Paseco Co Ltd
KOSDAQ:037070
Balance Sheet
Balance Sheet Decomposition
Paseco Co Ltd
Paseco Co Ltd
Balance Sheet
Paseco 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 |
362
|
2 749
|
2 084
|
2 887
|
5 217
|
4 677
|
2 505
|
4 820
|
2 597
|
2 237
|
1 911
|
2 266
|
3 683
|
2 577
|
4 504
|
7 560
|
2 018
|
2 415
|
14 491
|
12 006
|
18 366
|
19 282
|
17 456
|
19 085
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 266
|
1
|
1
|
1
|
2
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
|
| Cash Equivalents |
362
|
2 749
|
2 084
|
2 887
|
5 217
|
4 677
|
2 505
|
4 820
|
2 597
|
2 237
|
1 911
|
0
|
3 682
|
2 576
|
4 503
|
7 558
|
2 018
|
2 414
|
14 489
|
12 004
|
18 364
|
19 281
|
17 453
|
19 082
|
|
| Short-Term Investments |
4 325
|
3 011
|
622
|
755
|
184
|
184
|
238
|
188
|
2 193
|
1 054
|
0
|
373
|
12
|
1 560
|
973
|
0
|
1 200
|
1 200
|
1 450
|
1 315
|
0
|
0
|
3 053
|
0
|
|
| Total Receivables |
6 000
|
8 852
|
15 237
|
17 422
|
23 977
|
24 300
|
21 017
|
13 906
|
12 494
|
14 074
|
10 840
|
8 990
|
10 756
|
15 385
|
7 901
|
8 885
|
13 134
|
20 377
|
17 376
|
12 875
|
14 098
|
11 333
|
10 710
|
19 183
|
|
| Accounts Receivables |
5 904
|
8 792
|
14 662
|
16 572
|
23 950
|
23 304
|
18 883
|
13 720
|
12 329
|
13 837
|
10 405
|
8 784
|
10 556
|
15 237
|
7 816
|
8 761
|
13 134
|
20 316
|
17 166
|
11 611
|
13 666
|
10 607
|
10 537
|
16 065
|
|
| Other Receivables |
96
|
60
|
575
|
850
|
27
|
996
|
2 134
|
186
|
165
|
237
|
435
|
206
|
200
|
148
|
85
|
124
|
0
|
61
|
210
|
1 264
|
432
|
727
|
173
|
3 118
|
|
| Inventory |
6 096
|
11 632
|
9 988
|
10 495
|
6 906
|
12 490
|
8 817
|
7 397
|
6 167
|
8 548
|
10 385
|
15 873
|
17 986
|
15 247
|
16 278
|
18 613
|
17 436
|
18 706
|
17 600
|
24 445
|
40 388
|
53 793
|
45 631
|
27 550
|
|
| Other Current Assets |
1 560
|
1 499
|
1 538
|
1 476
|
1 430
|
2 038
|
1 307
|
1 209
|
2 906
|
3 244
|
3 192
|
2 155
|
2 498
|
679
|
1 122
|
1 313
|
1 690
|
2 334
|
2 066
|
3 837
|
2 631
|
2 564
|
1 104
|
1 224
|
|
| Total Current Assets |
18 343
|
27 743
|
29 469
|
33 035
|
37 714
|
43 690
|
33 883
|
27 521
|
26 356
|
29 156
|
26 327
|
29 656
|
34 935
|
35 449
|
30 779
|
36 370
|
35 479
|
45 032
|
52 984
|
54 478
|
75 484
|
86 972
|
77 953
|
67 042
|
|
| PP&E Net |
27 196
|
30 097
|
32 149
|
30 728
|
27 857
|
26 897
|
38 444
|
52 984
|
55 549
|
58 402
|
58 563
|
59 144
|
56 942
|
58 174
|
57 473
|
55 827
|
54 009
|
54 665
|
55 414
|
56 030
|
55 168
|
55 243
|
52 061
|
49 202
|
|
| PP&E Gross |
27 196
|
30 097
|
32 149
|
30 728
|
27 857
|
26 897
|
38 444
|
52 984
|
55 549
|
58 402
|
58 563
|
59 144
|
56 942
|
58 174
|
57 473
|
55 827
|
0
|
54 665
|
55 414
|
56 030
|
55 168
|
55 243
|
52 061
|
49 202
|
|
| Accumulated Depreciation |
12 944
|
