Kook Soon Dang Co Ltd
KOSDAQ:043650
Balance Sheet
Balance Sheet Decomposition
Kook Soon Dang Co Ltd
Kook Soon Dang Co Ltd
Balance Sheet
Kook Soon Dang 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 |
63 114
|
62 967
|
46 499
|
41 953
|
43 379
|
36 609
|
31 715
|
27 369
|
50 701
|
63 108
|
48 852
|
51 514
|
53 321
|
37 463
|
37 752
|
24 731
|
36 745
|
24 842
|
33 928
|
39 771
|
37 370
|
44 927
|
36 083
|
46 189
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51 514
|
53 321
|
37 463
|
37 752
|
24 731
|
36 745
|
24 842
|
11
|
2
|
1
|
1
|
1
|
0
|
|
| Cash Equivalents |
63 114
|
62 967
|
46 499
|
41 953
|
43 379
|
36 609
|
31 715
|
27 369
|
50 701
|
63 108
|
48 852
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33 917
|
39 769
|
37 370
|
44 925
|
36 082
|
46 189
|
|
| Short-Term Investments |
0
|
3 164
|
15 150
|
160
|
16 789
|
40 225
|
33 181
|
32 830
|
7 766
|
2
|
18
|
2 111
|
12 509
|
27 587
|
26 352
|
24 440
|
10 719
|
17 693
|
4 799
|
3 826
|
9 956
|
19 171
|
8 691
|
10 710
|
|
| Total Receivables |
4 016
|
5 317
|
11 514
|
11 469
|
11 300
|
9 926
|
9 579
|
8 580
|
8 969
|
11 378
|
12 112
|
12 714
|
12 021
|
13 753
|
13 157
|
15 943
|
19 147
|
9 949
|
14 239
|
11 041
|
10 587
|
10 336
|
13 652
|
9 776
|
|
| Accounts Receivables |
3 145
|
4 804
|
10 981
|
11 175
|
11 030
|
9 771
|
9 348
|
8 406
|
8 708
|
10 854
|
11 436
|
12 336
|
10 553
|
12 223
|
12 477
|
9 781
|
8 000
|
6 231
|
6 369
|
6 399
|
7 323
|
7 389
|
6 316
|
6 255
|
|
| Other Receivables |
871
|
513
|
533
|
294
|
270
|
155
|
231
|
174
|
261
|
524
|
676
|
378
|
1 468
|
1 530
|
680
|
6 162
|
11 147
|
3 718
|
7 870
|
4 642
|
3 265
|
2 947
|
7 336
|
3 521
|
|
| Inventory |
2 608
|
2 142
|
8 015
|
9 079
|
8 659
|
9 015
|
9 812
|
15 220
|
13 139
|
16 429
|
16 286
|
16 139
|
16 183
|
15 333
|
14 870
|
14 890
|
14 499
|
14 889
|
14 782
|
12 081
|
14 638
|
17 087
|
19 298
|
21 639
|
|
| Other Current Assets |
6 665
|
25 114
|
37 598
|
47 007
|
37 876
|
1 857
|
2 269
|
3 175
|
3 637
|
4 097
|
5 138
|
4 923
|
6 512
|
5 156
|
5 091
|
5 257
|
5 905
|
5 534
|
5 800
|
6 564
|
7 656
|
10 504
|
11 951
|
8 862
|
|
| Total Current Assets |
76 403
|
98 703
|
118 776
|
109 669
|
118 003
|
97 632
|
86 555
|
87 173
|
84 211
|
95 014
|
82 406
|
87 401
|
100 546
|
99 292
|
97 221
|
85 261
|
87 014
|
72 907
|
73 547
|
73 282
|
80 208
|
102 024
|
89 674
|
97 176
|
|
| PP&E Net |
16 828
|
19 045
|
31 325
|
49 831
|
49 752
|
52 881
|
50 601
|
47 759
|
47 970
|
86 062
|
84 687
|
82 475
|
79 653
|
72 019
|
69 161
|
64 895
|
58 233
|
66 740
|
54 678
|
51 422
|
45 156
|
44 841
|
45 676
|
55 192
|
|
| PP&E Gross |
16 828
|
19 045
|
31 325
|
49 831
|
49 752
|
52 881
|
50 601
|
47 759
|
47 970
|
86 062
|
84 687
|
82 475
|
79 653
|
72 019
|
69 161
|
64 895
|
58 233
|
66 740
|
54 678
|
51 422
|
45 156
|
44 841
|
45 676
|
55 192
|
|
| Accumulated Depreciation |
6 396
|
8 352
|
20 671
|
23 077
|
26 024
|
24 246
|
29 915
|
35 607
|
40 217
|
30 268
|
36 359
