Gold Pacific Co Ltd
KOSDAQ:038530
Balance Sheet
Balance Sheet Decomposition
Gold Pacific Co Ltd
Gold Pacific Co Ltd
Balance Sheet
Gold Pacific Co Ltd
| 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-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 |
5 200
|
1 130
|
1 225
|
8 145
|
6 619
|
6 491
|
6 494
|
878
|
652
|
1 508
|
8 575
|
2 154
|
89
|
112
|
2 952
|
2 570
|
5 319
|
12 574
|
6 350
|
20 948
|
43 138
|
40 032
|
47 657
|
29 646
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Cash Equivalents |
5 200
|
1 130
|
1 225
|
8 145
|
6 619
|
6 491
|
6 494
|
878
|
652
|
1 508
|
8 575
|
2 154
|
89
|
112
|
2 952
|
2 570
|
5 319
|
12 574
|
6 350
|
20 948
|
43 138
|
40 032
|
47 655
|
29 645
|
|
| Short-Term Investments |
475
|
28 597
|
16 442
|
5 151
|
1 823
|
7 421
|
5 487
|
3 048
|
4 637
|
7 526
|
5 323
|
10 060
|
1 068
|
315
|
189
|
0
|
5 852
|
4 379
|
9 500
|
15 269
|
14 101
|
5 100
|
8 650
|
22 823
|
|
| Total Receivables |
2 689
|
4 621
|
5 656
|
4 868
|
7 570
|
8 125
|
8 735
|
3 330
|
4 548
|
2 932
|
1 643
|
1 986
|
8 653
|
13 722
|
7 951
|
8 117
|
3 936
|
3 131
|
7 801
|
2 431
|
4 265
|
3 111
|
9 457
|
10 845
|
|
| Accounts Receivables |
2 687
|
3 752
|
5 101
|
2 757
|
3 306
|
4 355
|
3 419
|
1 873
|
2 208
|
2 159
|
853
|
1 361
|
4 920
|
13 702
|
7 945
|
8 114
|
3 197
|
1 963
|
3 708
|
1 968
|
3 818
|
2 896
|
8 939
|
9 433
|
|
| Other Receivables |
2
|
869
|
555
|
2 111
|
4 264
|
3 770
|
5 316
|
1 457
|
2 340
|
773
|
790
|
625
|
3 733
|
20
|
6
|
3
|
739
|
1 168
|
4 093
|
463
|
447
|
215
|
518
|
1 412
|
|
| Inventory |
352
|
2 879
|
3 018
|
14 631
|
12 161
|
2 955
|
3 232
|
937
|
1 215
|
1 987
|
1 161
|
2 493
|
6 435
|
7 663
|
1 708
|
56
|
545
|
1 607
|
3 548
|
3 502
|
3 007
|
2 218
|
3 761
|
4 765
|
|
| Other Current Assets |
15
|
528
|
266
|
278
|
735
|
299
|
213
|
258
|
185
|
77
|
72
|
551
|
465
|
2 084
|
1 504
|
1 502
|
2 230
|
2 490
|
1 256
|
173
|
185
|
327
|
4 109
|
2 558
|
|
| Total Current Assets |
8 732
|
37 756
|
26 607
|
33 073
|
28 909
|
25 292
|
24 162
|
8 451
|
11 237
|
14 031
|
16 774
|
17 244
|
16 709
|
23 895
|
14 305
|
12 244
|
17 882
|
24 180
|
28 455
|
42 322
|
64 697
|
50 788
|
73 633
|
70 638
|
|
| PP&E Net |
676
|
6 571
|
7 062
|
3 456
|
13 178
|
5 779
|
1 301
|
853
|
621
|
637
|
398
|
1 771
|
9 883
|
9 909
|
2 580
|
1 333
|
1 297
|
95
|
909
|
703
|
905
|
429
|
3 289
|
1 027
|
|
| PP&E Gross |
676
|
6 571
|
7 062
|
3 456
|
13 178
|
5 779
|
1 301
|
853
|
621
|
637
|
398
|
1 771
|
9 883
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
519
|
1 075
|
1 964
|
2 895
|
3 894
|
5 148
|
5 560
|
5 660
|
6 034
|
4 872
|
984
|
874
|
7 058
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
1 918
|
4 920
|
6 562
|
4 393
|
2 501
|
1 171
|