17 512
|
22 641
|
27 892
|
24 847
|
28 107
|
30 688
|
34 351
|
37 714
|
40 838
|
44 580
|
48 341
|
52 855
|
57 254
|
60 958
|
65 121
|
0
|
69 790
|
70 412
|
74 187
|
78 963
|
52 638
|
56 048
|
57 863
|
|
| Intangible Assets |
110
|
902
|
1 367
|
1 538
|
1 214
|
849
|
759
|
831
|
902
|
1 956
|
2 333
|
2 748
|
2 563
|
2 536
|
1 886
|
1 613
|
1 104
|
711
|
1 167
|
1 759
|
1 644
|
1 100
|
923
|
878
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
1 200
|
1 200
|
1 200
|
1 200
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 957
|
473
|
449
|
586
|
625
|
1 225
|
1 932
|
2 484
|
1 076
|
1 148
|
1 433
|
1 232
|
1 785
|
1 083
|
686
|
709
|
219
|
711
|
424
|
1 575
|
9 166
|
5 883
|
2 439
|
2 645
|
|
| Other Long-Term Assets |
4
|
4
|
2 271
|
753
|
1 229
|
659
|
83
|
4
|
5
|
55
|
45
|
20
|
54
|
54
|
55
|
33
|
420
|
424
|
414
|
414
|
419
|
425
|
425
|
423
|
|
| Total Assets |
47 610
N/A
|
59 219
+24%
|
65 705
+11%
|
66 639
+1%
|
68 639
+3%
|
73 320
+7%
|
75 102
+2%
|
83 824
+12%
|
83 889
+0%
|
91 916
+10%
|
89 901
-2%
|
94 000
+5%
|
97 479
+4%
|
98 496
+1%
|
90 879
-8%
|
94 551
+4%
|
91 232
-4%
|
101 543
+11%
|
111 404
+10%
|
115 256
+3%
|
141 882
+23%
|
149 622
+5%
|
133 800
-11%
|
120 190
-10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 766
|
25 086
|
18 008
|
20 274
|
10 039
|
5 938
|
5 594
|
4 440
|
4 018
|
5 957
|
6 804
|
7 581
|
10 921
|
7 806
|
6 545
|
7 468
|
11 546
|
12 232
|
10 622
|
9 498
|
11 937
|
10 355
|
10 572
|
13 438
|
|
| Accrued Liabilities |
415
|
551
|
760
|
2 329
|
1 586
|
1 475
|
1 782
|
985
|
1 873
|
1 356
|
1 682
|
1 517
|
1 916
|
1 623
|
2 022
|
2 273
|
0
|
3 211
|
3 413
|
3 330
|
2 849
|
2 829
|
2 612
|
2 782
|
|
| Short-Term Debt |
12 455
|
0
|
13 039
|
13 390
|
20 532
|
27 990
|
12 200
|
9 800
|
16 089
|
17 642
|
19 996
|
21 662
|
14 442
|
16 992
|
7 488
|
11 060
|
4 400
|
6 700
|
9 561
|
516
|
9 984
|
16 638
|
9 868
|
11 880
|
|
| Current Portion of Long-Term Debt |
0
|
4 900
|
3 500
|
0
|
63
|
119
|
500
|
5 225
|
5 034
|
5 050
|
3 994
|
4 266
|
795
|
581
|
55
|
9
|
0
|
0
|
43
|
0
|
1 611
|
345
|
46
|
34
|
|
| Other Current Liabilities |
2 067
|
3 157
|
4 109
|
3 920
|
4 910
|
3 177
|
6 464
|
2 561
|
3 912
|
3 604
|
3 569
|
3 397
|
5 512
|
5 516
|
4 786
|
3 200
|
3 880
|
6 399
|
7 392
|
10 127
|
10 566
|
9 895
|
5 035
|
5 014
|
|
| Total Current Liabilities |
17 703
|
33 694
|
39 417
|
39 912
|
37 131
|
38 698
|
26 540
|
23 011
|
30 927
|
33 609
|
36 044
|
38 423
|
33 586
|
32 519
|
20 896
|
24 010
|
19 825
|
28 542
|
31 031
|
23 471
|
36 948
|
40 063
|
28 133
|
33 149
|
|
| Long-Term Debt |
5 005
|
0
|
0
|
0
|
124
|
7 143
|
24 143
|
18 918
|
2 729
|
7 304
|
3 637
|
1 440
|
645
|
64
|
9
|
0
|
0
|
0
|
1 616
|
1 900
|
300
|
81
|
34
|
0
