RingNet Co Ltd
KOSDAQ:042500
Balance Sheet
Balance Sheet Decomposition
RingNet Co Ltd
RingNet Co Ltd
Balance Sheet
RingNet 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 |
4 315
|
1 731
|
3 152
|
3 471
|
4 093
|
4 472
|
5 645
|
7 632
|
6 298
|
15 146
|
10 370
|
15 103
|
7 064
|
7 017
|
19 649
|
11 024
|
15 524
|
17 594
|
16 167
|
38 724
|
7 594
|
8 297
|
18 431
|
19 878
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Cash Equivalents |
4 315
|
1 731
|
3 152
|
3 471
|
4 093
|
4 472
|
5 645
|
7 632
|
6 298
|
15 146
|
10 370
|
15 103
|
7 062
|
7 012
|
19 649
|
11 024
|
15 524
|
17 594
|
16 162
|
38 719
|
7 589
|
8 292
|
18 426
|
19 873
|
|
| Short-Term Investments |
1 800
|
3 764
|
6 595
|
8 028
|
8 769
|
5 912
|
5 254
|
6 948
|
12 438
|
15 028
|
15 181
|
20 336
|
21 303
|
15 539
|
25 195
|
25 184
|
23 677
|
31 278
|
17 696
|
33 993
|
23 659
|
12 173
|
24 918
|
23 542
|
|
| Total Receivables |
10 407
|
11 623
|
13 256
|
7 250
|
13 543
|
16 276
|
13 612
|
10 931
|
13 878
|
16 197
|
21 983
|
20 201
|
32 231
|
35 820
|
23 177
|
36 447
|
27 251
|
20 641
|
30 439
|
28 663
|
50 876
|
38 265
|
43 879
|
32 634
|
|
| Accounts Receivables |
10 406
|
11 615
|
13 256
|
7 246
|
13 542
|
16 275
|
13 559
|
10 797
|
13 670
|
15 990
|
21 964
|
20 082
|
32 031
|
35 567
|
23 177
|
36 447
|
27 251
|
20 641
|
29 971
|
28 613
|
50 790
|
36 786
|
43 752
|
32 572
|
|
| Other Receivables |
1
|
8
|
0
|
4
|
1
|
1
|
53
|
134
|
208
|
207
|
19
|
119
|
200
|
253
|
0
|
0
|
0
|
0
|
468
|
50
|
86
|
1 479
|
128
|
62
|
|
| Inventory |
964
|
2 433
|
2 527
|
2 894
|
2 965
|
2 428
|
2 518
|
2 764
|
1 567
|
2 584
|
2 595
|
2 111
|
3 153
|
2 377
|
2 569
|
2 927
|
3 706
|
6 208
|
6 534
|
4 695
|
18 595
|
68 375
|
21 313
|
17 526
|
|
| Other Current Assets |
169
|
14
|
19
|
263
|
183
|
198
|
159
|
1 341
|
251
|
662
|
610
|
802
|
805
|
10 311
|
3 014
|
2 331
|
3 505
|
6 500
|
8 472
|
4 929
|
6 952
|
12 012
|
7 881
|
13 458
|
|
| Total Current Assets |
17 654
|
19 565
|
25 549
|
21 907
|
29 553
|
29 286
|
27 187
|
29 616
|
34 434
|
49 618
|
50 739
|
58 553
|
64 556
|
71 064
|
73 604
|
77 913
|
73 664
|
82 222
|
79 307
|
111 004
|
107 676
|
139 123
|
116 422
|
107 038
|
|
| PP&E Net |
379
|
450
|
363
|
438
|
669
|
675
|
720
|
550
|
492
|
665
|
556
|
656
|
729
|
683
|
914
|
767
|
710
|
617
|
1 184
|
1 543
|
7 707
|
7 639
|
7 528
|
7 276
|
|
| PP&E Gross |
379
|
450
|
363
|
438
|
669
|
675
|
720
|
550
|
492
|
665
|
556
|
656
|
729
|
683
|
0
|
0
|
0
|
0
|
1 184
|
1 543
|
7 707
|
7 639
|
7 528
|
7 276
|
|
| Accumulated Depreciation |
126
|
241
|
383
|
513
|
712
|
918
|