1 637
|
2 127
|
2 207
|
2 251
|
1 606
|
1 481
|
2 202
|
6 206
|
4 384
|
2 007
|
2 594
|
809
|
1 377
|
1 260
|
2 966
|
2 515
|
2 123
|
140
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3 844
|
0
|
0
|
0
|
0
|
0
|
0
|
2 960
|
0
|
0
|
0
|
0
|
0
|
1 128
|
1 128
|
1 353
|
1 353
|
1 353
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
270
|
338
|
273
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
100
|
|
| Long-Term Investments |
197
|
4 486
|
11 148
|
5 777
|
2 102
|
2 891
|
47
|
909
|
4 002
|
4 709
|
2 755
|
1 878
|
1 749
|
1 668
|
6 966
|
2 070
|
5 461
|
12 931
|
41 077
|
26 006
|
17 467
|
27 387
|
60 465
|
43 291
|
|
| Other Long-Term Assets |
188
|
2 132
|
2 740
|
2 550
|
431
|
633
|
542
|
512
|
300
|
1 100
|
550
|
650
|
185
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 960
|
1 952
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3 844
|
0
|
0
|
0
|
0
|
0
|
0
|
2 960
|
0
|
0
|
0
|
0
|
0
|
1 128
|
1 128
|
1 353
|
1 353
|
1 353
|
0
|
|
| Total Assets |
11 712
N/A
|
55 864
+377%
|
54 119
-3%
|
49 248
-9%
|
47 120
-4%
|
39 610
-16%
|
28 189
-29%
|
12 853
-54%
|
18 367
+43%
|
22 729
+24%
|
22 084
-3%
|
23 024
+4%
|
33 688
+46%
|
41 949
+25%
|
28 573
-32%
|
17 928
-37%
|
27 235
+52%
|
38 015
+40%
|
72 946
+92%
|
71 420
-2%
|
87 389
+22%
|
82 472
-6%
|
142 923
+73%
|
117 149
-18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
164
|
337
|
1 573
|
3 931
|
5 891
|
1 176
|
2 882
|
560
|
1 159
|
1 380
|
485
|
1 483
|
2 451
|
4 496
|
236
|
6 143
|
632
|
156
|
1 569
|
1 032
|
656
|
816
|
4 532
|
4 296
|
|
| Accrued Liabilities |
19
|
28
|
68
|
421
|
770
|
297
|
297
|
231
|
217
|
286
|
429
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
1 213
|
550
|
908
|
733
|
213
|
192
|
|
| Short-Term Debt |
375
|
0
|
0
|
0
|
455
|
5 343
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
7 000
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
81
|
175
|
241
|
159
|
4 066
|
49
|
0
|
1 162
|
1 914
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 209
|
9 806
|
40 068
|
9 351
|
19 599
|
10 445
|
652
|
397
|
|
| Other Current Liabilities |
410
|
264
|
1 010
|
1 361
|
2 062
|
784
|
526
|
719
|
189
|
259
|
93
|
145
|
8 325
|
13 446
|
3 853
|
1 533
|
2 907
|
2 204
|
606
|
614
|
3 075
|
3 562
|
6 660
|
4 722
|
|
| Total Current Liabilities |
1 049
|
803
|
2 892
|
5 872
|
13 243
|
7 649
|
3 705
|
2 672
|
3 478
|
1 924
|
1 007
|
1 725
|
10 777
|
17 942
|
4 089
|
7 676
|
20 748
|
12 212
|
50 456
|
11 547
|
24 238
|
15 556
|
12 057
|
9 608
|
|
| Long-Term Debt |
641
|
466
|
226
|
66
|
0
|
9 041
|
9 922
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 440
|
1 420
|
135
|
166
|
118
|
2 535
|
358
|
|
| Deferred Income Tax |
0
|
243