|
|
| Deferred Income Tax |
1 269
|
638
|
106
|
0
|
0
|
0
|
0
|
0
|
3 755
|
4 238
|
4 276
|
4 116
|
3 475
|
3 134
|
3 105
|
3 149
|
3 104
|
2 895
|
2 809
|
2 369
|
2 116
|
1 950
|
2 016
|
3 617
|
|
| Other Liabilities |
319
|
352
|
469
|
341
|
799
|
883
|
1 147
|
1 094
|
238
|
283
|
258
|
267
|
272
|
312
|
147
|
206
|
146
|
136
|
131
|
950
|
1 148
|
910
|
631
|
504
|
|
| Total Liabilities |
24 296
N/A
|
34 684
+43%
|
39 992
+15%
|
40 254
+1%
|
38 054
-5%
|
46 724
+23%
|
51 830
+11%
|
43 023
-17%
|
37 649
-12%
|
45 435
+21%
|
44 215
-3%
|
44 246
+0%
|
37 978
-14%
|
36 029
-5%
|
24 157
-33%
|
27 366
+13%
|
23 076
-16%
|
31 573
+37%
|
35 587
+13%
|
28 690
-19%
|
40 512
+41%
|
43 003
+6%
|
30 815
-28%
|
37 269
+21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 400
|
5 500
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
6 600
|
7 000
|
7 000
|
7 000
|
7 000
|
7 000
|
10 000
|
10 000
|
10 000
|
|
| Retained Earnings |
14 491
|
17 280
|
18 910
|
19 569
|
23 811
|
19 822
|
16 497
|
18 656
|
26 316
|
38 544
|
38 828
|
41 701
|
47 987
|
52 008
|
55 917
|
56 521
|
57 157
|
58 971
|
64 772
|
75 450
|
90 328
|
95 325
|
92 109
|
73 007
|
|
| Additional Paid In Capital |
6 190
|
5 090
|
3 990
|
3 990
|
3 990
|
3 990
|
3 990
|
3 990
|
3 990
|
4 181
|
4 181
|
4 181
|
3 950
|
3 950
|
3 950
|
3 950
|
4 100
|
3 950
|
3 950
|
3 950
|
3 950
|
917
|
917
|
917
|
|
| Unrealized Security Profit/Loss |
86
|
50
|
28
|
42
|
0
|
0
|
0
|
15 367
|
11 986
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
55
|
55
|
43
|
43
|
43
|
43
|
|
| Treasury Stock |
1 855
|
3 386
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 812
|
3 812
|
3 704
|
3 704
|
3 422
|
71
|
71
|
61
|
58
|
0
|
65
|
65
|
65
|
65
|
213
|
213
|
213
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 159
|
860
|
220
|
693
|
1 034
|
20
|
316
|
172
|
101
|
215
|
215
|
287
|
200
|
633
|
215
|
747
|
|
| Total Equity |
23 313
N/A
|
24 535
+5%
|
25 713
+5%
|
26 385
+3%
|
30 586
+16%
|
26 596
-13%
|
23 272
-12%
|
40 801
+75%
|
46 239
+13%
|
46 482
+1%
|
45 686
-2%
|
49 754
+9%
|
59 501
+20%
|
62 467
+5%
|
66 722
+7%
|
67 185
+1%
|
68 156
+1%
|
69 970
+3%
|
75 817
+8%
|
86 567
+14%
|
101 369
+17%
|
106 619
+5%
|
102 984
-3%
|
82 921
-19%
|
|
| Total Liabilities & Equity |
47 610
N/A
|
59 219
+24%
|
65 705
+11%
|
66 639
+1%
|
68 639
+3%
|
73 320
+7%
|
75 102
+2%
|
83 824
+12%
|
83 889
+0%
|
91 916
+10%
|
89 901
-2%
|
94 000
+5%
|
97 479
+4%
|
98 496
+1%
|
90 879
-8%
|
94 551
+4%
|
91 232
-4%
|
101 543
+11%
|
111 404
+10%
|
115 256
+3%
|
141 882
+23%
|
149 622
+5%
|
133 800
-11%
|
120 190
-10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
16
|
16
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
20
|
20
|
20
|
20
|
|