|
35 587
|
39 615
|
41 828
|
43 743
|
47 896
|
49 651
|
44 295
|
48 933
|
48 023
|
45 426
|
47 271
|
48 725
|
49 651
|
|
| Intangible Assets |
371
|
469
|
557
|
365
|
296
|
2 821
|
2 128
|
1 403
|
1 004
|
4 937
|
5 275
|
4 267
|
4 012
|
4 307
|
3 523
|
3 119
|
2 681
|
3 146
|
3 612
|
3 388
|
3 426
|
3 405
|
3 617
|
3 856
|
|
| Goodwill |
252
|
206
|
6 788
|
6 550
|
6 119
|
5 813
|
5 474
|
5 136
|
4 816
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
310
|
989
|
2 091
|
2 290
|
1 921
|
2 030
|
1 378
|
750
|
780
|
1 983
|
1 221
|
1 084
|
838
|
626
|
2 322
|
110
|
109
|
338
|
580
|
661
|
715
|
|
| Long-Term Investments |
4 148
|
3 652
|
4 859
|
4 419
|
6 047
|
5 222
|
19 206
|
11 740
|
19 242
|
12 868
|
24 602
|
32 254
|
30 492
|
38 880
|
42 648
|
54 696
|
90 410
|
92 129
|
93 310
|
115 680
|
137 098
|
101 960
|
109 702
|
91 459
|
|
| Other Long-Term Assets |
1 130
|
2 306
|
4 070
|
5 164
|
4 757
|
5 710
|
6 936
|
6 993
|
7 185
|
605
|
1 416
|
2 553
|
1 428
|
1 760
|
2 950
|
4 196
|
3 664
|
1 375
|
1 198
|
1 002
|
940
|
1 036
|
3 971
|
7 926
|
|
| Other Assets |
252
|
206
|
6 788
|
6 550
|
6 119
|
5 813
|
5 474
|
5 136
|
4 816
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
99 133
N/A
|
124 382
+25%
|
152 800
+23%
|
163 208
+7%
|
173 724
+6%
|
160 545
-8%
|
162 241
+1%
|
151 854
-6%
|
156 827
+3%
|
200 863
+28%
|
199 135
-1%
|
209 730
+5%
|
218 115
+4%
|
217 480
0%
|
216 588
0%
|
213 005
-2%
|
242 629
+14%
|
238 619
-2%
|
226 455
-5%
|
244 883
+8%
|
267 165
+9%
|
253 846
-5%
|
253 301
0%
|
256 323
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 963
|
5 771
|
6 513
|
6 298
|
5 033
|
2 216
|
1 902
|
2 115
|
1 602
|
3 374
|
2 887
|
2 428
|
2 488
|
2 058
|
2 243
|
1 884
|
2 452
|
1 424
|
1 747
|
1 313
|
2 812
|
2 455
|
2 596
|
2 275
|
|
| Accrued Liabilities |
2 246
|
2 317
|
2 914
|
2 751
|
2 446
|
1 583
|
1 961
|
1 078
|
1 233
|
1 765
|
2 504
|
2 028
|
2 196
|
2 044
|
1 503
|
1 520
|
1 378
|
1 116
|
1 456
|
1 530
|
2 267
|
2 247
|
1 496
|
1 153
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
200
|
0
|
0
|
0
|
300
|
520
|
490
|
820
|
306
|
309
|
93
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
900
|
100
|
300
|
300
|
690
|
0
|
660
|
0
|
440
|
296
|
527
|
540
|
470
|
382
|
536
|
|
| Other Current Liabilities |
17 971
|
23 223
|
17 857
|
18 274
|
17 438
|
12 279
|
18 535
|
10 988
|
8 985
|
14 368
|
10 781
|
8 874
|
8 722
|
9 427
|
6 995
|
6 422
|
7 896
|
8 313
|
4 233
|
7 730
|
7 037
|
7 474
|
4 502
|
7 812
|
|
| Total Current Liabilities |
28 213
|
31 312
|
27 284
|
27 323
|
24 917
|
16 078
|
22 398
|
14 182
|
11 820
|
20 408
|
16 472
|
13 830
|
13 705
|
14 219
|
10 741
|
10 786
|
12 246
|
11 783
|
8 552
|
11 407
|
12 964
|
12 739
|
8 977
|
11 776
|
|
| Long-Term Debt |
7 307
|
8 082
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
325
|
525
|
700
|
4 190
|
220
|
660
|
0
|
1 140
|
700
|
1 412
|
882
|
0
|
462
|
294
|
537
|
|
| Deferred Income Tax |
5 334
|
8 793