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
413
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
895
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65 093
|
50 754
|
|
| Other Liabilities |
130
|
243
|
541
|
1 129
|
1 391
|
1 047
|
632
|
736
|
647
|
397
|
510
|
285
|
6 720
|
7 439
|
3 291
|
7 648
|
43
|
108
|
0
|
0
|
0
|
0
|
0
|
101
|
|
| Total Liabilities |
1 820
N/A
|
1 756
-4%
|
3 658
+108%
|
7 068
+93%
|
14 634
+107%
|
17 737
+21%
|
14 259
-20%
|
3 409
-76%
|
4 125
+21%
|
2 321
-44%
|
1 517
-35%
|
2 010
+32%
|
17 497
+770%
|
26 276
+50%
|
7 380
-72%
|
15 324
+108%
|
21 203
+38%
|
17 760
-16%
|
51 876
+192%
|
11 682
-77%
|
24 405
+109%
|
15 674
-36%
|
79 685
+408%
|
60 820
-24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 500
|
6 000
|
6 000
|
6 000
|
6 000
|
7 814
|
9 985
|
6 420
|
9 419
|
11 177
|
11 177
|
11 177
|
12 853
|
17 554
|
26 516
|
29 257
|
3 328
|
8 568
|
16 929
|
33 099
|
41 634
|
46 008
|
11 571
|
11 571
|
|
| Retained Earnings |
1 120
|
2 133
|
523
|
6 820
|
18 429
|
24 542
|
16 249
|
483
|
8 923
|
1 371
|
155
|
563
|
7 411
|
8 441
|
13 328
|
29 280
|
30 300
|
4 888
|
36 661
|
3 569
|
23 035
|
29 814
|
42 488
|
49 363
|
|
| Additional Paid In Capital |
4 273
|
45 976
|
46 039
|
46 087
|
46 152
|
38 666
|
20 266
|
4 637
|
13 790
|
10 445
|
9 105
|
9 105
|
11 021
|
5 206
|
6 638
|
1 259
|
33 152
|
16 760
|
40 967
|
30 348
|
44 827
|
51 310
|
94 833
|
94 833
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
247
|
1 191
|
0
|
6
|
0
|
1 085
|
0
|
199
|
173
|
212
|
193
|
0
|
0
|
0
|
0
|
0
|
189
|
216
|
238
|
29
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
2 349
|
1 895
|
72
|
72
|
72
|
43
|
43
|
43
|
43
|
43
|
348
|
0
|
0
|
0
|
0
|
0
|
355
|
355
|
679
|
679
|
679
|
713
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1 164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
1 354
|
1 368
|
1 368
|
149
|
184
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
9 892
N/A
|
54 108
+447%
|
50 460
-7%
|
42 180
-16%
|
32 487
-23%
|
21 872
-33%
|
13 930
-36%
|
9 445
-32%
|
14 242
+51%
|
20 407
+43%
|
20 568
+1%
|
21 014
+2%
|
16 191
-23%
|
15 673
-3%
|
21 193
+35%
|
2 604
-88%
|
6 031
+132%
|
20 256
+236%
|
21 069
+4%
|
59 738
+184%
|
62 984
+5%
|
66 798
+6%
|
63 238
-5%
|
56 329
-11%
|
|
| Total Liabilities & Equity |
11 712
N/A
|
55 864
+377%
|
54 119
-3%
|
49 248
-9%
|
47 120
-4%
|
39 610
-16%
|
28 189
-29%
|
12 853
-54%
|
18 367
+43%
|
22 729
+24%
|
22 084
-3%
|
23 024
+4%
|
33 688
+46%
|
41 949
+25%
|
28 573
-32%
|
17 928
-37%
|
27 235
+52%
|
38 015
+40%
|
72 946
+92%
|
71 420
-2%
|
87 389
+22%
|
82 472
-6%
|
142 923
+73%
|
117 149
-18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
8
|
9
|
10
|
17
|
34
|
66
|
83
|
92
|
115
|
115
|
|