 733
|
4 056
|
3 105
|
4 482
|
6 838
|
5 030
|
5 627
|
3 863
|
7 902
|
2 970
|
5 264
|
4 973
|
11 974
|
10 758
|
8 350
|
5 245
|
|
| Short-Term Investments |
5 005
|
121
|
145
|
113
|
1 229
|
3 582
|
6 062
|
6 886
|
8 758
|
6 080
|
4 446
|
1 132
|
413
|
1 547
|
1 671
|
2 429
|
496
|
4 709
|
6 381
|
6 629
|
8 015
|
12 363
|
9 532
|
15 500
|
|
| Total Receivables |
4 734
|
5 050
|
1 917
|
907
|
1 069
|
860
|
1 297
|
1 053
|
1 395
|
1 533
|
1 688
|
1 696
|
1 567
|
1 440
|
1 547
|
1 809
|
1 461
|
2 042
|
3 401
|
4 594
|
5 174
|
4 018
|
5 410
|
3 289
|
|
| Accounts Receivables |
3 904
|
4 254
|
1 480
|
907
|
994
|
825
|
1 262
|
1 017
|
1 381
|
1 473
|
1 651
|
1 696
|
1 567
|
1 440
|
1 547
|
1 714
|
1 448
|
1 763
|
3 364
|
3 696
|
4 705
|
3 996
|
5 397
|
3 273
|
|
| Other Receivables |
830
|
796
|
437
|
0
|
75
|
35
|
35
|
36
|
14
|
60
|
37
|
0
|
0
|
0
|
0
|
95
|
13
|
279
|
37
|
898
|
469
|
22
|
13
|
16
|
|
| Other Current Assets |
166
|
118
|
82
|
376
|
93
|
161
|
239
|
802
|
715
|
658
|
597
|
181
|
556
|
644
|
743
|
1 005
|
550
|
523
|
742
|
1 102
|
164
|
364
|
487
|
818
|
|
| Total Current Assets |
11 555
|
7 897
|
3 626
|
2 486
|
8 170
|
9 502
|
9 727
|
11 888
|
13 602
|
12 328
|
9 835
|
7 491
|
9 442
|
8 733
|
9 603
|
9 112
|
10 409
|
10 243
|
15 788
|
17 300
|
25 327
|
27 506
|
23 780
|
24 854
|
|
| PP&E Net |
3 059
|
4 053
|
2 732
|
1 236
|
1 839
|
1 750
|
2 150
|
2 092
|
1 742
|
1 394
|
1 559
|
1 369
|
1 885
|
1 460
|
1 169
|
1 124
|
890
|
1 356
|
1 561
|
1 305
|
3 110
|
3 484
|
1 861
|
2 331
|
|
| PP&E Gross |
3 059
|
4 053
|
2 732
|
1 236
|
1 839
|
1 750
|
2 150
|
2 092
|
1 742
|
1 394
|
1 559
|
1 369
|
1 885
|
1 460
|
1 169
|
1 124
|
0
|
0
|
0
|
1 305
|
3 110
|
3 484
|
1 861
|
2 331
|
|
| Accumulated Depreciation |
1 093
|
2 357
|
3 910
|
3 436
|
4 193
|
4 998
|
5 627
|
6 600
|
7 522
|
8 253
|
9 112
|
9 846
|
10 575
|
11 355
|
11 889
|
3 634
|
0
|
0
|
0
|
5 801
|
5 460
|
5 906
|
6 293
|
5 602
|
|
| Intangible Assets |
833
|
2 684
|
2 157
|
1 544
|
1 017
|
534
|
765
|
755
|
782
|
868
|
2 208
|
2 225
|
1 598
|
2 078
|
2 286
|
2 623
|
2 563
|
2 450
|
3 175
|
2 494
|
1 257
|
942
|
2 002
|
1 724
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
90
|
70
|
50
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 037
|
600
|
100
|
100
|
0
|
30
|
917
|
2 111
|
3 171
|
7 430
|
10 972
|
4 779
|
521
|
106
|
117
|
248
|
232
|
639
|
605
|
984
|
460
|
1 715
|
3 479
|
3 100
|
|
| Other Long-Term Assets |
1 255
|
3 352
|
2 358
|
1 265
|
1 125
|
1 145
|
1 111
|
2 541
|
2 322
|
1 940
|
1 878
|
3 951
|
4 210
|
4 278
|
4 291
|
4 252
|
3 864
|
3 050
|
2 751
|
2 027
|
2 038
|
2 325
|
6 884
|
6 811
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
90
|
70
|
50
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
18 739
N/A
|
18 586
-1%
|
10 973
-41%
|
6 631
-40%
|
12 152
+83%
|
13 051
+7%
|
14 740
+13%
|
19 438
+32%
|
21 618
+11%
|
23 969
+11%
|
26 452
+10%
|
19 814
-25%
|
17 657
-11%
|
16 655
-6%
|
17 466
+5%
|
17 360
-1%
|
17 957
+3%
|
17 738
-1%
|
23 881
+35%
|
24 111
+1%
|
32 191
+34%
|
35 972
+12%
|
38 008
+6%
|
38 820
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