1 166
|
1 427
|
1 584
|
1 768
|
1 958
|
2 141
|
2 177
|
2 428
|
0
|
0
|
0
|
0
|
2 349
|
2 963
|
2 493
|
2 303
|
2 761
|
2 940
|
|
| Intangible Assets |
208
|
173
|
493
|
853
|
1 094
|
928
|
745
|
717
|
482
|
536
|
520
|
318
|
265
|
533
|
580
|
524
|
554
|
554
|
596
|
737
|
726
|
756
|
750
|
948
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
605
|
1 359
|
1 721
|
2 301
|
3 147
|
3 433
|
4 370
|
2 930
|
2 002
|
3 998
|
4 897
|
5 253
|
4 481
|
4 821
|
5 004
|
|
| Long-Term Investments |
124
|
24
|
79
|
1 186
|
168
|
763
|
1 842
|
164
|
250
|
1 169
|
1 073
|
89
|
113
|
202
|
1 159
|
3 730
|
7 227
|
7 134
|
8 938
|
4 337
|
8 606
|
8 483
|
21 961
|
25 846
|
|
| Other Long-Term Assets |
915
|
1 017
|
1 158
|
1 108
|
453
|
454
|
514
|
560
|
508
|
476
|
705
|
464
|
481
|
588
|
0
|
3
|
166
|
130
|
425
|
702
|
779
|
429
|
462
|
1 632
|
|
| Total Assets |
19 281
N/A
|
21 228
+10%
|
27 642
+30%
|
25 491
-8%
|
31 938
+25%
|
32 106
+1%
|
31 006
-3%
|
31 633
+2%
|
36 166
+14%
|
53 068
+47%
|
54 952
+4%
|
61 801
+12%
|
68 444
+11%
|
76 217
+11%
|
79 690
+5%
|
87 308
+10%
|
85 251
-2%
|
92 659
+9%
|
94 448
+2%
|
123 219
+30%
|
130 747
+6%
|
160 911
+23%
|
151 943
-6%
|
147 744
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 689
|
6 100
|
5 755
|
5 214
|
6 763
|
9 023
|
7 866
|
8 065
|
8 524
|
12 026
|
18 856
|
18 315
|
25 536
|
26 116
|
30 076
|
32 881
|
26 134
|
35 883
|
21 419
|
28 598
|
30 134
|
40 901
|
27 088
|
29 294
|
|
| Accrued Liabilities |
389
|
808
|
576
|
400
|
604
|
289
|
555
|
705
|
754
|
673
|
1 246
|
731
|
945
|
1 060
|
0
|
0
|
0
|
0
|
2 000
|
2 370
|
1 461
|
542
|
3 663
|
1 675
|
|
| Short-Term Debt |
1 021
|
1 835
|
7 832
|
5 258
|
7 393
|
4 556
|
4 233
|
9 365
|
7 895
|
16 957
|
12 258
|
12 083
|
4 382
|
3 864
|
487
|
637
|
1 797
|
2 311
|
613
|
6 734
|
3 283
|
14 075
|
543
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
349
|
462
|
130
|
36
|
173
|
7
|
|
| Other Current Liabilities |
442
|
449
|
941
|
929
|
1 829
|
1 823
|
1 427
|
1 773
|
1 840
|
2 831
|
1 009
|
1 503
|
2 895
|
1 726
|
2 078
|
2 964
|
2 348
|
2 127
|
11 733
|
15 775
|
21 066
|
21 848
|
24 272
|
9 866
|
|
| Total Current Liabilities |
7 541
|
9 192
|
15 104
|
11 800
|
16 589
|
15 691
|
14 081
|
19 908
|
19 013
|
32 488
|
33 370
|
32 633
|
33 758
|
32 767
|
32 641
|
36 482
|
30 279
|
40 321
|
36 114
|
53 939
|
56 074
|
77 401
|
55 738
|
40 842
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
58
|
26
|
125
|
0
|
0
|
90
|
53
|
0
|
199
|
480
|
21
|
8
|
6
|
0
|
|
| Deferred Income Tax |
0
|
0
|
31
|
450
|
584
|
469
|
265
|
31
|
0
|
110
|
0