|
12 611
|
12 504
|
9 365
|
5 992
|
0
|
0
|
274
|
2 950
|
3 335
|
1 796
|
1 877
|
750
|
1 005
|
946
|
1 300
|
2 533
|
564
|
4 628
|
4 902
|
153
|
1 246
|
0
|
|
| Minority Interest |
0
|
0
|
251
|
265
|
276
|
198
|
197
|
188
|
189
|
4 448
|
4 648
|
4 583
|
4 868
|
4 747
|
4 982
|
4 545
|
4 386
|
3 665
|
4 291
|
1 858
|
2 024
|
2 095
|
2 271
|
2 024
|
|
| Other Liabilities |
386
|
0
|
1 264
|
751
|
2
|
60
|
2 745
|
543
|
702
|
111
|
689
|
2 764
|
3 775
|
5 480
|
6 015
|
7 254
|
6 494
|
7 923
|
6 571
|
5 464
|
6 477
|
6 140
|
8 437
|
9 808
|
|
| Total Liabilities |
41 240
N/A
|
48 186
+17%
|
41 411
-14%
|
40 843
-1%
|
34 559
-15%
|
22 329
-35%
|
25 340
+13%
|
14 913
-41%
|
12 985
-13%
|
28 242
+117%
|
25 669
-9%
|
23 673
-8%
|
28 415
+20%
|
25 416
-11%
|
23 403
-8%
|
23 532
+1%
|
25 566
+9%
|
26 604
+4%
|
21 390
-20%
|
24 239
+13%
|
26 367
+9%
|
21 589
-18%
|
21 224
-2%
|
24 144
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 125
|
4 331
|
8 876
|
8 883
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
8 929
|
|
| Retained Earnings |
39 909
|
58 615
|
86 954
|
97 295
|
112 097
|
112 668
|
115 964
|
118 080
|
124 396
|
153 147
|
154 074
|
157 842
|
161 697
|
163 630
|
159 330
|
155 909
|
164 583
|
178 367
|
174 638
|
192 054
|
210 995
|
202 676
|
202 893
|
202 150
|
|
| Additional Paid In Capital |
17 143
|
19 084
|
24 601
|
25 445
|
26 102
|
26 102
|
26 102
|
26 102
|
26 115
|
22 139
|
22 139
|
20 878
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
22 139
|
|
| Unrealized Security Profit/Loss |
0
|
74
|
98
|
71
|
1 229
|
5
|
6
|
8
|
529
|
34
|
62
|
0
|
293
|
243
|
936
|
642
|
19 568
|
734
|
448
|
2 301
|
3 504
|
3 262
|
2 865
|
3 667
|
|
| Treasury Stock |
3 490
|
5 724
|
9 075
|
9 075
|
9 075
|
9 282
|
13 922
|
16 162
|
16 127
|
15 211
|
15 195
|
0
|
6 275
|
6 264
|
1 970
|
1 962
|
1 958
|
1 954
|
4 887
|
8 560
|
8 560
|
8 560
|
8 560
|
8 560
|
|
| Other Equity |
206
|
37
|
66
|
112
|
118
|
197
|
166
|
0
|
0
|
3 583
|
3 581
|
1 593
|
3 502
|
3 387
|
3 822
|
3 816
|
3 802
|
3 800
|
3 798
|
3 781
|
3 791
|
3 810
|
3 812
|
3 854
|
|
| Total Equity |
57 893
N/A
|
76 195
+32%
|
111 389
+46%
|
122 366
+10%
|
139 165
+14%
|
138 216
-1%
|
136 901
-1%
|
136 941
+0%
|
143 842
+5%
|
172 621
+20%
|
173 466
+0%
|
186 057
+7%
|
189 700
+2%
|
192 064
+1%
|
193 185
+1%
|
189 473
-2%
|
217 063
+15%
|
212 015
-2%
|
205 065
-3%
|
220 644
+8%
|
240 799
+9%
|
232 257
-4%
|
232 078
0%
|
232 179
+0%
|
|
| Total Liabilities & Equity |
99 133
N/A
|
124 382
+25%
|
152 800
+23%
|
163 208
+7%
|
173 724
+6%
|
160 545
-8%
|
162 241
+1%
|
151 854
-6%
|
156 827
+3%
|
200 863
+28%
|
199 135
-1%
|
209 730
+5%
|
218 115
+4%
|
217 480
0%
|
216 588
0%
|
213 005
-2%
|
242 629
+14%
|
238 619
-2%
|
226 455
-5%
|
244 883
+8%
|
267 165
+9%
|
253 846
-5%
|
253 301
0%
|
256 323
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
17
|
18
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
17
|
16
|
16
|
16
|
16
|
16
|
|