522
|
704
|
743
|
694
|
859
|
944
|
1 218
|
1 366
|
1 440
|
1 596
|
1 795
|
1 812
|
1 631
|
1 582
|
1 334
|
1 459
|
1 373
|
1 530
|
1 905
|
1 604
|
2 568
|
2 199
|
1 426
|
1 420
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
192
|
211
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
479
|
553
|
379
|
739
|
|
| Other Current Liabilities |
1 666
|
3 548
|
1 984
|
3 365
|
1 477
|
1 728
|
1 665
|
1 704
|
1 980
|
2 415
|
1 989
|
3 118
|
3 625
|
2 357
|
2 731
|
2 520
|
2 401
|
2 432
|
3 418
|
2 853
|
4 070
|
3 395
|
3 769
|
2 747
|
|
| Total Current Liabilities |
2 188
|
4 444
|
2 938
|
4 097
|
2 336
|
2 673
|
2 883
|
3 070
|
3 420
|
4 011
|
3 784
|
4 929
|
5 257
|
3 939
|
4 065
|
3 978
|
3 773
|
3 962
|
5 323
|
4 457
|
7 117
|
6 146
|
5 574
|
4 906
|
|
| Long-Term Debt |
0
|
248
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131
|
175
|
114
|
484
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 890
|
2 491
|
2 719
|
2 890
|
460
|
435
|
|
| Other Liabilities |
457
|
842
|
798
|
1 742
|
652
|
719
|
879
|
1 188
|
1 580
|
2 157
|
2 415
|
0
|
72
|
72
|
206
|
25
|
112
|
71
|
80
|
384
|
563
|
1 280
|
2 880
|
3 030
|
|
| Total Liabilities |
2 645
N/A
|
5 534
+109%
|
3 773
-32%
|
5 839
+55%
|
2 988
-49%
|
3 392
+14%
|
3 762
+11%
|
4 258
+13%
|
5 000
+17%
|
6 167
+23%
|
6 198
+1%
|
4 929
-20%
|
5 329
+8%
|
4 012
-25%
|
4 271
+6%
|
4 003
-6%
|
3 885
-3%
|
4 033
+4%
|
10 293
+155%
|
7 332
-29%
|
10 531
+44%
|
10 492
0%
|
9 028
-14%
|
8 855
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 000
|
10 000
|
10 000
|
10 000
|
13 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
17 750
|
|
| Retained Earnings |
792
|
2 250
|
8 103
|
14 510
|
18 576
|
8 070
|
6 761
|
2 547
|
1 091
|
438
|
2 572
|
2 251
|
4 842
|
4 525
|
3 974
|
3 813
|
3 097
|
3 464
|
3 582
|
2 117
|
2 764
|
6 585
|
11 202
|
12 187
|
|
| Additional Paid In Capital |
5 302
|
5 302
|
5 302
|
5 302
|
13 990
|
0
|
0
|
0
|
0
|
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
|
12
|
1
|
18
|
364
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
581
|
581
|
581
|
581
|
0
|
0
|
0
|
581
|
581
|
581
|
581
|
581
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
21
|
23
|
23
|
23
|
23
|
0
|
614
|
0
|
0
|
0
|
0
|
581
|
581
|
581
|
1 726
|
1 726
|
1 726
|
608
|
608
|
|
| Total Equity |
16 094
N/A
|
13 052
-19%
|
7 199
-45%
|
792
-89%
|
9 163
+1 057%
|
9 659
+5%
|
10 978
+14%
|
15 179
+38%
|
16 618
+9%
|
17 801
+7%
|
20 254
+14%
|
14 885
-27%
|
12 328
-17%
|
12 644
+3%
|
13 195
+4%
|
13 356
+1%
|
14 072
+5%
|
13 705
-3%
|
13 588
-1%
|
16 779
+23%
|
21 660
+29%
|
25 480
+18%
|
28 980
+14%
|
29 965
+3%
|
|
| Total Liabilities & Equity |
18 739
N/A
|
18 586
-1%
|
10 973
-41%
|
6 631
-40%
|
12 152
+83%
|
13 051
+7%
|
14 740
+13%
|
19 438
+32%
|
21 618
+11%
|
23 969
+11%
|
26 452
+10%
|
19 814
-25%
|
17 657
-11%
|
16 655
-6%
|
17 466
+5%
|
17 360
-1%
|
17 957
+3%
|
17 738
-1%
|
23 881
+35%
|
24 111
+1%
|
32 191
+34%
|
35 972
+12%
|
38 008
+6%
|
38 820
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
5
|
5
|
5
|
28
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
|