|
98
|
13
|
57
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
249
|
191
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
122
|
168
|
265
|
286
|
361
|
410
|
475
|
518
|
160
|
1 062
|
1 256
|
300
|
132
|
248
|
157
|
5
|
0
|
0
|
101
|
67
|
80
|
80
|
80
|
80
|
|
| Total Liabilities |
7 662
N/A
|
9 360
+22%
|
15 400
+65%
|
12 536
-19%
|
17 534
+40%
|
16 570
-5%
|
14 821
-11%
|
20 456
+38%
|
19 173
-6%
|
33 747
+76%
|
34 684
+3%
|
33 057
-5%
|
34 028
+3%
|
33 321
-2%
|
33 040
-1%
|
36 633
+11%
|
30 332
-17%
|
40 321
+33%
|
36 414
-10%
|
54 485
+50%
|
56 175
+3%
|
77 489
+38%
|
55 824
-28%
|
40 922
-27%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 100
|
3 100
|
3 703
|
3 703
|
3 772
|
4 255
|
4 808
|
4 808
|
5 903
|
5 903
|
5 903
|
6 599
|
6 599
|
7 293
|
7 293
|
7 393
|
7 468
|
7 468
|
7 608
|
7 678
|
7 678
|
7 678
|
7 678
|
9 535
|
|
| Retained Earnings |
2 487
|
3 082
|
3 754
|
4 739
|
6 418
|
7 857
|
8 453
|
3 555
|
8 927
|
11 254
|
12 202
|
16 360
|
22 034
|
26 684
|
30 439
|
33 750
|
38 937
|
41 097
|
47 482
|
54 525
|
63 259
|
73 478
|
85 885
|
96 646
|
|
| Additional Paid In Capital |
6 031
|
6 031
|
5 417
|
5 417
|
5 545
|
5 122
|
4 690
|
4 697
|
3 583
|
3 583
|
3 583
|
7 204
|
7 204
|
10 340
|
10 340
|
10 953
|
11 429
|
11 523
|
12 454
|
14 029
|
14 726
|
14 767
|
14 848
|
13 574
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
0
|
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
|
1 420
|
1 420
|
0
|
0
|
0
|
0
|
9 505
|
7 493
|
11 086
|
12 497
|
12 286
|
13 231
|
|
| Other Equity |
0
|
345
|
633
|
904
|
1 330
|
1 698
|
1 707
|
1 882
|
1 420
|
1 420
|
1 420
|
1 420
|
1
|
2
|
1 422
|
1 422
|
2 917
|
7 751
|
5
|
5
|
5
|
5
|
5
|
298
|
|
| Total Equity |
11 618
N/A
|
11 868
+2%
|
12 242
+3%
|
12 955
+6%
|
14 404
+11%
|
15 536
+8%
|
16 185
+4%
|
11 177
-31%
|
16 993
+52%
|
19 320
+14%
|
20 268
+5%
|
28 744
+42%
|
34 416
+20%
|
42 895
+25%
|
46 650
+9%
|
50 674
+9%
|
54 919
+8%
|
52 338
-5%
|
58 034
+11%
|
68 734
+18%
|
74 572
+8%
|
83 422
+12%
|
96 119
+15%
|
106 822
+11%
|
|
| Total Liabilities & Equity |
19 281
N/A
|
21 228
+10%
|
27 642
+30%
|
25 491
-8%
|
31 938
+25%
|
32 106
+1%
|
31 006
-3%
|
31 633
+2%
|
36 166
+14%
|
53 068
+47%
|
54 952
+4%
|
61 801
+12%
|
68 444
+11%
|
76 217
+11%
|
79 690
+5%
|
87 308
+10%
|
85 251
-2%
|
92 659
+9%
|
94 448
+2%
|
123 219
+30%
|
130 747
+6%
|
160 911
+23%
|
151 943
-6%
|
147 744
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
19
|
20
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
19
|
19
|
21
|
21
|
22
|
21
|
19
|
19
|
20
|
20
|
19
|
19
|
19
|
|